Cash flow Statement (Quarterly, GAAP in millions $) |
(Mar 30 2025) 6 Months |
(Dec 29 2024) 3 Months |
(Sep 29 2024) 12 Months |
(Jun 30 2024) 9 Months |
(Mar 31 2024) 6 Months |
Income |
1,165.10 |
780.90 |
3,762.30 |
2,852.70 |
1,796.90 |
Depreciation & amortization |
867.50 |
432.20 |
1,592.40 |
1,191.00 |
783.60 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Increase (Decrease) in Deferred Revenue
|
65.40 |
480.90 |
-72.20 |
51.60 |
128.90 |
Asset Impairment Charges |
82.10 |
40.90 |
- |
62.90 |
42.50 |
Accounting changes |
- |
- |
- |
- |
- |
Increase (Decrease) in Inventories |
-281.00 |
25.10 |
42.80 |
-53.40 |
64.50 |
Prepaid expenses |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets, Total |
- |
- |
- |
- |
- |
Share-based Compensation |
178.30 |
100.60 |
308.30 |
236.60 |
173.00 |
Proceeds from Equity Method Investment, Dividends or Distributions |
133.80 |
81.90 |
333.30 |
220.50 |
154.50 |
Gains (Losses) on Extinguishment of Debt |
- |
- |
- |
- |
- |
Litigation Settlement Expense |
- |
- |
- |
- |
- |
Loss Related To Litigation Settlement |
- |
- |
- |
- |
- |
Income Loss from Equity Method Investments |
-115.50 |
-53.10 |
-201.50 |
-132.30 |
-59.00 |
Deconsolidation Gain Or Loss Amount |
- |
- |
- |
- |
- |
Income taxes |
-6.00 |
90.00 |
-75.70 |
-34.10 |
-80.90 |
Losses/ -gains on investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
17.00 |
-75.80 |
18.40 |
44.70 |
86.40 |
Increase (Decrease) in Accounts Payable |
339.40 |
230.20 |
28.00 |
61.70 |
-51.60 |
Increase (Decrease) in Accrued Liabilities |
- |
- |
- |
- |
- |
Deferred revenues |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expenses, Other |
- |
- |
- |
- |
- |
Other Working Capital |
-62.70 |
-38.30 |
291.00 |
74.20 |
-146.30 |
Other Noncash Income (Expense) |
3.40 |
-7.00 |
31.90 |
20.20 |
16.30 |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
-22.80 |
-16.50 |
141.50 |
32.90 |
-5,725.40 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
2,364.00 |
2,072.00 |
6,095.60 |
4,560.00 |
-2,889.90 |
Capital Expenditures |
-1,282.10 |
-692.90 |
-2,777.50 |
-1,979.30 |
-1,255.00 |
Sale of Capital Items |
- |
- |
10.30 |
- |
- |
Proceeds from Maturities, Prepayments and Calls of Available-for-sale Securities |
141.00 |
87.60 |
768.20 |
731.80 |
498.70 |
Short-term investments - acq. |
- |
- |
- |
- |
- |
Restricted investments - liq. |
- |
- |
- |
- |
- |
Proceeds from Divestiture of Interestina Joint Ventureor Dispositionofa Business |
- |
- |
- |
- |
- |
Proceeds from Sales of Investments |
- |
- |
0.50 |
0.50 |
- |
Restricted investments - acq. |
- |
- |
- |
- |
- |
Distributions from joint ventures |
- |
- |
- |
- |
- |
Proceeds from sale of investments |
- |
- |
- |
- |
- |
Payments to Acquire Investments |
-169.40 |
-66.30 |
-627.50 |
-545.60 |
-472.00 |
Purchases of non-current assets |
- |
- |
- |
- |
- |
Payments to Acquire Businesses, Net of Cash Acquired |
-177.10 |
-177.10 |
- |
- |
- |
Proceeds from Divestiture of Interest in Joint Venture |
- |
- |
- |
- |
- |
Proceeds from Divestiture of Businesses and Interests in Affiliates |
- |
- |
- |
- |
- |
Proceeds from sale of assets |
- |
- |
- |
- |
- |
Construction in progress |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
-11.60 |
-6.50 |
-72.70 |
-56.90 |
-36.20 |
Other Net |
0.00 |
0.00 |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from Investing Activities |
-1,499.20 |
-855.20 |
-2,699.20 |
-1,849.50 |
-1,264.00 |
Short-term debt Net |
-4.30 |
-5.40 |
-33.70 |
-8.70 |
12.70 |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
- |
- |
1,995.30 |
1,995.30 |
1,995.30 |
Long-term debt - repayments |
- |
- |
-1,825.10 |
-1,825.10 |
-1,825.10 |
Noncontrolling interest |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
44.40 |
17.10 |
-1,158.70 |
-1,187.50 |
-1,208.30 |
Exercise of stock options |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-53.70 |
-58.10 |
-131.00 |
-141.60 |
-159.10 |
Proceeds From Issuance Of Common Stock From Espp And Stock Option Exercises |
- |
- |
- |
- |
- |
Increase Decrease In Operating Lease Liability |
-834.40 |
-510.20 |
-1,049.70 |
-635.10 |
-290.50 |
Non Cash Lease Expense |
811.60 |
493.70 |
1,082.60 |
689.50 |
278.00 |
Other dividend |
- |
- |
- |
- |
- |
Dividends paid |
-1,384.90 |
-691.90 |
-2,585.00 |
-1,939.00 |
-1,293.50 |
Net Cash flow from Financing Activities |
-1,421.30 |
-754.80 |
-3,718.20 |
-3,073.70 |
-2,423.60 |
Effect of exchange rate on cash flow |
-58.30 |
-76.80 |
56.50 |
-9.20 |
10.40 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
1,081.90 |
1,379.10 |
3,328.40 |
2,580.70 |
-4,144.90 |
Total Cash Flow |
-614.80 |
385.20 |
-265.30 |
-372.40 |
-787.30 |