SBUX Stock Cash Flow Statements $88.26 (-11.22%) last: 2025-04-02 20:00:00 EST
Starbucks Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Starbucks Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2024-12-29 | 2024-09-29 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-10-01 | 2023-07-02 | 2023-04-02 | 2023-01-01 | 2022-10-02 | 2022-07-03 | 2022-04-03 | 2022-01-02 | 2021-10-03 | 2021-06-27 | 2021-03-28 | 2020-12-27 | 2020-09-27 | 2020-06-28 | 2020-03-29 | 2019-12-29 | 2019-09-29 | 2019-06-30 | 2019-03-31 | 2018-12-30 | 2018-09-30 | 2018-07-01 | 2018-04-01 | 2017-12-31 | 2017-07-02 | 2017-04-02 | 2017-01-01 | 2016-10-02 | 2016-06-26 | 2016-03-27 | 2015-12-27 | 2015-09-27 | 2015-06-28 | 2015-03-29 | 2014-12-28 | 2014-09-28 | 2014-06-29 | 2014-03-30 | 2013-12-29 | 2013-09-29 | 2013-06-30 | 2013-03-31 | 2012-12-30 | 2012-09-30 | 2012-07-01 | 2012-04-01 | 2012-01-01 | 2011-10-02 | 2011-07-03 | 2011-04-03 | 2011-01-02 | 2010-10-03 | 2010-06-27 | 2010-03-28 | 2009-12-27 | 2009-09-27 | 2009-06-28 | 2009-03-29 | 2008-12-28 | 2008-09-28 | 2008-06-29 | 2008-03-30 | 2007-12-30 | 2007-10-01 | 2007-07-01 | 2007-04-01 | 2006-12-31 | 2006-10-01 | 2006-07-02 | 2006-04-02 | 2006-01-01 | 2005-10-02 | 2005-07-03 | 2005-04-03 | 2005-01-02 | 2004-06-27 | 2004-03-28 | 2003-12-28 | 2003-06-29 | 2003-03-30 | 2002-12-29 | 2002-06-30 | 2002-03-31 | 2001-12-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings including noncontrolling interests | 780,900,000 | 909,600,000 | 1,055,800,000 | 772,500,000 | 1,024,400,000 | 1,219,300,000 | 1,141,800,000 | 908,400,000 | 855,200,000 | 878,600,000 | 913,700,000 | 675,000,000 | 816,100,000 | 1,764,600,000 | 1,154,100,000 | 659,400,000 | 622,200,000 | 392,700,000 | -678,100,000 | 324,800,000 | 885,300,000 | 802,400,000 | 1,373,200,000 | 658,600,000 | 760,400,000 | 756,100,000 | 852,000,000 | 659,800,000 | 2,250,100,000 | 690,900,000 | 653,100,000 | 751,500,000 | 801,700,000 | 754,600,000 | 574,900,000 | 687,700,000 | 652,500,000 | 626,400,000 | 495,900,000 | 984,500,000 | 587,500,000 | 512,600,000 | 426,900,000 | 540,700,000 | 390,700,000 | 432,400,000 | 359,000,000 | 333,400,000 | 310,100,000 | 382,200,000 | 358,100,000 | 280,000,000 | 262,300,000 | 347,600,000 | 278,500,000 | ||||||||||||||||||||||||||||||||||
adjustments to reconcile net earnings to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 432,200,000 | 401,400,000 | 407,400,000 | 399,200,000 | 384,400,000 | 376,500,000 | 364,500,000 | 366,800,000 | 342,500,000 | 360,400,000 | 391,300,000 | 391,300,000 | 386,400,000 | 377,900,000 | 373,300,000 | 384,500,000 | 388,400,000 | 379,200,000 | 377,100,000 | 377,700,000 | 369,200,000 | 365,700,000 | 360,100,000 | 372,700,000 | 350,800,000 | 344,400,000 | 343,900,000 | 345,200,000 | 272,400,000 | 266,600,000 | 266,600,000 | 263,200,000 | 261,900,000 | 258,900,000 | 262,000,000 | 247,300,000 | 240,500,000 | 249,100,000 | 227,900,000 | 216,300,000 | 194,400,000 | 189,800,000 | 184,100,000 | 180,100,000 | 176,300,000 | 161,200,000 | 161,300,000 | 156,800,000 | 152,900,000 | 139,800,000 | 144,300,000 | 143,600,000 | 141,800,000 | 136,600,000 | 136,300,000 | 135,300,000 | 136,300,000 | 132,000,000 | 134,300,000 | 138,200,000 | 140,100,000 | 141,000,000 | 141,200,000 | 141,000,000 | 173,100,000 | 145,100,000 | 146,400,000 | 139,900,000 | 130,357,000 | 125,400,000 | 119,359,000 | 116,122,000 | 109,415,000 | 104,577,000 | 100,889,000 | 97,744,000 | 95,412,000 | 91,938,000 | 94,525,000 | 85,332,000 | 76,901,000 | 61,562,000 | |||||||
deferred income taxes | -14,900,000 | -30,400,000 | 12,600,000 | -22,100,000 | 26,100,000 | -29,200,000 | -32,800,000 | -13,200,000 | 15,800,000 | -72,800,000 | 6,600,000 | 28,700,000 | -300,000 | -33,000,000 | -88,000,000 | -19,100,000 | -6,100,000 | -45,800,000 | -27,700,000 | 37,300,000 | 10,400,000 | -251,900,000 | -529,000,000 | -359,900,000 | -354,600,000 | -48,800,000 | 31,100,000 | -12,200,000 | 744,800,000 | 12,300,000 | 6,400,000 | 56,400,000 | -79,000,000 | 84,500,000 | 35,000,000 | 225,200,000 | -22,900,000 | -15,900,000 | -40,000,000 | 100,000,000 | -21,900,000 | -4,000,000 | 400,000 | 35,700,000 | -1,049,800,000 | 10,800,000 | -23,600,000 | 16,700,000 | 27,500,000 | -11,000,000 | 14,600,000 | 30,000,000 | 47,800,000 | 9,300,000 | -4,600,000 | 53,700,000 | -26,100,000 | -5,300,000 | -11,600,000 | 1,000,000 | -20,800,000 | -18,900,000 | -28,000,000 | -1,900,000 | -27,500,000 | -73,900,000 | 6,400,000 | -22,100,000 | 3,133,000 | -3,297,000 | -15,885,000 | -21,277,000 | -9,230,000 | -17,963,000 | -30,840,000 | -26,291,000 | 6,231,000 | -16,538,000 | -7,323,000 | -13,623,000 | 5,579,000 | -1,649,000 | |||||||
income earned from equity method investees | -53,100,000 | -104,900,000 | -69,200,000 | -73,300,000 | -59,000,000 | -119,100,000 | -72,800,000 | -53,000,000 | -56,900,000 | -93,700,000 | -56,300,000 | -72,100,000 | -46,600,000 | -109,000,000 | -107,000,000 | -62,300,000 | -69,000,000 | -98,400,000 | -66,000,000 | -53,400,000 | -62,900,000 | -76,500,000 | -65,900,000 | -53,200,000 | -55,000,000 | -75,600,000 | -59,800,000 | -41,200,000 | -66,200,000 | -80,700,000 | -64,100,000 | -65,300,000 | -84,700,000 | -69,000,000 | -49,500,000 | -47,000,000 | -66,900,000 | -46,400,000 | -41,300,000 | -35,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
distributions received from equity method investees | 81,900,000 | 112,800,000 | 66,000,000 | 49,300,000 | 105,200,000 | 76,200,000 | 58,600,000 | 42,300,000 | 45,700,000 | 85,300,000 | 45,100,000 | 55,900,000 | 44,900,000 | 109,300,000 | 96,500,000 | 53,000,000 | 77,200,000 | 62,100,000 | 67,500,000 | 33,800,000 | 64,300,000 | 53,100,000 | 70,400,000 | 29,600,000 | 63,700,000 | 55,100,000 | 27,400,000 | 63,000,000 | 81,300,000 | 39,100,000 | 55,000,000 | 39,100,000 | 83,900,000 | 36,600,000 | 33,500,000 | 69,300,000 | 63,900,000 | 26,400,000 | 22,100,000 | 35,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | 100,600,000 | 71,700,000 | 63,600,000 | 78,200,000 | 94,800,000 | 74,200,000 | 69,200,000 | 74,100,000 | 85,200,000 | 64,900,000 | 57,400,000 | 53,400,000 | 95,800,000 | 63,800,000 | 80,000,000 | 76,000,000 | 99,300,000 | 60,600,000 | 41,400,000 | 56,300,000 | 90,300,000 | 52,600,000 | 63,300,000 | 94,800,000 | 97,300,000 | 65,300,000 | 68,500,000 | 55,100,000 | 61,400,000 | 43,800,000 | 49,900,000 | 55,000,000 | 59,700,000 | 49,800,000 | 51,300,000 | 57,300,000 | 53,600,000 | 52,000,000 | 52,300,000 | 51,900,000 | 40,600,000 | 51,000,000 | 43,800,000 | 47,800,000 | 36,700,000 | 34,700,000 | 33,500,000 | 37,400,000 | 38,800,000 | 38,800,000 | 36,200,000 | 39,800,000 | 37,000,000 | 37,000,000 | 34,700,000 | 36,500,000 | 31,700,000 | 28,500,000 | 29,100,000 | 24,300,000 | 20,100,000 | 20,600,000 | 20,200,000 | 22,300,000 | 15,300,000 | 20,400,000 | 15,000,000 | 24,300,000 | 25,335,000 | 26,350,000 | 27,817,000 | 24,363,000 | 26,966,000 | 27,401,000 | 28,108,000 | 23,189,000 | |||||||||||||
non-cash lease costs | 493,700,000 | 232,300,000 | 393,100,000 | 411,500,000 | 278,000,000 | 367,500,000 | 413,700,000 | 321,000,000 | 263,700,000 | 419,700,000 | 340,300,000 | 330,400,000 | 313,800,000 | 309,600,000 | 308,300,000 | 306,100,000 | 301,400,000 | 294,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on retirement and impairment of assets | 40,900,000 | 58,600,000 | 20,400,000 | 14,200,000 | 28,300,000 | 22,300,000 | 3,500,000 | 54,500,000 | 21,100,000 | 1,800,000 | 12,300,000 | 26,600,000 | 50,700,000 | 21,500,000 | 29,300,000 | 42,800,000 | 132,600,000 | 329,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -7,000,000 | 11,700,000 | 3,900,000 | -1,500,000 | 17,800,000 | 4,000,000 | 200,000 | 15,900,000 | 6,700,000 | -23,100,000 | -26,800,000 | -13,000,000 | -4,900,000 | 800,000 | 8,600,000 | -5,200,000 | -10,200,000 | -39,200,000 | -4,000,000 | 62,600,000 | 5,100,000 | 65,600,000 | 31,200,000 | 85,000,000 | 6,100,000 | 62,300,000 | 25,400,000 | -2,000,000 | 3,300,000 | 39,600,000 | -20,700,000 | 9,300,000 | 4,300,000 | 16,300,000 | 6,500,000 | 18,000,000 | 12,000,000 | 14,100,000 | 19,200,000 | 8,500,000 | 2,700,000 | 22,100,000 | 10,700,000 | 700,000 | 4,700,000 | 7,100,000 | 5,600,000 | 5,600,000 | 13,600,000 | 10,800,000 | 900,000 | -1,700,000 | 11,100,000 | -7,100,000 | -3,100,000 | -3,800,000 | -11,400,000 | 4,600,000 | -1,200,000 | -7,300,000 | -5,600,000 | -5,100,000 | 2,000,000 | 14,100,000 | 100,000 | 500,000 | |||||||||||||||||||||||
cash provided by/(used in) changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -75,800,000 | -26,300,000 | -41,700,000 | 44,100,000 | 42,300,000 | -48,400,000 | 18,100,000 | -15,800,000 | 42,000,000 | -80,600,000 | -183,400,000 | 29,500,000 | -91,600,000 | -29,900,000 | -25,900,000 | -6,800,000 | 19,600,000 | -16,100,000 | 74,100,000 | -37,800,000 | -22,900,000 | -127,600,000 | -79,900,000 | 38,600,000 | -28,800,000 | 145,900,000 | -20,100,000 | 3,900,000 | 1,300,000 | 5,500,000 | 83,100,000 | -128,700,000 | -16,100,000 | 300,000 | 25,300,000 | -65,100,000 | -51,400,000 | -17,300,000 | -4,800,000 | -9,300,000 | -60,700,000 | 9,600,000 | -2,500,000 | -26,100,000 | -48,000,000 | 4,900,000 | |||||||||||||||||||||||||||||||||||||||||||
inventories | 25,100,000 | 96,200,000 | -117,900,000 | -109,800,000 | 174,300,000 | 171,900,000 | -100,000 | 86,100,000 | 108,500,000 | -83,700,000 | -232,400,000 | -288,900,000 | -36,000,000 | -58,200,000 | -42,900,000 | -38,800,000 | 90,100,000 | 40,800,000 | -88,600,000 | -85,900,000 | 122,800,000 | -32,500,000 | -89,500,000 | -95,800,000 | 44,800,000 | -19,700,000 | -31,800,000 | -60,900,000 | 71,200,000 | -26,300,000 | -101,000,000 | 146,400,000 | -51,800,000 | -31,000,000 | -45,300,000 | 60,600,000 | -143,600,000 | -103,900,000 | -52,400,000 | 92,000,000 | -70,900,000 | -71,000,000 | -11,700,000 | 167,900,000 | 63,700,000 | -49,800,000 | -11,500,000 | 150,100,000 | 11,800,000 | -48,600,000 | -78,800,000 | -157,700,000 | -113,800,000 | -82,300,000 | -148,600,000 | -77,600,000 | -40,400,000 | -11,100,000 | 54,000,000 | 120,700,000 | 40,900,000 | -72,300,000 | -39,200,000 | 99,100,000 | -33,200,000 | -55,200,000 | -24,100,000 | 111,900,000 | -31,842,000 | -77,287,000 | -30,740,000 | 91,293,000 | -78,855,000 | -98,647,000 | -1,373,000 | 93,348,000 | -91,186,000 | -27,593,000 | 46,487,000 | -78,185,000 | |||||||||
income taxes payable | 104,900,000 | -11,200,000 | 34,200,000 | -274,500,000 | 189,600,000 | 157,200,000 | 88,900,000 | -16,900,000 | 56,900,000 | 9,900,000 | 2,900,000 | -1,352,500,000 | 125,100,000 | 191,700,000 | -118,600,000 | 48,700,000 | 130,100,000 | 14,000,000 | -38,700,000 | -17,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 230,200,000 | -33,700,000 | 113,300,000 | 44,200,000 | -95,800,000 | 52,800,000 | 98,500,000 | 66,100,000 | -117,300,000 | 3,800,000 | 208,700,000 | 49,000,000 | 84,000,000 | 81,700,000 | 86,900,000 | -3,500,000 | 24,800,000 | 109,500,000 | -133,900,000 | -76,100,000 | -110,300,000 | 47,000,000 | 68,300,000 | -62,100,000 | -21,300,000 | 319,200,000 | 46,900,000 | -2,600,000 | 28,100,000 | 3,200,000 | 13,200,000 | -34,700,000 | 50,600,000 | 13,500,000 | 11,000,000 | -28,200,000 | 84,000,000 | 5,500,000 | 69,000,000 | -20,800,000 | 63,500,000 | 6,500,000 | 32,200,000 | -41,800,000 | 67,900,000 | 58,000,000 | -27,600,000 | -9,600,000 | 33,900,000 | 20,200,000 | 18,900,000 | -178,200,000 | 172,000,000 | 9,400,000 | 30,700,000 | 15,400,000 | -4,900,000 | -2,000,000 | 47,100,000 | -43,800,000 | 7,400,000 | -13,100,000 | -5,500,000 | -41,800,000 | -8,500,000 | 14,600,000 | -27,400,000 | -42,600,000 | 67,012,000 | 29,554,000 | 3,743,000 | -64,241,000 | 77,417,000 | 19,279,000 | 16,450,000 | -8,180,000 | 3,910,000 | 21,209,000 | -41,559,000 | ||||||||||
deferred revenue | 480,900,000 | -123,800,000 | -77,300,000 | -379,600,000 | 508,500,000 | -102,600,000 | -62,200,000 | -407,000,000 | 461,000,000 | -108,500,000 | -77,500,000 | -351,100,000 | 461,300,000 | -58,500,000 | -37,400,000 | -309,100,000 | 398,900,000 | -61,000,000 | -20,100,000 | -314,600,000 | 426,700,000 | 1,900,000 | -41,800,000 | -353,300,000 | 362,700,000 | -208,300,000 | 408,400,000 | -36,200,000 | 14,500,000 | -197,200,000 | 359,700,000 | -28,200,000 | 14,100,000 | -121,300,000 | 275,300,000 | -11,000,000 | -9,800,000 | -142,700,000 | 224,300,000 | -37,700,000 | 2,800,000 | -122,300,000 | 193,000,000 | -20,600,000 | 500,000 | -136,000,000 | 180,300,000 | -31,900,000 | -18,700,000 | -166,700,000 | 233,600,000 | -4,500,000 | -2,900,000 | -135,800,000 | 215,600,000 | -13,711,000 | 8,112,000 | -122,387,000 | 191,219,000 | -3,538,000 | 1,835,000 | -75,955,000 | 134,205,000 | 4,555,000 | -53,597,000 | 100,658,000 | 19,130,000 | ||||||||||||||||||||||
operating lease liability | -510,200,000 | -245,200,000 | -414,600,000 | -344,600,000 | -290,500,000 | -387,700,000 | -434,300,000 | -340,400,000 | -281,400,000 | -424,200,000 | -435,100,000 | -403,000,000 | -363,300,000 | -458,300,000 | -353,500,000 | -361,500,000 | -314,800,000 | -313,200,000 | -309,600,000 | -307,000,000 | -301,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other operating assets and liabilities | -38,300,000 | 216,800,000 | 220,500,000 | -101,800,000 | -44,500,000 | 214,800,000 | 137,000,000 | -246,900,000 | -198,600,000 | 333,800,000 | 100,800,000 | -174,400,000 | 79,400,000 | 204,100,000 | 95,100,000 | 47,200,000 | 12,300,000 | 210,000,000 | 211,000,000 | -108,700,000 | -31,800,000 | -73,700,000 | -496,700,000 | 123,700,000 | 305,600,000 | -148,700,000 | -39,100,000 | -343,500,000 | -145,800,000 | 87,000,000 | -224,200,000 | 12,600,000 | 308,100,000 | 55,700,000 | 14,600,000 | 61,600,000 | -55,600,000 | 53,400,000 | 15,700,000 | 46,800,000 | -64,207,000 | 2,450,000 | 6,466,000 | 38,854,000 | -80,627,000 | 4,619,000 | 15,242,000 | 19,573,000 | 2,123,000 | 26,843,000 | -15,001,000 | 12,360,000 | |||||||||||||||||||||||||||||||||||||
net cash from operating activities | 2,072,000,000 | 1,535,600,000 | 1,670,100,000 | 506,000,000 | 2,383,900,000 | 1,945,000,000 | 1,702,900,000 | 767,600,000 | 1,593,200,000 | 1,099,700,000 | 1,264,800,000 | 161,900,000 | 1,870,900,000 | 1,520,700,000 | 1,748,900,000 | 883,800,000 | 1,835,700,000 | 1,490,700,000 | -367,700,000 | -1,361,300,000 | 1,836,100,000 | 1,108,200,000 | 1,169,400,000 | 390,400,000 | 2,379,000,000 | 8,433,400,000 | 1,215,900,000 | 454,500,000 | 1,834,000,000 | 1,150,600,000 | 443,300,000 | 1,495,700,000 | 1,308,200,000 | 1,081,400,000 | 549,500,000 | 1,636,000,000 | 870,500,000 | 665,300,000 | 305,200,000 | 1,067,300,000 | 623,400,000 | 551,300,000 | 109,300,000 | 466,300,000 | 485,700,000 | 329,500,000 | 417,600,000 | 189,100,000 | 768,700,000 | 372,300,000 | 301,300,000 | 21,900,000 | 693,500,000 | 180,000,000 | 313,600,000 | -42,500,000 | 807,600,000 | 291,381,000 | 302,021,000 | 59,410,000 | 678,409,000 | 195,859,000 | 173,782,000 | 152,675,000 | 609,317,000 | 164,678,000 | 192,437,000 | 158,577,000 | 407,916,000 | 136,371,000 | 85,544,000 | 378,748,000 | 149,032,000 | 104,799,000 | 233,748,000 | 137,657,000 | 85,416,000 | 146,640,000 | |||||||||||
capex | -692,900,000 | -798,200,000 | -724,300,000 | -659,100,000 | -595,900,000 | -699,500,000 | -632,100,000 | -485,200,000 | -516,800,000 | -545,900,000 | -423,500,000 | -455,100,000 | -416,800,000 | -484,300,000 | -337,800,000 | -323,700,000 | -324,200,000 | -345,200,000 | -380,100,000 | -364,000,000 | -394,300,000 | -525,900,000 | -435,100,000 | -414,200,000 | -431,400,000 | -568,600,000 | -511,100,000 | -467,400,000 | -429,300,000 | -387,400,000 | -330,500,000 | -307,400,000 | -410,600,000 | -361,500,000 | -336,400,000 | -331,800,000 | -369,000,000 | -297,300,000 | -242,600,000 | -242,300,000 | -339,700,000 | -202,700,000 | -160,300,000 | -153,500,000 | -159,500,000 | -155,100,000 | -101,100,000 | -84,800,000 | -99,700,000 | -101,400,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -77,168,000 | -88,260,000 | -93,751,000 | 0 | 0 | -88,964,000 | |||||||||||
free cash flows | 1,379,100,000 | 737,400,000 | 945,800,000 | -153,100,000 | 1,788,000,000 | 1,245,500,000 | 1,070,800,000 | 282,400,000 | 1,076,400,000 | 553,800,000 | 841,300,000 | -293,200,000 | 1,454,100,000 | 1,036,400,000 | 1,411,100,000 | 560,100,000 | 1,511,500,000 | 1,145,500,000 | -747,800,000 | -1,725,300,000 | 1,441,800,000 | 582,300,000 | 734,300,000 | -23,800,000 | 1,947,600,000 | 7,864,800,000 | 704,800,000 | -12,900,000 | 1,404,700,000 | 763,200,000 | 112,800,000 | 1,188,300,000 | 897,600,000 | 719,900,000 | 213,100,000 | 1,304,200,000 | 501,500,000 | 368,000,000 | 62,600,000 | 825,000,000 | 283,700,000 | 348,600,000 | -51,000,000 | 312,800,000 | 326,200,000 | 174,400,000 | 316,500,000 | 104,300,000 | 669,000,000 | 270,900,000 | 301,300,000 | 21,900,000 | 693,500,000 | 180,000,000 | 313,600,000 | -42,500,000 | 807,600,000 | 291,381,000 | 302,021,000 | 59,410,000 | 678,409,000 | 195,859,000 | 173,782,000 | 152,675,000 | 609,317,000 | 164,678,000 | 192,437,000 | 158,577,000 | 407,916,000 | 136,371,000 | 85,544,000 | 378,748,000 | 71,864,000 | 16,539,000 | 139,997,000 | 137,657,000 | 85,416,000 | 57,676,000 | |||||||||||
investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments | -66,300,000 | -81,900,000 | -73,600,000 | -254,900,000 | -217,100,000 | -253,400,000 | -109,400,000 | -237,200,000 | -10,500,000 | -260,600,000 | -49,800,000 | -6,500,000 | -61,000,000 | -64,700,000 | -45,600,000 | -186,200,000 | -135,500,000 | -146,500,000 | -232,300,000 | -27,100,000 | -38,000,000 | -14,100,000 | -26,100,000 | -41,500,000 | -108,700,000 | -122,400,000 | -17,500,000 | -16,800,000 | -35,200,000 | -106,800,000 | -162,300,000 | -323,400,000 | -563,000,000 | -443,700,000 | -433,400,000 | -145,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities and calls of investments | 87,600,000 | 36,400,000 | 233,100,000 | 245,200,000 | 253,500,000 | 101,900,000 | 245,000,000 | 16,700,000 | 253,300,000 | 7,800,000 | 3,800,000 | 10,100,000 | 45,600,000 | 46,800,000 | 9,700,000 | 175,300,000 | 113,700,000 | 63,700,000 | 5,700,000 | 3,000,000 | 1,300,000 | 2,300,000 | 2,400,000 | 40,900,000 | 14,200,000 | 4,700,000 | 14,100,000 | 5,200,000 | 21,300,000 | 28,100,000 | 15,500,000 | 18,100,000 | 16,100,000 | 7,400,000 | 3,600,000 | 800,000 | 2,800,000 | 3,300,000 | 5,300,000 | 7,400,000 | 287,900,000 | 343,500,000 | 146,000,000 | 526,100,000 | 780,800,000 | ||||||||||||||||||||||||||||||||||||||||||||
additions to property, plant and equipment | -692,900,000 | -798,200,000 | -724,300,000 | -659,100,000 | -595,900,000 | -699,500,000 | -632,100,000 | -485,200,000 | -516,800,000 | -545,900,000 | -423,500,000 | -455,100,000 | -416,800,000 | -484,300,000 | -337,800,000 | -323,700,000 | -324,200,000 | -345,200,000 | -380,100,000 | -364,000,000 | -394,300,000 | -525,900,000 | -435,100,000 | -414,200,000 | -431,400,000 | -568,600,000 | -511,100,000 | -467,400,000 | -429,300,000 | -387,400,000 | -330,500,000 | -307,400,000 | -410,600,000 | -361,500,000 | -336,400,000 | -331,800,000 | -360,200,000 | -336,900,000 | -314,800,000 | -291,800,000 | -349,700,000 | -307,600,000 | -247,500,000 | -256,100,000 | -369,000,000 | -297,300,000 | -242,600,000 | -242,300,000 | -339,700,000 | -202,700,000 | -160,300,000 | -153,500,000 | -159,500,000 | -133,300,000 | -110,200,000 | -128,900,000 | -155,100,000 | -101,100,000 | -84,800,000 | -99,700,000 | -101,400,000 | -77,168,000 | -88,260,000 | -93,751,000 | -88,964,000 | ||||||||||||||||||||||||
acquisitions, net of cash acquired | -177,100,000 | 0 | 0 | 0 | -284,300,000 | -33,500,000 | -8,100,000 | -99,400,000 | 0 | 0 | -29,700,000 | -55,800,000 | 0 | 0 | 0 | -1,400,000 | 0 | 0 | -10,600,000 | -51,700,000 | 126,000 | -6,115,000 | -1,156,000 | -359,000 | -2,607,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -855,200,000 | -849,700,000 | -585,500,000 | -695,200,000 | -568,800,000 | -864,600,000 | -499,200,000 | -627,700,000 | -279,300,000 | -770,000,000 | -495,400,000 | -479,900,000 | -401,000,000 | 666,700,000 | -407,200,000 | -306,500,000 | -272,500,000 | -379,800,000 | -583,800,000 | -361,600,000 | -386,300,000 | -504,300,000 | 204,500,000 | -200,600,000 | -510,400,000 | -664,800,000 | -457,800,000 | -104,200,000 | -163,800,000 | -401,500,000 | -664,800,000 | -605,300,000 | -592,700,000 | -360,100,000 | -227,900,000 | -419,600,000 | -350,300,000 | -522,500,000 | 305,200,000 | -573,900,000 | -412,800,000 | -385,400,000 | -289,800,000 | -397,200,000 | -267,300,000 | -19,700,000 | -802,500,000 | -99,500,000 | -160,200,000 | -429,800,000 | -100,000,000 | -110,800,000 | -55,700,000 | -71,500,000 | -183,100,000 | -324,300,000 | -264,900,000 | -223,600,000 | -273,800,000 | -319,171,000 | -291,448,000 | -224,562,000 | -366,770,000 | -163,474,000 | -183,086,000 | -201,047,000 | -293,433,000 | -80,506,000 | 182,138,000 | -163,594,000 | -159,346,000 | -111,386,000 | -165,092,000 | -164,813,000 | -127,292,000 | -146,374,000 | -64,140,000 | -141,684,000 | -178,414,000 | -49,728,000 | |||||||||
financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (payments)/proceeds from issuance of commercial paper | 300,000,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of short-term debt | 5,500,000 | 25,100,000 | 44,100,000 | 49,100,000 | 30,900,000 | 30,900,000 | 21,500,000 | 12,300,000 | 10,400,000 | 192,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of short-term debt | -5,400,000 | -30,500,000 | -46,500,000 | -46,700,000 | -33,800,000 | -32,100,000 | 2,300,000 | -26,300,000 | -3,600,000 | -25,700,000 | -175,800,000 | -144,700,000 | -747,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt | 0 | 0 | -1,075,100,000 | -750,000,000 | 0 | 0 | 0 | 0 | 0 | -750,000,000 | -500,000,000 | 0 | 0 | 0 | -350,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 17,100,000 | 28,800,000 | 20,800,000 | 26,100,000 | 32,300,000 | 18,000,000 | 19,600,000 | 83,900,000 | 45,900,000 | 26,100,000 | 19,200,000 | 15,000,000 | 41,300,000 | 54,600,000 | 57,200,000 | 31,600,000 | 102,800,000 | 199,900,000 | 33,500,000 | 32,300,000 | 33,100,000 | 51,300,000 | 82,800,000 | 167,300,000 | 108,400,000 | 22,000,000 | 25,600,000 | 52,000,000 | 54,300,000 | 34,000,000 | 46,300,000 | 51,200,000 | 39,800,000 | 41,300,000 | 31,200,000 | 48,400,000 | 44,900,000 | 35,800,000 | 47,000,000 | 64,100,000 | 22,100,000 | 28,100,000 | 27,900,000 | 61,600,000 | 47,700,000 | 58,500,000 | 42,700,000 | 98,300,000 | 81,400,000 | 31,400,000 | 83,800,000 | 40,000,000 | 48,000,000 | 61,000,000 | 64,100,000 | 62,300,000 | 37,300,000 | 27,900,000 | 24,600,000 | 38,100,000 | 30,700,000 | 9,500,000 | 9,500,000 | 7,600,000 | 23,400,000 | 29,600,000 | 37,700,000 | 21,600,000 | 40,334,000 | 28,401,000 | 42,672,000 | 65,530,000 | 27,425,000 | 40,206,000 | 47,206,000 | 44,412,000 | 17,685,000 | 24,336,000 | 30,111,000 | 91,423,000 | 30,227,000 | 42,443,000 | 30,675,000 | 20,160,000 | 40,349,000 | 11,789,000 | |||
cash dividends paid | -691,900,000 | -646,000,000 | -645,500,000 | -645,400,000 | -648,100,000 | -607,000,000 | -607,400,000 | -609,100,000 | -608,300,000 | -562,200,000 | -561,900,000 | -563,200,000 | -576,000,000 | -530,800,000 | -530,200,000 | -529,800,000 | -528,200,000 | -479,300,000 | -479,000,000 | -481,000,000 | -484,200,000 | -430,600,000 | -436,200,000 | -447,800,000 | -446,700,000 | -483,200,000 | -412,300,000 | -419,800,000 | -428,100,000 | -362,000,000 | -363,800,000 | -364,000,000 | -293,200,000 | -293,000,000 | -294,800,000 | -297,000,000 | -208,900,000 | -240,100,000 | -240,100,000 | -239,500,000 | -195,300,000 | -195,500,000 | -196,400,000 | -195,900,000 | -158,000,000 | -157,400,000 | -157,400,000 | -156,100,000 | -129,000,000 | -129,000,000 | -128,200,000 | -126,800,000 | -97,400,000 | -97,800,000 | -97,400,000 | -96,900,000 | -96,200,000 | ||||||||||||||||||||||||||||||||
repurchase of common stock | 0 | 0 | 0 | -1,266,700,000 | -285,100,000 | -220,000,000 | -287,900,000 | -191,400,000 | 0 | -15,500,000 | -476,600,000 | -3,520,900,000 | 0 | 0 | -607,500,000 | -1,091,400,000 | -2,249,400,000 | -145,000,000 | -2,713,200,000 | -5,114,700,000 | -3,071,600,000 | -869,800,000 | -1,591,100,000 | -1,601,000,000 | -168,000,000 | -638,000,000 | -408,100,000 | -405,200,000 | -5,900,000 | -1,338,700,000 | -245,800,000 | -515,000,000 | -574,700,000 | -131,400,000 | -215,000,000 | -163,400,000 | -305,100,000 | -251,600,000 | -38,500,000 | 0 | 0 | -163,300,000 | -424,800,000 | -533,400,000 | 0 | 0 | -15,700,000 | -234,000,000 | -261,400,000 | -48,700,000 | -11,800,000 | -116,500,000 | 0 | 0 | -100,000 | -311,300,000 | -325,810,000 | -107,851,000 | -447,849,000 | -115,288,000 | -486,274,000 | -163,585,000 | -69,885,000 | -134,301,000 | -335,990,000 | -442,908,000 | -41,480,000 | -31,098,000 | -208,000 | -29,936,000 | -1,829,000 | ||||||||||||||||||
minimum tax withholdings on share-based awards | -74,600,000 | -2,300,000 | -4,000,000 | -2,000,000 | -92,100,000 | -2,300,000 | -5,600,000 | -2,400,000 | -79,000,000 | -3,700,000 | -1,400,000 | -8,500,000 | -113,600,000 | -2,800,000 | -4,100,000 | -1,500,000 | -88,600,000 | -2,800,000 | -1,500,000 | -9,200,000 | -78,400,000 | -5,500,000 | -49,800,000 | -1,000,000 | -55,300,000 | -2,300,000 | -2,800,000 | -1,600,000 | -56,000,000 | -1,400,000 | -1,800,000 | -68,300,000 | -700,000 | -1,700,000 | -2,300,000 | -101,300,000 | -1,000,000 | -1,300,000 | -1,400,000 | -71,800,000 | -500,000 | -800,000 | -1,600,000 | -74,400,000 | -800,000 | -700,000 | -1,000,000 | -118,900,000 | |||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -754,800,000 | -644,500,000 | -650,100,000 | -14,300,000 | -2,409,300,000 | -877,700,000 | -829,500,000 | -275,600,000 | -1,007,800,000 | -564,800,000 | -1,364,400,000 | 260,400,000 | -3,969,200,000 | -483,100,000 | -490,500,000 | -1,711,600,000 | -965,800,000 | -779,700,000 | 2,342,900,000 | 1,273,100,000 | -1,123,000,000 | -2,634,100,000 | 1,355,100,000 | -2,919,300,000 | -5,858,600,000 | -875,100,000 | -955,200,000 | -372,800,000 | -1,039,700,000 | -504,900,000 | -162,900,000 | -1,155,000,000 | -655,900,000 | 368,900,000 | -934,300,000 | -528,700,000 | -327,600,000 | 675,600,000 | -65,300,000 | -284,500,000 | -434,000,000 | -657,000,000 | -76,600,000 | 14,700,000 | -26,600,000 | -240,600,000 | 39,300,000 | -216,300,000 | -54,800,000 | -410,400,000 | 123,000,000 | -53,600,000 | 213,800,000 | -467,700,000 | 131,084,000 | -40,982,000 | 93,360,000 | -355,349,000 | 64,854,000 | 19,888,000 | 91,240,000 | -11,433,000 | -11,113,000 | 49,865,000 | 27,967,000 | 16,905,000 | |||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | -76,800,000 | 65,700,000 | -19,600,000 | -32,700,000 | 43,100,000 | -8,200,000 | -89,000,000 | 21,000,000 | 62,000,000 | -124,000,000 | -140,900,000 | 1,600,000 | 13,000,000 | -1,700,000 | 21,200,000 | -13,100,000 | 79,800,000 | 53,800,000 | 2,200,000 | -18,400,000 | 27,100,000 | -46,500,000 | -20,800,000 | 23,000,000 | -4,700,000 | -29,300,000 | -52,800,000 | 32,800,000 | 9,800,000 | 10,800,000 | 12,700,000 | -33,400,000 | -500,000 | 2,400,000 | 8,400,000 | -13,800,000 | -32,700,000 | -7,200,000 | -24,900,000 | -85,800,000 | -29,800,000 | 6,000,000 | -6,700,000 | -3,600,000 | 11,600,000 | -7,000,000 | -7,900,000 | 1,500,000 | 10,700,000 | -8,400,000 | 5,900,000 | 1,500,000 | -15,300,000 | 2,400,000 | 11,000,000 | 1,100,000 | 14,500,000 | -8,800,000 | -8,900,000 | -2,000,000 | 7,000,000 | 9,500,000 | 800,000 | -13,000,000 | -5,900,000 | -1,500,000 | 6,400,000 | 1,900,000 | 5,178,000 | 3,019,000 | 1,098,000 | 1,977,000 | -372,000 | 2,484,000 | 1,325,000 | 93,000 | 1,015,000 | -2,849,000 | -2,493,000 | 4,610,000 | -260,000 | -222,000 | 2,975,000 | 2,610,000 | 548,000 | 499,000 | 1,461,000 | 42,000 | -221,000 |
net increase/(decrease) in cash and cash equivalents | 385,200,000 | 107,100,000 | 414,900,000 | -236,200,000 | -551,100,000 | 194,500,000 | 285,200,000 | -114,700,000 | 368,100,000 | -359,100,000 | -735,900,000 | -56,000,000 | -2,486,300,000 | 385,000,000 | 353,900,000 | -2,706,500,000 | -3,994,700,000 | -249,900,000 | -1,519,400,000 | 1,199,100,000 | 330,100,000 | -106,600,000 | 148,600,000 | -1,029,900,000 | -146,800,000 | 628,000,000 | -27,200,000 | -6,400,000 | -45,900,000 | 68,000,000 | 108,472,000 | -27,390,000 | -70,694,000 | -41,733,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
beginning of period | 3,286,200,000 | 0 | 0 | 0 | 3,551,500,000 | 0 | 0 | 0 | 2,818,400,000 | 0 | 0 | 0 | 6,455,700,000 | 0 | 0 | 0 | 4,350,900,000 | 0 | 0 | 0 | 2,686,600,000 | 0 | 0 | 0 | 8,756,300,000 | 0 | 0 | 0 | 2,462,300,000 | 0 | 0 | 2,128,800,000 | 0 | 0 | 0 | 1,530,100,000 | 0 | 0 | 0 | 1,708,400,000 | 0 | 0 | 0 | 2,575,700,000 | 0 | 0 | 0 | 1,188,600,000 | 0 | 0 | 0 | 1,148,100,000 | 0 | 0 | 0 | 1,164,000,000 | 0 | 0 | 0 | 599,800,000 | 0 | 0 | 0 | 269,800,000 | 0 | 0 | 0 | 281,300,000 | 0 | 0 | 0 | 312,606,000 | 0 | 0 | 0 | 173,809,000 | 0 | 0 | -154,075,000 | 299,128,000 | 0 | 0 | 200,907,000 | 0 | |||||
end of period | 3,671,400,000 | 107,100,000 | 415,000,000 | -236,300,000 | 3,000,400,000 | 194,500,000 | 285,200,000 | -114,700,000 | 3,186,500,000 | -359,100,000 | -735,900,000 | -56,000,000 | 3,969,400,000 | 1,702,600,000 | 872,400,000 | -1,147,400,000 | 5,028,100,000 | 385,000,000 | 1,393,600,000 | -468,200,000 | 3,040,500,000 | -2,076,700,000 | 2,708,200,000 | -2,706,500,000 | 4,761,600,000 | 6,864,200,000 | -249,900,000 | -1,519,400,000 | 3,661,400,000 | 552,300,000 | 129,300,000 | 2,034,600,000 | -13,000,000 | 847,400,000 | -969,100,000 | 2,263,500,000 | -550,400,000 | 330,100,000 | -106,600,000 | 1,857,000,000 | 689,000,000 | -170,900,000 | -355,500,000 | 1,545,800,000 | 1,144,900,000 | 207,600,000 | -628,900,000 | 1,852,100,000 | -312,700,000 | 69,100,000 | -137,400,000 | 1,569,600,000 | -572,700,000 | 75,600,000 | -146,800,000 | 1,792,000,000 | 38,800,000 | 39,200,000 | -220,300,000 | 1,306,300,000 | 307,800,000 | 38,800,000 | -103,600,000 | 356,800,000 | -6,400,000 | -45,900,000 | 349,300,000 | -27,390,000 | -70,694,000 | 270,873,000 | |||||||||||||||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest, net of capitalized interest | 98,300,000 | 196,800,000 | 98,300,000 | 155,500,000 | 120,100,000 | 154,700,000 | 119,200,000 | 133,700,000 | 116,700,000 | 129,800,000 | 108,900,000 | 127,700,000 | 108,300,000 | 127,500,000 | 122,800,000 | 120,800,000 | 130,000,000 | 122,600,000 | 88,000,000 | 99,100,000 | 87,200,000 | 79,600,000 | 87,200,000 | 59,700,000 | 73,000,000 | 35,700,000 | 53,700,000 | 9,400,000 | 38,300,000 | 38,400,000 | 7,800,000 | 41,100,000 | 6,400,000 | 33,900,000 | 0 | 34,400,000 | 12,900,000 | 19,700,000 | 17,200,000 | 19,700,000 | 17,000,000 | 21,800,000 | 17,200,000 | 200,000 | 17,200,000 | 0 | 17,200,000 | 0 | 17,200,000 | 0 | 17,200,000 | 0 | 17,200,000 | 0 | 15,800,000 | 0 | 17,200,000 | 0 | 18,300,000 | 4,300,000 | 21,100,000 | 3,800,000 | 19,200,000 | 8,600,000 | |||||||||||||||||||||||||
income taxes | 121,400,000 | 293,400,000 | 229,000,000 | 707,900,000 | 143,000,000 | 354,400,000 | 303,000,000 | 530,600,000 | 106,200,000 | 246,400,000 | 128,000,000 | 621,800,000 | 161,400,000 | 348,400,000 | 171,700,000 | 126,800,000 | 109,400,000 | 8,000,000 | 233,200,000 | 277,400,000 | 37,400,000 | 121,800,000 | 179,200,000 | 211,800,000 | 26,300,000 | 105,500,000 | 40,200,000 | 225,700,000 | 45,500,000 | 62,700,000 | 20,200,000 | 218,000,000 | 49,200,000 | 113,800,000 | 121,200,000 | 239,800,000 | 52,200,000 | 61,400,000 | 53,500,000 | 41,800,000 | 5,300,000 | 11,100,000 | 17,400,000 | 214,600,000 | 16,400,000 | 47,599,000 | 70,971,000 | 183,083,000 | 40,570,000 | 35,130,000 | 71,718,000 | 157,006,000 | 10,280,000 | 98,282,000 | 61,007,000 | 58,167,000 | 10,356,000 | 41,128,000 | 89,013,000 | 14,858,000 | 27,210,000 | 63,508,000 | 21,663,000 | ||||||||||||||||||||||||||
gain on sale of assets | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales of investments | 9,800,000 | 0 | 500,000 | 100,000 | 1,100,000 | 800,000 | 0 | 0 | 0 | 72,600,000 | 12,800,000 | 8,700,000 | 30,500,000 | 91,200,000 | 53,200,000 | 39,800,000 | 29,100,000 | 64,600,000 | 16,600,000 | 63,400,000 | 186,200,000 | 32,100,000 | 17,800,000 | 52,500,000 | 72,600,000 | 316,100,000 | 361,100,000 | 321,000,000 | 149,600,000 | 271,100,000 | 161,900,000 | 162,400,000 | 85,300,000 | 180,500,000 | 114,800,000 | 127,800,000 | 177,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from the divestiture of certain operations | 100,000 | 635,700,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of long-term debt | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain resulting from divestiture of certain operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds/(payments) from issuance of commercial paper | -175,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash lease cost | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of commercial paper | 0 | 0 | 0 | 0 | -43,000,000 | -4,861,200,000 | -16,474,300,000 | -11,010,600,000 | -10,258,700,000 | -22,888,400,000 | -21,910,300,000 | -12,805,391,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of short-term debt | 249,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt | 0 | 0 | 0 | 2,987,900,000 | 0 | 2,987,600,000 | 0 | 1,598,200,000 | 998,300,000 | 0 | 0 | 754,800,000 | 0 | 0 | 0 | 0 | 748,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | -185,300,000 | 64,600,000 | 34,300,000 | 77,100,000 | 134,500,000 | 5,200,000 | 174,600,000 | -244,400,000 | -219,200,000 | -28,500,000 | 90,400,000 | 57,000,000 | -72,700,000 | 847,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of commercial paper | 200,000,000 | 395,100,000 | 99,000,000 | 0 | 0 | 0 | 37,000,000 | 4,727,000,000 | 16,201,400,000 | 10,809,000,000 | 10,172,700,000 | 23,059,600,000 | 21,729,500,000 | 12,635,667,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairments | 0 | 5,100,000 | 9,100,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 677,200,000 | 733,400,000 | 207,600,000 | -628,900,000 | 663,500,000 | -312,700,000 | 69,100,000 | -137,400,000 | 421,500,000 | 39,200,000 | -220,300,000 | 706,500,000 | 38,800,000 | -103,600,000 | 87,000,000 | -48,764,000 | 77,626,000 | -312,331,000 | 344,420,000 | 13,292,000 | -78,231,000 | 247,405,000 | 13,237,000 | -1,060,000 | 151,784,000 | 47,299,000 | -64,989,000 | 113,596,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of commercial paper | 214,100,000 | 398,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain resulting from acquisition of joint venture | 0 | -2,500,000 | -47,600,000 | -1,326,300,000 | 0 | 0 | -390,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain resulting from divestiture of certain retail operations | 0 | -601,800,000 | -2,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes/ | 1,634,100,000 | 92,100,000 | 538,500,000 | -707,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes, net of refunds | 343,900,000 | 277,200,000 | 176,300,000 | 583,300,000 | 140,100,000 | 262,000,000 | 551,800,000 | 270,800,000 | 208,900,000 | 211,700,000 | 371,400,000 | 86,700,000 | 135,700,000 | 323,700,000 | 381,600,000 | 231,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of equity in joint venture, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payable for east china acquisition | 1,431,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stored value card liability | -26,000,000 | -195,900,000 | 359,600,000 | -900,000 | -245,800,000 | 425,000,000 | -43,100,000 | 7,300,000 | -252,700,000 | 468,900,000 | -36,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains resulting from divestiture of certain retail operations | 4,900,000 | -501,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of equity in joint venture. net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash acquired from purchase of equity in joint venture | 129,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from the sale of certain operations | 397,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by/(used by) investing activities | 395,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain resulting from sale of equity in joint venture and certain retail operations | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit on share-based awards | -16,700,000 | -18,600,000 | -34,100,000 | -11,900,000 | -21,600,000 | -22,100,000 | -67,200,000 | -34,500,000 | -19,900,000 | -24,700,000 | -53,300,000 | -216,000,000 | 14,300,000 | 14,700,000 | 72,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of equity in joint venture and certain retail operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on long-term debt | 0 | 0 | -400,000,000 | 0 | 0 | -4,300,000 | 0 | 0 | 0 | -100,000 | 0 | 0 | -6,500,000 | -200,000 | -192,000 | -191,000 | -338,000 | -188,000 | -186,000 | -186,000 | -185,000 | -184,000 | -183,000 | -183,000 | -180,000 | -180,000 | -180,000 | -175,000 | -174,000 | -176,000 | -173,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equity in joint venture | 0 | 30,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain resulting from sale of equity in joint venture | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (decrease)/increase in cash and cash equivalents | -94,200,000 | 689,000,000 | -170,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain resulting from acquisition/sale of equity in joint ventures and certain retail operations | 24,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued litigation charge | 0 | 0 | 0 | -2,763,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of equity in joint ventures and certain retail operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from purchase of non-controlling interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash used or restricted for purchase of noncontrolling interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain resulting from acquisition/sale of equity in joint ventures | 0 | -600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities and insurance reserves | 50,400,000 | -27,300,000 | 5,100,000 | -2,600,000 | 81,600,000 | 40,300,000 | -91,400,000 | 141,100,000 | -6,700,000 | 60,900,000 | 49,500,000 | 75,000,000 | -6,200,000 | -30,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses, other current assets and other long-term assets | -12,200,000 | -11,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from purchase of noncontrolling interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash restricted for purchase of noncontrolling interest | -257,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
litigation charge | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided/(used) by changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equity in joint ventures and certain retail operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net earnings to net cash provided/(used) by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses, other current assets and other assets | -9,700,000 | 17,900,000 | 14,900,000 | 14,600,000 | -5,600,000 | -43,200,000 | 38,800,000 | 104,200,000 | -41,800,000 | -32,000,000 | 45,900,000 | 61,300,000 | 76,800,000 | -93,600,000 | -64,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided/(used) by operating activities | 778,300,000 | 575,700,000 | 1,425,200,000 | -1,401,900,000 | -4,100,000 | 673,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investments | -184,800,000 | -148,900,000 | -133,100,000 | -107,300,000 | -570,300,000 | -397,700,000 | -577,200,000 | -290,100,000 | -375,900,000 | -108,300,000 | -11,600,000 | -170,000,000 | -337,700,000 | -618,800,000 | -622,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used)/provided by financing activities | -21,400,000 | -307,100,000 | -668,300,000 | -238,351,000 | -18,323,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain resulting from sale of equity in joint ventures and certain retail operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash (used)/provided by changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on short-term borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net earnings to net cash (used)/provided by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income earned from equity method investees, net of distributions | -16,500,000 | -18,400,000 | -2,400,000 | -13,600,000 | -26,700,000 | -3,300,000 | -12,600,000 | -11,600,000 | -19,500,000 | -10,400,000 | -7,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used)/provided by operating activities | 850,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales, maturities and calls of investments | 314,000,000 | 284,500,000 | 659,400,000 | 237,000,000 | 233,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided/(used) by financing activities | -411,500,000 | 568,900,000 | -51,400,000 | -9,900,000 | -209,400,000 | 29,300,000 | 39,800,000 | 30,495,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided/(used) by investing activities | -193,300,000 | 28,700,000 | -102,300,000 | -36,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of properties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain resulting from sale/acquisition of equity in joint ventures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of property, plant, and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equity in joint ventures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(payments)/proceeds from short-term borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of noncontrolling interest | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings including noncontrolling interest | 217,800,000 | 243,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from exercise of stock options | 36,000,000 | 25,700,000 | 167,500,000 | 13,300,000 | 21,300,000 | 59,200,000 | 76,000,000 | -16,600,000 | -19,700,000 | -31,000,000 | -36,600,000 | -16,200,000 | -6,900,000 | -5,200,000 | -8,600,000 | -9,200,000 | -800,000 | -300,000 | -5,600,000 | -2,900,000 | -4,100,000 | -4,700,000 | -3,000,000 | -41,021,000 | -5,687,000 | -16,729,000 | -29,618,000 | -24,041,000 | -38,455,000 | -31,148,000 | -23,724,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain resulting from acquisition of joint ventures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash proceeds from sale of property, plant, and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities | 20,400,000 | -90,200,000 | 56,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from impairments and asset disposals | 1,400,000 | 6,800,000 | 10,800,000 | 17,200,000 | 7,500,000 | 15,900,000 | 7,100,000 | 37,200,000 | 25,400,000 | 53,300,000 | 80,400,000 | 65,300,000 | 87,500,000 | 195,100,000 | 37,500,000 | 4,900,000 | 4,867,000 | 7,665,000 | 10,031,000 | 3,469,000 | 4,206,000 | 5,392,000 | 7,975,000 | 3,901,000 | 2,889,000 | 3,754,000 | -1,761,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in income of investees | -40,200,000 | -33,400,000 | -19,600,000 | -25,300,000 | -40,700,000 | -26,500,000 | -25,100,000 | -16,300,000 | -32,900,000 | -15,900,000 | -12,600,000 | -17,000,000 | -25,800,000 | -12,600,000 | -11,900,000 | -11,000,000 | -27,122,000 | -13,686,000 | -15,915,000 | -9,020,000 | -19,581,000 | -16,182,000 | -12,322,000 | -12,485,000 | -21,772,000 | -11,759,000 | -10,279,000 | -5,823,000 | -8,603,000 | -4,475,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions of income from equity investees | 38,200,000 | 9,900,000 | 19,600,000 | 17,900,000 | 32,400,000 | 18,000,000 | 19,800,000 | 21,200,000 | 33,700,000 | 500,000 | 2,700,000 | 16,100,000 | 29,500,000 | 5,800,000 | 8,100,000 | 9,200,000 | 23,603,000 | 9,964,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued taxes | 66,200,000 | 25,300,000 | -25,100,000 | 37,600,000 | 26,100,000 | 9,600,000 | -118,100,000 | 69,500,000 | 4,300,000 | 23,000,000 | -12,200,000 | 42,100,000 | 26,900,000 | 33,800,000 | -178,000,000 | 124,600,000 | 48,331,000 | 10,872,000 | -82,645,000 | 109,813,000 | 47,417,000 | 8,592,000 | -50,402,000 | 127,118,000 | 23,819,000 | 368,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other operating assets | 43,600,000 | 63,000,000 | -150,000,000 | 20,900,000 | -17,400,000 | 2,900,000 | -40,400,000 | 38,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other operating liabilities | -24,000,000 | 11,500,000 | 700,000 | -70,100,000 | -8,100,000 | 45,100,000 | 15,900,000 | -35,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of available-for-sale securities | -796,300,000 | -64,700,000 | -84,000,000 | -21,000,000 | -350,200,000 | -9,600,000 | -122,200,000 | 0 | -1,800,000 | -5,200,000 | -7,000,000 | -8,200,000 | -14,700,000 | -41,900,000 | -29,448,000 | -30,682,000 | -28,930,000 | -148,362,000 | -109,428,000 | -173,083,000 | -124,681,000 | -232,000,000 | -27,395,000 | -33,101,000 | -421,539,000 | -161,453,000 | -90,394,000 | -184,662,000 | -138,022,000 | -131,235,000 | -79,832,000 | -60,489,000 | -70,764,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities and calls of available-for-sale securities | 96,300,000 | 119,100,000 | 100,800,000 | 113,800,000 | 146,400,000 | 39,600,000 | 2,100,000 | 21,800,000 | 103,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales of available-for-sale securities | 1,100,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (purchases)/sales of equity, other investments and other assets | -835,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant and equipment | -4,500,000 | 400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from short-term borrowings | 0 | 0 | 25,000,000 | 280,000,000 | 671,000,000 | 362,000,000 | 527,100,000 | 0 | 100,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of short-term borrowings | 0 | 0 | -25,000,000 | -500,000,000 | -601,000,000 | -512,000,000 | -228,200,000 | -100,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from exercise of stock options | 8,100,000 | 5,100,000 | 11,900,000 | 2,800,000 | 3,800,000 | 1,600,000 | 5,300,000 | 900,000 | 500,000 | 300,000 | 300,000 | 200,000 | 800,000 | 1,700,000 | 1,100,000 | 1,840,000 | 883,000 | 1,560,000 | 3,422,000 | 410,000 | 388,000 | 410,000 | 110,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net purchases of equity, other investments and other assets | 1,000,000 | -8,900,000 | -700,000 | 3,900,000 | -3,900,000 | 3,100,000 | -1,900,000 | 8,800,000 | -2,900,000 | -5,400,000 | -5,300,000 | -19,700,000 | -5,400,000 | -24,800,000 | -2,100,000 | -8,189,000 | -17,220,000 | -15,421,000 | -15,722,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of available-for-sale securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in short-term borrowings and commercial paper for the period | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings | 150,000,000 | 151,500,000 | 25,000,000 | 64,300,000 | 5,400,000 | -6,700,000 | 108,700,000 | 208,100,000 | 158,503,000 | 158,343,000 | 150,840,000 | 204,952,000 | 117,289,000 | 145,498,000 | 127,282,000 | 174,190,000 | 123,603,000 | 125,575,000 | 100,536,000 | 144,753,000 | 98,104,000 | 79,488,000 | 110,811,000 | 68,414,000 | 50,484,000 | 79,973,000 | 32,076,000 | 68,355,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayments of short-term borrowings and commercial paper for the period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturity of available-for-sale securities | 4,700,000 | 0 | 15,955,000 | 27,500,000 | 19,547,000 | 115,165,000 | 75,950,000 | 65,580,000 | 112,870,000 | 14,734,000 | 20,030,000 | 86,858,000 | 247,175,000 | 115,491,000 | 45,312,000 | 45,571,000 | 17,060,000 | 70,157,000 | 17,131,000 | 45,270,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of available-for-sale securities | 0 | 0 | 42,100,000 | 33,800,000 | 10,600,000 | 0 | 139,303,000 | 137,628,000 | 77,746,000 | 76,504,000 | 118,524,000 | 311,194,000 | 157,726,000 | 38,669,000 | 22,634,000 | 52,102,000 | 14,585,000 | 16,864,000 | 12,220,000 | 40,094,000 | 98,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net additions to property, plant and equipment | -64,300,000 | -172,600,000 | -250,600,000 | -228,800,000 | -241,500,000 | -263,600,000 | -308,215,000 | -264,931,000 | -236,655,000 | -270,547,000 | -248,882,000 | -212,017,000 | -162,553,000 | -147,778,000 | -174,467,000 | -157,832,000 | -149,558,000 | -162,132,000 | -92,368,000 | -69,616,000 | -59,127,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on long term debt | -100,000 | -200,000 | -200,000 | -100,000 | -200,000 | -209,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayments of short-term borrowings for the period | -64,200,000 | -422,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of accounting change for fin 47, net of taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
end of the period | 13,068,000 | -48,764,000 | 251,435,000 | -47,030,000 | -466,406,000 | 643,548,000 | 13,292,000 | -78,231,000 | 448,312,000 | 13,237,000 | -64,989,000 | 226,833,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net amortization of (discount)/premium on securities | -100,000 | -100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net amortization of premium on securities | 49,000 | 172,000 | 219,000 | 213,000 | 370,000 | 434,000 | 664,000 | 545,000 | 2,136,000 | 3,852,000 | 3,260,000 | 3,408,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued compensation and related costs | 6,254,000 | 22,213,000 | -4,111,000 | 8,436,000 | 12,881,000 | 13,092,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | 10,488,000 | 6,566,000 | 8,318,000 | 5,684,000 | 448,000 | 1,526,000 | 2,918,000 | 727,000 | 225,000 | 61,000 | 47,000 | 120,000 | 238,000 | 51,000 | 86,000 | 103,000 | 37,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings/(repayments) under revolving credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from equity investees | 18,845,000 | 21,106,000 | 10,624,000 | 5,769,000 | 5,544,000 | 5,743,000 | 5,085,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition, net of cash acquired | -47,304,000 | 0 | -11,282,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayments of revolving credit facility | -335,000,000 | 105,000,000 | -10,000,000 | -172,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings under revolving credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the year for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from impairments and asset retirements | 2,864,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the 39 weeks ended: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the 26 weeks ended: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net sales/(purchases) of equity, other investments and other assets | -4,893,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from exercise of nonqualified stock options | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net additions to equity investments, other investments and other assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under revolving credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distribution from equity investees | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from exercise of non-qualified stock options | 11,017,000 | 17,731,000 | 71,050,000 | 13,682,000 | 4,274,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other accrued expenses | -7,526,000 | 18,079,000 | 5,674,000 | 5,398,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net additions to equity, other investments and other assets | -2,942,000 | 15,618,000 | 3,430,000 | -3,402,000 | -4,394,000 | -5,910,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equity investment | 14,843,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net distributions from/(additions to) equity, other investments and other assets | 4,736,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
beginning of year | 99,677,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
end of year | 251,461,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
beginning of the period | 0 | 113,237,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes to equity and other investments | 842,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes to other assets | -3,685,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of common stock under employee stock purchase plan | 3,644,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 19,008,000 |
We provide you with 20 years of cash flow statements for Starbucks stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Starbucks stock. Explore the full financial landscape of Starbucks stock with our expertly curated income statements.
The information provided in this report about Starbucks stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.