SBUX Stock Cash Flow Statements
The information provided in this report 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.
Quarterly Cash Flow Statements
Quarterly
|
Annual
Unit: USD | 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 | 2009-06-28 | 2009-03-29 | 2008-12-28 | 2008-06-29 | 2008-03-30 | 2007-12-30 | 2007-07-01 | 2007-04-01 | 2006-12-31 | 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 | 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 | 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 | 141,000,000 | 141,200,000 | 141,000,000 | 145,100,000 | 146,400,000 | 139,900,000 | 125,400,000 | 119,359,000 | 116,122,000 | 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 | -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 | -18,900,000 | -28,000,000 | -1,900,000 | -73,900,000 | 6,400,000 | -22,100,000 | -3,297,000 | -15,885,000 | -21,277,000 | -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 | -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 | 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 | |||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | 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 | 20,600,000 | 20,200,000 | 22,300,000 | 20,400,000 | 15,000,000 | 24,300,000 | 26,350,000 | 27,817,000 | 24,363,000 | 27,401,000 | 28,108,000 | 23,189,000 | |||||||||||||
non-cash lease costs | 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 | 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 | -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 | -5,100,000 | 2,000,000 | 14,100,000 | 500,000 | |||||||||||||||||||||
cash provided by/(used in) changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 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 | -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 | -72,300,000 | -39,200,000 | 99,100,000 | -55,200,000 | -24,100,000 | 111,900,000 | -77,287,000 | -30,740,000 | 91,293,000 | -98,647,000 | -1,373,000 | 93,348,000 | -91,186,000 | -27,593,000 | 46,487,000 | -78,185,000 | |||||||||
income taxes payable | -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 | 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 | -13,100,000 | -5,500,000 | -41,800,000 | 14,600,000 | -27,400,000 | -42,600,000 | 29,554,000 | 3,743,000 | -64,241,000 | 19,279,000 | 16,450,000 | -8,180,000 | 3,910,000 | 21,209,000 | -41,559,000 | ||||||||||
deferred revenue | -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 | -18,700,000 | -166,700,000 | 233,600,000 | -2,900,000 | -135,800,000 | 215,600,000 | 8,112,000 | -122,387,000 | 191,219,000 | 1,835,000 | -75,955,000 | 134,205,000 | 4,555,000 | -53,597,000 | 100,658,000 | 19,130,000 | ||||||||||||||||||||||
operating lease liability | -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 | -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 | 53,400,000 | 15,700,000 | 46,800,000 | 2,450,000 | 6,466,000 | 38,854,000 | 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 | 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 | 301,300,000 | 21,900,000 | 693,500,000 | 313,600,000 | -42,500,000 | 807,600,000 | 302,021,000 | 59,410,000 | 678,409,000 | 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 | |||||||||||
investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments | -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 | |||||||||||||||||||||||||||||||||||||||||||||||||
sales of investments | 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 | |||||||||||||||||||||||||||||||||||||||||||||||
maturities and calls of investments | 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 | -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 | -77,168,000 | -88,260,000 | -93,751,000 | -88,964,000 | |||||||||||||||||||||
proceeds from sale of assets | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -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 | -55,700,000 | -71,500,000 | -183,100,000 | -264,900,000 | -223,600,000 | -273,800,000 | -291,448,000 | -224,562,000 | -366,770,000 | -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 | 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 | -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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of long-term debt | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt | -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 | 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 | 9,500,000 | 9,500,000 | 7,600,000 | 29,600,000 | 37,700,000 | 21,600,000 | 28,401,000 | 42,672,000 | 65,530,000 | 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 | -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 | -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 | -100,000 | -311,300,000 | -107,851,000 | -447,849,000 | -115,288,000 | -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 | -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 | -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 | -216,300,000 | -54,800,000 | -410,400,000 | -53,600,000 | 213,800,000 | -467,700,000 | -40,982,000 | 93,360,000 | -355,349,000 | 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 | -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 | 9,500,000 | 800,000 | -13,000,000 | -1,500,000 | 6,400,000 | 1,900,000 | 3,019,000 | 1,098,000 | 1,977,000 | 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 | -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 | -6,400,000 | -45,900,000 | 68,000,000 | -27,390,000 | -70,694,000 | -41,733,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
beginning of period | 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 | 269,800,000 | 0 | 0 | 281,300,000 | 0 | 0 | 312,606,000 | 0 | 0 | 173,809,000 | 0 | 0 | -154,075,000 | 299,128,000 | 0 | 0 | 200,907,000 | 0 | |||||
end of period | -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 | 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 | 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 | 0 | 18,300,000 | 4,300,000 | 3,800,000 | 19,200,000 | 8,600,000 | |||||||||||||||||||||||
income taxes | 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 | 53,500,000 | 41,800,000 | 5,300,000 | 17,400,000 | 214,600,000 | 16,400,000 | 70,971,000 | 183,083,000 | 40,570,000 | 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 | ||||||||||||||||||||||||||
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 | -43,000,000 | -4,861,200,000 | -16,474,300,000 | -10,258,700,000 | -22,888,400,000 | -21,910,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 37,000,000 | 4,727,000,000 | 16,201,400,000 | 10,172,700,000 | 23,059,600,000 | 21,729,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of equity in joint venture, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of equity in joint venture. net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from purchase of noncontrolling interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain resulting from acquisition of joint ventures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash proceeds from sale of property, plant, and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of available-for-sale securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayments of short-term borrowings and commercial paper for the period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings/(repayments) under revolving credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the 39 weeks ended: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the 26 weeks ended: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from exercise of nonqualified stock options | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net additions to equity investments, other investments and other assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under revolving credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the year for: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distribution from equity investees | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information: |