Cash flow Statement (Quarterly, GAAP in millions $) |
(Feb 01 2025) 3 Months |
(Nov 02 2024) 12 Months |
(Aug 03 2024) 9 Months |
(May 04 2024) 6 Months |
(Feb 03 2024) 3 Months |
Income |
391.32 |
1,635.27 |
1,157.20 |
764.97 |
462.73 |
Depreciation & amortization |
98.45 |
362.77 |
265.53 |
173.17 |
84.35 |
Amortization of Other Assets |
417.16 |
1,741.55 |
1,318.33 |
880.38 |
440.90 |
Impairment of assets
|
- |
- |
- |
- |
- |
Asset Impairment Charges |
- |
- |
- |
- |
- |
Accounting changes |
- |
- |
- |
- |
- |
Increase (Decrease) in Inventories |
- |
191.17 |
- |
- |
- |
Other noncash expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Property Plant Equipment |
- |
- |
- |
- |
- |
Share-based Compensation |
77.57 |
262.71 |
192.26 |
128.21 |
69.82 |
Stockbased compensation |
- |
- |
- |
- |
- |
Gains (Losses) on Extinguishment of Debt |
- |
- |
- |
- |
- |
Non Cash Portion Of Special Charge |
- |
- |
- |
- |
- |
Increase Decrease In Deferred Compensation Plan Investments |
- |
- |
- |
- |
- |
Amortization of Acquired Inventory Step Up |
- |
- |
- |
- |
- |
Non Cash Impairment Charges |
- |
- |
- |
- |
- |
Non Cash Contribution To Charitable Foundation |
- |
- |
- |
- |
- |
Non Cash Operating Lease Costs |
- |
- |
- |
- |
- |
Cost Of Goods And Services Sold For Inventory Acquired |
- |
- |
- |
- |
4.95 |
Income taxes |
-59.45 |
-275.92 |
-269.57 |
-164.35 |
-102.15 |
Losses/ -gains on investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
- |
133.40 |
- |
- |
- |
Increase (Decrease) in Accounts Payable and Accrued Liabilities |
- |
-133.76 |
- |
- |
- |
Accrued liabilities |
- |
- |
- |
- |
- |
Post-retirement benefits expense |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense and Other Assets |
- |
-53.00 |
- |
- |
- |
Other Working Capital |
202.57 |
-34.72 |
114.13 |
150.94 |
178.50 |
Other Noncash Income (Expense) |
-0.80 |
23.05 |
23.83 |
13.37 |
4.68 |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
- |
0.00 |
- |
- |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
1,126.81 |
3,852.53 |
2,801.71 |
1,946.69 |
1,138.83 |
Capital Expenditures |
-148.98 |
-730.46 |
-565.05 |
-411.17 |
-222.98 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Short-term Investments Proceeds |
- |
-369.62 |
- |
- |
- |
Payments to Acquire Available-for-sale Securities, Debt |
- |
- |
-438.90 |
-424.12 |
- |
Proceeds from other investments |
- |
- |
- |
- |
- |
Payments For Asset Acquisition |
- |
- |
- |
- |
- |
Increase Decrease In Other Assets Investing |
- |
- |
- |
- |
- |
Purchases of other investments |
- |
- |
- |
- |
- |
Noncontrolling interest |
- |
- |
- |
- |
- |
Proceeds from Investments |
- |
- |
- |
- |
- |
Purchases of Investments |
- |
- |
- |
- |
- |
Purchases of non-current assets |
- |
- |
- |
- |
- |
Payments to Acquire Businesses, Net of Cash Acquired |
-45.65 |
- |
- |
- |
- |
Investment in affiliate |
- |
- |
- |
- |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Proceeds from sale of assets |
- |
- |
- |
- |
- |
Notes receivable |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
0.33 |
-4.77 |
10.71 |
14.11 |
3.88 |
Other Net |
- |
- |
0.00 |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from Investing Activities |
-194.30 |
-1,104.86 |
-993.24 |
-821.18 |
-219.10 |
Short-term debt Net |
1,969.28 |
10,184.44 |
7,709.49 |
5,383.40 |
2,779.49 |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
- |
587.89 |
1,087.86 |
1,087.86 |
- |
Long-term debt - repayments |
- |
- |
- |
- |
- |
Noncontrolling interest |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
-118.62 |
-494.38 |
-404.36 |
-338.40 |
-130.53 |
Exercise of stock options |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Discontinued Operations |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
0.44 |
-12.96 |
-5.51 |
-12.13 |
-14.84 |
Business Acquisition Contingent Consideration Cash Payment Financing |
- |
- |
- |
- |
- |
Proceeds From Derivative Instruments |
- |
- |
- |
- |
- |
Term Loan Repayments |
- |
- |
- |
- |
- |
Payments of Derivative Instruments |
- |
- |
- |
- |
- |
Prepayments For Repurchase Of Stock |
- |
- |
- |
- |
- |
Payments Of Commercial Paper |
-1,968.61 |
-7,709.27 |
-5,382.39 |
-2,782.27 |
-2,101.80 |
Dividends paid to minority interests |
- |
- |
- |
- |
- |
Dividends paid |
-456.34 |
-1,795.46 |
-1,338.70 |
-882.22 |
-426.08 |
Net Cash flow from Financing Activities |
-573.86 |
-1,714.39 |
-660.50 |
-143.87 |
-574.23 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
977.83 |
3,122.07 |
2,236.66 |
1,535.52 |
915.85 |
Total Cash Flow |
358.65 |
1,033.28 |
1,147.97 |
981.63 |
345.50 |