|
Cash, cash equivalents and restricted cash, beginning balances |
|
38,630,000,000 |
35,930,000,000 |
35,280,000,000 |
40,010,000,000 |
37,720,000,000 |
39,790,000,000 |
35,040,000,000 |
43,050,000,000 |
41,660,000,000 |
50,220,000,000 |
52,150,000,000 |
39,820,000,000 |
44,770,000,000 |
25,910,000,000 |
31,970,000,000 |
45,060,000,000 |
27,490,000,000 |
20,290,000,000 |
18,570,000,000 |
15,160,000,000 |
16,370,000,000 |
20,480,000,000 |
18,240,000,000 |
21,510,000,000 |
16,690,000,000 |
21,120,000,000 |
15,320,000,000 |
14,490,000,000 |
19,480,000,000 |
13,840,000,000 |
12,980,000,000 |
18,950,000,000 |
14,080,000,000 |
14,260,000,000 |
11,250,000,000 |
12,050,000,000 |
16,150,000,000 |
10,750,000,000 |
7,945,000,000 |
10,120,000,000 |
10,310,000,000 |
9,815,000,000 |
12,090,000,000 |
15,980,000,000 |
10,730,000,000 |
11,260,000,000 |
9,705,000,000 |
10,020,000,000 |
7,609,000,000 |
5,263,000,000 |
5,605,000,000 |
|
Net income |
|
34,630,000,000 |
20,550,000,000 |
21,740,000,000 |
23,630,000,000 |
28,760,000,000 |
12,670,000,000 |
11,250,000,000 |
11,250,000,000 |
22,240,000,000 |
13,690,000,000 |
10,040,000,000 |
11,560,000,000 |
19,960,000,000 |
14,120,000,000 |
11,520,000,000 |
13,820,000,000 |
20,060,000,000 |
10,710,000,000 |
8,717,000,000 |
11,030,000,000 |
17,890,000,000 |
9,014,000,000 |
7,796,000,000 |
10,520,000,000 |
18,360,000,000 |
11,120,000,000 |
10,680,000,000 |
13,570,000,000 |
18,020,000,000 |
8,467,000,000 |
7,748,000,000 |
10,220,000,000 |
13,070,000,000 |
7,512,000,000 |
6,900,000,000 |
9,547,000,000 |
13,080,000,000 |
8,223,000,000 |
8,824,000,000 |
11,620,000,000 |
13,060,000,000 |
6,623,000,000 |
7,308,000,000 |
5,987,000,000 |
6,004,000,000 |
4,308,000,000 |
3,253,000,000 |
3,074,000,000 |
3,378,000,000 |
2,532,000,000 |
1,828,000,000 |
|
Depreciation and amortization |
|
2,697,000,000 |
2,989,000,000 |
2,832,000,000 |
2,797,000,000 |
2,666,000,000 |
2,702,000,000 |
2,752,000,000 |
2,786,000,000 |
2,816,000,000 |
3,179,000,000 |
2,933,000,000 |
3,040,000,000 |
3,395,000,000 |
2,754,000,000 |
2,665,000,000 |
2,739,000,000 |
2,745,000,000 |
2,484,000,000 |
2,354,000,000 |
2,332,000,000 |
2,987,000,000 |
2,548,000,000 |
2,526,000,000 |
2,477,000,000 |
2,954,000,000 |
3,119,000,000 |
3,084,000,000 |
2,479,000,000 |
2,575,000,000 |
1,969,000,000 |
1,946,000,000 |
1,887,000,000 |
2,144,000,000 |
1,783,000,000 |
1,694,000,000 |
1,692,000,000 |
1,588,000,000 |
981,000,000 |
835,000,000 |
740,000,000 |
721,000,000 |
543,000,000 |
481,000,000 |
434,000,000 |
356,000,000 |
329,000,000 |
273,000,000 |
216,000,000 |
209,000,000 |
203,000,000 |
182,000,000 |
|
Share-based compensation expense |
|
2,265,000,000 |
1,945,000,000 |
1,960,000,000 |
1,981,000,000 |
2,020,000,000 |
1,724,000,000 |
1,698,000,000 |
1,697,000,000 |
1,710,000,000 |
1,499,000,000 |
1,496,000,000 |
1,514,000,000 |
1,559,000,000 |
1,345,000,000 |
1,351,000,000 |
1,348,000,000 |
1,296,000,000 |
1,174,000,000 |
1,193,000,000 |
1,217,000,000 |
1,256,000,000 |
1,030,000,000 |
1,054,000,000 |
1,048,000,000 |
1,078,000,000 |
915,000,000 |
856,000,000 |
927,000,000 |
888,000,000 |
762,000,000 |
724,000,000 |
696,000,000 |
681,000,000 |
555,000,000 |
578,000,000 |
575,000,000 |
545,000,000 |
448,000,000 |
448,000,000 |
424,000,000 |
420,000,000 |
298,000,000 |
284,000,000 |
287,000,000 |
299,000,000 |
224,000,000 |
219,000,000 |
231,000,000 |
205,000,000 |
180,000,000 |
179,000,000 |
|
Deferred income tax expense/(benefit) |
|
682,000,000 |
-4,037,000,000 |
-530,000,000 |
-149,000,000 |
-58,000,000 |
-397,000,000 |
833,000,000 |
-302,000,000 |
-349,000,000 |
-302,000,000 |
86,000,000 |
-177,000,000 |
53,000,000 |
519,000,000 |
1,126,000,000 |
-498,000,000 |
-33,740,000,000 |
1,202,000,000 |
1,942,000,000 |
1,370,000,000 |
1,452,000,000 |
-253,000,000 |
2,099,000,000 |
1,500,000,000 |
1,592,000,000 |
-1,438,000,000 |
941,000,000 |
-318,000,000 |
2,197,000,000 |
-807,000,000 |
1,095,000,000 |
806,000,000 |
1,253,000,000 |
-1,383,000,000 |
567,000,000 |
778,000,000 |
1,179,000,000 |
339,000,000 |
1,151,000,000 |
1,459,000,000 |
1,456,000,000 |
636,000,000 |
669,000,000 |
740,000,000 |
823,000,000 |
142,000,000 |
405,000,000 |
468,000,000 |
425,000,000 |
268,000,000 |
202,000,000 |
|
Other |
|
-167,000,000 |
-542,000,000 |
215,000,000 |
499,000,000 |
-25,000,000 |
3,000,000 |
-165,000,000 |
117,000,000 |
142,000,000 |
312,000,000 |
125,000,000 |
161,000,000 |
54,000,000 |
34,000,000 |
259,000,000 |
140,000,000 |
11,000,000 |
24,000,000 |
-67,000,000 |
-65,000,000 |
274,000,000 |
-67,000,000 |
-111,000,000 |
-198,000,000 |
-110,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable, net |
|
3,934,000,000 |
8,809,000,000 |
-1,031,000,000 |
-8,598,000,000 |
10,940,000,000 |
-1,768,000,000 |
2,135,000,000 |
-5,269,000,000 |
-2,015,000,000 |
8,768,000,000 |
-919,000,000 |
-2,964,000,000 |
-5,130,000,000 |
9,078,000,000 |
-233,000,000 |
-9,093,000,000 |
5,570,000,000 |
5,474,000,000 |
802,000,000 |
-2,486,000,000 |
-1,697,000,000 |
4,096,000,000 |
-85,000,000 |
-642,000,000 |
-3,896,000,000 |
6,673,000,000 |
-535,000,000 |
-5,804,000,000 |
-751,000,000 |
6,546,000,000 |
1,087,000,000 |
-4,499,000,000 |
1,098,000,000 |
4,263,000,000 |
1,755,000,000 |
-4,514,000,000 |
668,000,000 |
3,273,000,000 |
615,000,000 |
-1,898,000,000 |
3,561,000,000 |
-735,000,000 |
304,000,000 |
-229,000,000 |
517,000,000 |
2,063,000,000 |
561,000,000 |
-211,000,000 |
-271,000,000 |
675,000,000 |
754,000,000 |
|
Inventories |
|
-681,000,000 |
1,429,000,000 |
-13,000,000 |
276,000,000 |
950,000,000 |
137,000,000 |
689,000,000 |
-727,000,000 |
28,000,000 |
785,000,000 |
-1,502,000,000 |
-70,000,000 |
1,076,000,000 |
-1,942,000,000 |
-1,693,000,000 |
3,241,000,000 |
-434,000,000 |
1,709,000,000 |
236,000,000 |
198,000,000 |
580,000,000 |
301,000,000 |
-450,000,000 |
-170,000,000 |
102,000,000 |
307,000,000 |
-354,000,000 |
113,000,000 |
172,000,000 |
246,000,000 |
-235,000,000 |
-293,000,000 |
358,000,000 |
67,000,000 |
452,000,000 |
-210,000,000 |
664,000,000 |
-331,000,000 |
20,000,000 |
-134,000,000 |
460,000,000 |
-113,000,000 |
-41,000,000 |
45,000,000 |
-166,000,000 |
109,000,000 |
304,000,000 |
62,000,000 |
121,000,000 |
75,000,000 |
68,000,000 |
|
Vendor non-trade receivables |
|
9,812,000,000 |
8,795,000,000 |
1,900,000,000 |
-16,990,000,000 |
10,190,000,000 |
7,132,000,000 |
-762,000,000 |
-4,021,000,000 |
-3,902,000,000 |
10,550,000,000 |
1,133,000,000 |
-7,711,000,000 |
-6,905,000,000 |
13,550,000,000 |
4,179,000,000 |
-19,380,000,000 |
9,660,000,000 |
7,566,000,000 |
1,200,000,000 |
-4,887,000,000 |
375,000,000 |
6,217,000,000 |
-267,000,000 |
-4,073,000,000 |
-1,826,000,000 |
3,957,000,000 |
2,278,000,000 |
-6,008,000,000 |
3,508,000,000 |
3,706,000,000 |
-67,000,000 |
-4,878,000,000 |
3,459,000,000 |
2,925,000,000 |
-1,638,000,000 |
-3,684,000,000 |
2,174,000,000 |
1,121,000,000 |
-86,000,000 |
-827,000,000 |
1,206,000,000 |
979,000,000 |
72,000,000 |
450,000,000 |
433,000,000 |
1,462,000,000 |
1,209,000,000 |
-48,000,000 |
95,000,000 |
202,000,000 |
|
|
Other current and non-current assets |
|
4,921,000,000 |
2,143,000,000 |
1,566,000,000 |
807,000,000 |
3,526,000,000 |
2,828,000,000 |
-2,106,000,000 |
1,812,000,000 |
7,054,000,000 |
-180,000,000 |
-1,410,000,000 |
-169,000,000 |
886,000,000 |
358,000,000 |
-988,000,000 |
856,000,000 |
197,000,000 |
2,089,000,000 |
2,333,000,000 |
-550,000,000 |
1,446,000,000 |
-6,000,000 |
-863,000,000 |
-1,244,000,000 |
1,058,000,000 |
2,569,000,000 |
162,000,000 |
-4,096,000,000 |
1,648,000,000 |
764,000,000 |
-917,000,000 |
-333,000,000 |
319,000,000 |
-596,000,000 |
785,000,000 |
-856,000,000 |
-413,000,000 |
-76,000,000 |
1,728,000,000 |
548,000,000 |
962,000,000 |
-160,000,000 |
-335,000,000 |
1,328,000,000 |
558,000,000 |
609,000,000 |
382,000,000 |
250,000,000 |
369,000,000 |
111,000,000 |
241,000,000 |
|
Accounts payable |
|
19,810,000,000 |
14,110,000,000 |
211,000,000 |
-23,670,000,000 |
21,670,000,000 |
6,725,000,000 |
2,733,000,000 |
-12,430,000,000 |
-1,089,000,000 |
17,880,000,000 |
220,000,000 |
-11,520,000,000 |
-8,501,000,000 |
19,580,000,000 |
1,594,000,000 |
-24,610,000,000 |
12,600,000,000 |
14,180,000,000 |
1,650,000,000 |
-9,322,000,000 |
2,460,000,000 |
11,680,000,000 |
-179,000,000 |
-8,536,000,000 |
-852,000,000 |
8,264,000,000 |
2,165,000,000 |
-14,430,000,000 |
9,003,000,000 |
8,469,000,000 |
-156,000,000 |
-10,570,000,000 |
8,191,000,000 |
7,080,000,000 |
-318,000,000 |
-10,570,000,000 |
6,145,000,000 |
2,017,000,000 |
-359,000,000 |
-1,505,000,000 |
4,314,000,000 |
35,000,000 |
854,000,000 |
-720,000,000 |
2,346,000,000 |
3,495,000,000 |
2,830,000,000 |
-974,000,000 |
956,000,000 |
740,000,000 |
879,000,000 |
|
Deferred revenue |
|
462,000,000 |
-62,000,000 |
96,000,000 |
301,000,000 |
1,341,000,000 |
432,000,000 |
426,000,000 |
238,000,000 |
985,000,000 |
151,000,000 |
-236,000,000 |
-170,000,000 |
-370,000,000 |
70,000,000 |
-467,000,000 |
-175,000,000 |
569,000,000 |
-208,000,000 |
-197,000,000 |
-263,000,000 |
42,000,000 |
-406,000,000 |
-1,367,000,000 |
248,000,000 |
-29,000,000 |
2,000,000 |
47,000,000 |
48,000,000 |
945,000,000 |
66,000,000 |
-20,000,000 |
46,000,000 |
1,368,000,000 |
55,000,000 |
-137,000,000 |
-70,000,000 |
1,611,000,000 |
249,000,000 |
659,000,000 |
620,000,000 |
1,296,000,000 |
378,000,000 |
578,000,000 |
64,000,000 |
634,000,000 |
411,000,000 |
229,000,000 |
-29,000,000 |
606,000,000 |
198,000,000 |
195,000,000 |
|
Other current and non-current liabilities |
|
4,236,000,000 |
5,336,000,000 |
-2,582,000,000 |
-4,914,000,000 |
7,959,000,000 |
5,049,000,000 |
-3,633,000,000 |
1,986,000,000 |
5,514,000,000 |
4,053,000,000 |
-5,480,000,000 |
-3,843,000,000 |
570,000,000 |
2,199,000,000 |
-1,776,000,000 |
-1,731,000,000 |
39,760,000,000 |
3,034,000,000 |
-2,483,000,000 |
-1,583,000,000 |
2,124,000,000 |
3,457,000,000 |
-3,071,000,000 |
-1,979,000,000 |
-313,000,000 |
4,610,000,000 |
-1,231,000,000 |
1,012,000,000 |
4,667,000,000 |
5,586,000,000 |
-1,214,000,000 |
443,000,000 |
1,195,000,000 |
965,000,000 |
-102,000,000 |
1,285,000,000 |
2,373,000,000 |
866,000,000 |
908,000,000 |
-1,694,000,000 |
2,472,000,000 |
1,887,000,000 |
934,000,000 |
1,021,000,000 |
653,000,000 |
1,017,000,000 |
48,000,000 |
-603,000,000 |
316,000,000 |
132,000,000 |
242,000,000 |
Cash generated by operating activities |
|
46,970,000,000 |
20,200,000,000 |
21,090,000,000 |
23,980,000,000 |
38,760,000,000 |
20,580,000,000 |
16,270,000,000 |
13,310,000,000 |
30,520,000,000 |
19,910,000,000 |
11,640,000,000 |
11,160,000,000 |
26,690,000,000 |
19,520,000,000 |
14,490,000,000 |
15,130,000,000 |
28,290,000,000 |
15,750,000,000 |
8,672,000,000 |
12,570,000,000 |
27,230,000,000 |
16,530,000,000 |
10,630,000,000 |
11,600,000,000 |
27,460,000,000 |
13,480,000,000 |
14,990,000,000 |
19,080,000,000 |
33,720,000,000 |
13,250,000,000 |
10,260,000,000 |
13,540,000,000 |
22,670,000,000 |
9,908,000,000 |
7,828,000,000 |
12,500,000,000 |
23,430,000,000 |
9,136,000,000 |
10,190,000,000 |
13,980,000,000 |
17,550,000,000 |
10,430,000,000 |
11,110,000,000 |
6,219,000,000 |
9,773,000,000 |
5,683,000,000 |
4,801,000,000 |
2,330,000,000 |
5,781,000,000 |
3,110,000,000 |
2,270,000,000 |
|
Purchases of marketable securities |
|
34,910,000,000 |
15,510,000,000 |
19,630,000,000 |
34,620,000,000 |
39,800,000,000 |
18,330,000,000 |
30,120,000,000 |
29,070,000,000 |
37,420,000,000 |
17,730,000,000 |
8,048,000,000 |
6,777,000,000 |
7,077,000,000 |
15,220,000,000 |
7,684,000,000 |
7,177,000,000 |
41,270,000,000 |
35,700,000,000 |
23,960,000,000 |
45,550,000,000 |
54,270,000,000 |
30,360,000,000 |
25,830,000,000 |
38,410,000,000 |
47,840,000,000 |
28,880,000,000 |
45,000,000,000 |
47,610,000,000 |
44,920,000,000 |
56,470,000,000 |
70,300,000,000 |
41,960,000,000 |
48,400,000,000 |
25,810,000,000 |
41,520,000,000 |
43,970,000,000 |
37,190,000,000 |
30,140,000,000 |
36,070,000,000 |
44,850,000,000 |
40,180,000,000 |
27,180,000,000 |
32,870,000,000 |
22,680,000,000 |
19,580,000,000 |
16,480,000,000 |
16,260,000,000 |
12,140,000,000 |
12,920,000,000 |
12,030,000,000 |
11,210,000,000 |
|
Proceeds from maturities of marketable securities |
|
11,310,000,000 |
9,143,000,000 |
10,280,000,000 |
14,430,000,000 |
25,180,000,000 |
15,050,000,000 |
15,130,000,000 |
20,000,000,000 |
19,740,000,000 |
13,320,000,000 |
9,903,000,000 |
9,677,000,000 |
7,203,000,000 |
9,591,000,000 |
14,410,000,000 |
17,840,000,000 |
14,050,000,000 |
12,430,000,000 |
6,918,000,000 |
5,904,000,000 |
6,525,000,000 |
6,343,000,000 |
5,767,000,000 |
5,634,000,000 |
3,514,000,000 |
4,622,000,000 |
4,045,000,000 |
3,064,000,000 |
2,807,000,000 |
3,699,000,000 |
4,242,000,000 |
5,313,000,000 |
5,556,000,000 |
6,354,000,000 |
4,720,000,000 |
5,783,000,000 |
3,460,000,000 |
2,691,000,000 |
2,642,000,000 |
4,664,000,000 |
3,038,000,000 |
4,041,000,000 |
6,185,000,000 |
6,932,000,000 |
3,279,000,000 |
5,172,000,000 |
6,427,000,000 |
7,115,000,000 |
6,216,000,000 |
7,010,000,000 |
6,500,000,000 |
|
Proceeds from sales of marketable securities |
|
10,680,000,000 |
10,720,000,000 |
15,100,000,000 |
12,300,000,000 |
9,344,000,000 |
10,710,000,000 |
12,000,000,000 |
20,480,000,000 |
7,280,000,000 |
7,472,000,000 |
26,880,000,000 |
12,910,000,000 |
9,723,000,000 |
6,224,000,000 |
2,672,000,000 |
22,140,000,000 |
16,800,000,000 |
17,820,000,000 |
16,290,000,000 |
28,290,000,000 |
32,170,000,000 |
20,610,000,000 |
19,880,000,000 |
21,790,000,000 |
28,260,000,000 |
26,810,000,000 |
31,710,000,000 |
24,760,000,000 |
24,170,000,000 |
62,470,000,000 |
46,590,000,000 |
49,940,000,000 |
30,300,000,000 |
22,400,000,000 |
32,550,000,000 |
26,190,000,000 |
23,000,000,000 |
26,630,000,000 |
24,090,000,000 |
27,580,000,000 |
21,470,000,000 |
15,120,000,000 |
12,600,000,000 |
14,850,000,000 |
6,853,000,000 |
7,740,000,000 |
5,362,000,000 |
5,487,000,000 |
3,199,000,000 |
1,771,000,000 |
3,660,000,000 |
|
Payments for acquisition of property, plant and equipment |
|
2,803,000,000 |
3,223,000,000 |
2,093,000,000 |
2,269,000,000 |
3,500,000,000 |
1,784,000,000 |
1,565,000,000 |
1,853,000,000 |
2,107,000,000 |
2,777,000,000 |
2,000,000,000 |
2,363,000,000 |
3,355,000,000 |
3,041,000,000 |
3,267,000,000 |
4,195,000,000 |
2,810,000,000 |
3,865,000,000 |
2,277,000,000 |
2,975,000,000 |
3,334,000,000 |
3,977,000,000 |
2,809,000,000 |
2,336,000,000 |
3,612,000,000 |
3,618,000,000 |
2,043,000,000 |
2,369,000,000 |
3,217,000,000 |
3,826,000,000 |
2,378,000,000 |
1,382,000,000 |
1,985,000,000 |
1,955,000,000 |
1,885,000,000 |
2,008,000,000 |
2,317,000,000 |
3,461,000,000 |
2,056,000,000 |
1,457,000,000 |
1,321,000,000 |
1,645,000,000 |
777,000,000 |
624,000,000 |
1,214,000,000 |
760,000,000 |
595,000,000 |
274,000,000 |
376,000,000 |
459,000,000 |
246,000,000 |
|
Other |
|
374,000,000 |
530,000,000 |
78,000,000 |
195,000,000 |
-195,000,000 |
-50,000,000 |
269,000,000 |
365,000,000 |
207,000,000 |
810,000,000 |
298,000,000 |
-86,000,000 |
56,000,000 |
222,000,000 |
739,000,000 |
-259,000,000 |
43,000,000 |
228,000,000 |
-114,000,000 |
-94,000,000 |
104,000,000 |
603,000,000 |
125,000,000 |
24,000,000 |
172,000,000 |
160,000,000 |
-46,000,000 |
-23,000,000 |
-65,000,000 |
-19,000,000 |
-30,000,000 |
28,000,000 |
-5,000,000 |
-28,000,000 |
95,000,000 |
41,000,000 |
52,000,000 |
-8,000,000 |
8,000,000 |
14,000,000 |
34,000,000 |
293,000,000 |
-22,000,000 |
-35,000,000 |
23,000,000 |
-16,000,000 |
46,000,000 |
-80,000,000 |
70,000,000 |
113,000,000 |
7,000,000 |
Cash used in investing activities |
|
-16,110,000,000 |
835,000,000 |
3,572,000,000 |
-10,370,000,000 |
-8,584,000,000 |
5,531,000,000 |
-5,165,000,000 |
9,013,000,000 |
-13,670,000,000 |
-798,000,000 |
27,500,000,000 |
13,350,000,000 |
5,844,000,000 |
-3,001,000,000 |
3,947,000,000 |
28,710,000,000 |
-13,590,000,000 |
-9,942,000,000 |
-3,180,000,000 |
-14,200,000,000 |
-19,120,000,000 |
-7,397,000,000 |
-4,470,000,000 |
-13,660,000,000 |
-20,450,000,000 |
-1,375,000,000 |
-11,400,000,000 |
-22,330,000,000 |
-21,160,000,000 |
2,997,000,000 |
-22,210,000,000 |
11,740,000,000 |
-15,100,000,000 |
611,000,000 |
-6,507,000,000 |
-14,360,000,000 |
-13,520,000,000 |
-4,313,000,000 |
-12,310,000,000 |
-14,480,000,000 |
-17,130,000,000 |
-13,140,000,000 |
-15,030,000,000 |
-1,522,000,000 |
-10,730,000,000 |
-4,383,000,000 |
-5,430,000,000 |
-83,000,000 |
-3,958,000,000 |
-3,771,000,000 |
-1,339,000,000 |
|
Payments for taxes related to net share settlement of equity awards |
|
2,888,000,000 |
701,000,000 |
2,695,000,000 |
299,000,000 |
2,861,000,000 |
400,000,000 |
1,668,000,000 |
187,000,000 |
1,379,000,000 |
191,000,000 |
1,199,000,000 |
109,000,000 |
1,318,000,000 |
260,000,000 |
1,077,000,000 |
152,000,000 |
1,038,000,000 |
228,000,000 |
858,000,000 |
159,000,000 |
629,000,000 |
209,000,000 |
610,000,000 |
154,000,000 |
597,000,000 |
167,000,000 |
724,000,000 |
96,000,000 |
512,000,000 |
319,000,000 |
409,000,000 |
65,000,000 |
365,000,000 |
81,000,000 |
413,000,000 |
54,000,000 |
534,000,000 |
81,000,000 |
511,000,000 |
279,000,000 |
355,000,000 |
41,000,000 |
221,000,000 |
25,000,000 |
233,000,000 |
22,000,000 |
122,000,000 |
159,000,000 |
103,000,000 |
|
|
|
Payments for dividends and dividend equivalents |
|
3,732,000,000 |
3,640,000,000 |
3,767,000,000 |
3,447,000,000 |
3,613,000,000 |
3,511,000,000 |
3,656,000,000 |
3,375,000,000 |
3,539,000,000 |
3,479,000,000 |
3,629,000,000 |
3,443,000,000 |
3,568,000,000 |
3,530,000,000 |
3,653,000,000 |
3,190,000,000 |
3,339,000,000 |
3,270,000,000 |
3,365,000,000 |
3,004,000,000 |
3,130,000,000 |
3,092,000,000 |
3,187,000,000 |
2,902,000,000 |
2,969,000,000 |
2,964,000,000 |
3,053,000,000 |
2,743,000,000 |
2,801,000,000 |
2,829,000,000 |
2,867,000,000 |
2,661,000,000 |
2,769,000,000 |
2,769,000,000 |
2,811,000,000 |
2,491,000,000 |
2,493,000,000 |
2,488,000,000 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
Repurchases of common stock |
|
20,480,000,000 |
19,750,000,000 |
22,900,000,000 |
18,550,000,000 |
24,780,000,000 |
17,190,000,000 |
15,890,000,000 |
18,570,000,000 |
20,710,000,000 |
17,440,000,000 |
16,960,000,000 |
23,700,000,000 |
8,796,000,000 |
19,100,000,000 |
20,780,000,000 |
22,760,000,000 |
10,100,000,000 |
7,795,000,000 |
7,093,000,000 |
7,161,000,000 |
10,850,000,000 |
6,026,000,000 |
10,170,000,000 |
6,667,000,000 |
6,863,000,000 |
13,250,000,000 |
10,000,000,000 |
6,970,000,000 |
5,030,000,000 |
17,000,000,000 |
5,000,000,000 |
17,970,000,000 |
5,029,000,000 |
4,910,000,000 |
16,000,000,000 |
0 |
1,950,000,000 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
Repayments of term debt |
|
0 |
1,250,000,000 |
3,000,000,000 |
3,500,000,000 |
1,000,000,000 |
0 |
7,379,000,000 |
4,250,000,000 |
1,000,000,000 |
3,305,000,000 |
3,000,000,000 |
2,500,000,000 |
0 |
0 |
6,000,000,000 |
|
|
0 |
3,500,000,000 |
|
|
0 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from/(Repayments of) commercial paper, net |
|
-1,000,000,000 |
-2,000,000,000 |
3,000,000,000 |
0 |
22,000,000 |
-994,000,000 |
-1,487,000,000 |
2,497,000,000 |
-979,000,000 |
-3,951,000,000 |
-1,990,000,000 |
-42,000,000 |
6,000,000 |
-27,000,000 |
-11,000,000 |
-1,000,000 |
2,000,000 |
-14,000,000 |
1,987,000,000 |
-506,000,000 |
2,385,000,000 |
-4,389,000,000 |
4,495,000,000 |
737,000,000 |
-1,240,000,000 |
3,999,000,000 |
700,000,000 |
-99,000,000 |
-2,409,000,000 |
4,296,000,000 |
2,010,000,000 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
-61,000,000 |
-57,000,000 |
-34,000,000 |
-16,000,000 |
-22,000,000 |
-6,000,000 |
-69,000,000 |
-35,000,000 |
-16,000,000 |
-22,000,000 |
-32,000,000 |
-51,000,000 |
0 |
0 |
-1,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash used in financing activities |
|
-28,160,000,000 |
-20,380,000,000 |
-29,400,000,000 |
-11,330,000,000 |
-32,250,000,000 |
-21,360,000,000 |
-19,120,000,000 |
-20,940,000,000 |
-25,410,000,000 |
-21,040,000,000 |
-26,800,000,000 |
-29,460,000,000 |
-13,680,000,000 |
-22,580,000,000 |
-31,520,000,000 |
-26,270,000,000 |
-7,501,000,000 |
-4,089,000,000 |
-2,078,000,000 |
418,000,000 |
-12,220,000,000 |
-6,889,000,000 |
-9,441,000,000 |
|
|
|
|
|
|
|
|
|
-7,749,000,000 |
-7,508,000,000 |
-2,126,000,000 |
-2,248,000,000 |
-4,497,000,000 |
-2,022,000,000 |
-55,000,000 |
310,000,000 |
69,000,000 |
431,000,000 |
37,000,000 |
547,000,000 |
429,000,000 |
256,000,000 |
316,000,000 |
162,000,000 |
523,000,000 |
319,000,000 |
208,000,000 |
Increase/(Decrease) in cash, cash equivalents and restricted cash |
|
2,701,000,000 |
653,000,000 |
-4,730,000,000 |
2,287,000,000 |
-2,070,000,000 |
4,750,000,000 |
-8,010,000,000 |
1,384,000,000 |
-8,559,000,000 |
-1,927,000,000 |
12,330,000,000 |
-4,954,000,000 |
18,860,000,000 |
-6,058,000,000 |
-13,090,000,000 |
17,570,000,000 |
7,202,000,000 |
1,718,000,000 |
3,414,000,000 |
-1,214,000,000 |
-4,113,000,000 |
2,247,000,000 |
-3,277,000,000 |
4,825,000,000 |
-4,431,000,000 |
5,801,000,000 |
830,000,000 |
-4,989,000,000 |
5,634,000,000 |
867,000,000 |
-5,972,000,000 |
4,872,000,000 |
-182,000,000 |
3,011,000,000 |
-805,000,000 |
-4,101,000,000 |
5,408,000,000 |
2,801,000,000 |
-2,176,000,000 |
-189,000,000 |
495,000,000 |
-2,276,000,000 |
-3,887,000,000 |
5,244,000,000 |
-527,000,000 |
1,556,000,000 |
-313,000,000 |
2,409,000,000 |
2,346,000,000 |
-342,000,000 |
1,139,000,000 |
|
Cash paid for income taxes, net |
|
5,235,000,000 |
6,849,000,000 |
8,260,000,000 |
8,489,000,000 |
1,787,000,000 |
1,091,000,000 |
905,000,000 |
3,112,000,000 |
4,393,000,000 |
3,468,000,000 |
2,298,000,000 |
4,581,000,000 |
4,916,000,000 |
1,598,000,000 |
2,479,000,000 |
2,789,000,000 |
3,551,000,000 |
1,839,000,000 |
2,874,000,000 |
3,368,000,000 |
3,510,000,000 |
1,454,000,000 |
2,360,000,000 |
3,232,000,000 |
3,398,000,000 |
2,648,000,000 |
3,546,000,000 |
3,189,000,000 |
3,869,000,000 |
2,013,000,000 |
2,644,000,000 |
1,982,000,000 |
3,387,000,000 |
1,940,000,000 |
2,930,000,000 |
2,368,000,000 |
1,890,000,000 |
1,781,000,000 |
1,066,000,000 |
3,361,000,000 |
1,474,000,000 |
775,000,000 |
650,000,000 |
1,087,000,000 |
826,000,000 |
40,000,000 |
513,000,000 |
1,164,000,000 |
980,000,000 |
507,000,000 |
662,000,000 |
|
Cash paid for interest |
|
531,000,000 |
817,000,000 |
543,000,000 |
708,000,000 |
619,000,000 |
727,000,000 |
586,000,000 |
918,000,000 |
771,000,000 |
860,000,000 |
801,000,000 |
926,000,000 |
836,000,000 |
902,000,000 |
764,000,000 |
733,000,000 |
623,000,000 |
636,000,000 |
449,000,000 |
510,000,000 |
497,000,000 |
424,000,000 |
327,000,000 |
169,000,000 |
396,000,000 |
87,000,000 |
207,000,000 |
18,000,000 |
202,000,000 |
17,000,000 |
161,000,000 |
0 |
161,000,000 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|