| Year Ending Dec 2025 (Update) | Year Ending Dec 2024 (Update) | Year Ending Dec 2023 (Update) | Year Ending Dec 2022 (Update) | |
|---|---|---|---|---|
| Net Income/Starting Line | 4.77M | 5.74M | 5.67M | 4.97M |
| Depreciation – Supplemental | 546.00 | 671.00 | 659.00 | 657.00 |
| Depreciation/Depletion | 546.00 | 671.00 | 659.00 | 657.00 |
| Amortization of Intangibles | 842.00 | 663.00 | 517.00 | 547.00 |
| Amortization | 842.00 | 663.00 | 517.00 | 547.00 |
| Deferred Taxes | 18.00 | -233.00 | 153.00 | -180.00 |
| Discontinued Operations | 29.00 | No data | No data | No data |
| Unusual Items | 629.00 | -15.00 | -929.00 | 732.00 |
| Other Non-Cash Items | -76.00 | -966.00 | -1,093.00 | -704.00 |
| Non-Cash Items | 582.00 | -981.00 | -2,022.00 | 28.00 |
| Accounts Receivable | -825.00 | -96.00 | -42.00 | -739.00 |
| Inventories | -636.00 | -304.00 | -626.00 | -440.00 |
| Other Assets | -233.00 | 371.00 | 17.00 | 232.00 |
| Accounts Payable | 724.00 | 95.00 | 518.00 | -155.00 |
| Accrued Expenses | 1.33M | 171.00 | 494.00 | 357.00 |
| Taxes Payable | -707.00 | No data | No data | No data |
| Changes in Working Capital | -352.00 | 237.00 | 361.00 | -745.00 |
| Cash from Operating Activities | 6.41M | 6.10M | 5.34M | 5.27M |
| Purchase of Fixed Assets | -986.00 | -1,164.00 | -1,039.00 | -766.00 |
| Capital Expenditures | -986.00 | -1,164.00 | -1,039.00 | -766.00 |
| Acquisition of Business | -2,211.00 | -8,880.00 | -718.00 | -178.00 |
| Sale of Business | 1.16M | -- | 4.00 | -- |
| Sale of Fixed Assets | 31.00 | -- | 43.00 | 29.00 |
| Sale/Maturity of Investment | 1.47M | 870.00 | 971.00 | 1.26M |
| Investment, Net | -399.00 | 94.00 | 6.00 | 778.00 |
| Purchase of Investments | -1,503.00 | -1,077.00 | -560.00 | -1,211.00 |
| Other Investing Cash Flow | -269.00 | No data | No data | No data |
| Other Investing Cash Flow Items, Total | -1,725.00 | -8,993.00 | -254.00 | 673.00 |
| Cash from Investing Activities | -2,711.00 | -10,157.00 | -1,293.00 | -93.00 |
| Other Financing Cash Flow | 1.98M | 3.00 | 28.00 | -48.00 |
| Financing Cash Flow Items | 1.98M | 3.00 | 28.00 | -48.00 |
| Cash Dividends Paid - Common | -2,976.00 | -2,902.00 | -2,855.00 | -2,719.00 |
| Total Cash Dividends Paid | -2,976.00 | -2,902.00 | -2,855.00 | -2,719.00 |
| Sale/Issuance of Common | 237.00 | 537.00 | 196.00 | 320.00 |
| Repurchase/Retirement of Common | -3,804.00 | -1,655.00 | -3,715.00 | -4,200.00 |
| Common Stock, Net | -3,567.00 | -1,118.00 | -3,519.00 | -3,880.00 |
| Issuance (Retirement) of Stock, Net | -3,567.00 | -1,118.00 | -3,519.00 | -3,880.00 |
| Short Term Debt Issued | 24.30M | 13.84M | 12.99M | 7.66M |
| Short Term Debt Reduction | -22,815.00 | -11,578.00 | -13,663.00 | -8,447.00 |
| Short Term Debt, Net | 1.48M | 2.26M | -672.00 | -786.00 |
| Long Term Debt Issued | 4.04M | 10.41M | 2.99M | 2.95M |
| Long Term Debt Reduction | -2,909.00 | -1,812.00 | -1,731.00 | -1,850.00 |
| Long Term Debt, Net | 1.13M | 8.60M | 1.26M | 1.10M |
| Issuance (Retirement) of Debt, Net | 2.61M | 10.86M | 583.00 | 317.00 |
| Cash from Financing Activities | -1,953.00 | 6.84M | -5,763.00 | -6,330.00 |
| Foreign Exchange Effects | 176.00 | -137.00 | 14.00 | -183.00 |
| Net Change in Cash | 1.92M | 2.64M | -1,702.00 | -1,332.00 |
| Net Cash - Beginning Balance | 10.57M | 7.93M | 9.63M | 10.96M |
| Net Cash - Ending Balance | 12.49M | 10.57M | 7.93M | 9.63M |
| Cash Interest Paid | 1.30M | 869.00 | 649.00 | 375.00 |
| Cash Taxes Paid | 1.80M | 1.69M | 1.58M | 1.32M |
In millions of USD (except for per share items)
Source: LSEG