Income Statement

1 Year	12%
3 Years	9%
5 Years	9%

3.5B

Gross Proft

1 Year	13%
3 Years	9%
5 Years	9%

1.5B

Operating Income

1 Year	28%
3 Years	15%
5 Years	15%

1.3B

Net Income

1 Year	37%
3 Years	4%
5 Years	17%

Currency: USD

	Apr-2022	Jan-2022	Oct-2021	Jul-2021	Apr-2021	Jan-2021	Oct-2020	Jul-2020	Apr-2020	Jan-2020	Oct-2019	Jul-2019	Apr-2019	Jan-2019	Oct-2018	Jul-2018	Apr-2018	Jan-2018	Oct-2017	Jul-2017	Apr-2017	Jan-2017	Oct-2016	Jul-2016	Apr-2016	Jan-2016	Oct-2015	Jul-2015	Apr-2015	Jan-2015	Oct-2014	Jul-2014	Apr-2014	Jan-2014	Oct-2013	Jul-2013	Apr-2013	Jan-2013	Oct-2012	Jul-2012
Revenue
Revenue	6 527 +1%	6 445 +2%	6 319 +3%	6 142 +6%	5 817 +5%	5 530 +4%	5 339 +2%	5 223 0%	5 236 N/A	5 236 +1%	5 163 +1%	5 090 +1%	5 019 +1%	4 987 +1%	4 914 +2%	4 809 +2%	4 720 +2%	4 616 +3%	4 472 +2%	4 394 +2%	4 324 +2%	4 241 +1%	4 202 +2%	4 126 +1%	4 096 +1%	4 040 +0%	4 038 0%	4 046 +0%	4 041 -1%	4 066 +0%	4 048 +121%	1 835 -26%	2 478 -23%	3 222 -17%	3 894 -43%	6 831 -1%	6 902 0%	6 903 +1%	6 858 +1%	6 819 N/A

Gross Profit
Cost of Revenue	(3 004)	(2 966)	(2 912)	(2 847)	(2 705)	(2 580)	(2 504)	(2 437)	(2 426)	(2 412)	(2 350)	(2 298)	(2 262)	(2 251)	(2 217)	(2 191)	(2 165)	(2 118)	(2 074)	(2 044)	(2 025)	(2 004)	(2 002)	(1 986)	(1 990)	(1 990)	(2 015)	(2 076)	(2 079)	(2 092)	(2 072)	(1 057)	(1 346)	(1 684)	(1 987)	(3 282)	(3 319)	(3 293)	(3 254)	(3 216)
Gross Profit	3 523 +1%	3 479 +2%	3 407 +3%	3 295 +6%	3 112 +5%	2 950 +4%	2 835 +2%	2 786 -1%	2 810 0%	2 824 +0%	2 813 +1%	2 792 +1%	2 757 +1%	2 736 +1%	2 697 +3%	2 618 +2%	2 555 +2%	2 498 +4%	2 398 +2%	2 350 +2%	2 299 +3%	2 237 +2%	2 200 +3%	2 140 +2%	2 106 +3%	2 050 +1%	2 023 +3%	1 970 +0%	1 962 -1%	1 974 0%	1 976 +154%	778 -31%	1 132 -26%	1 538 -19%	1 907 -46%	3 549 -1%	3 583 -1%	3 610 +0%	3 604 +0%	3 603 N/A

Operating Income
Operating Expenses	(2 056)	(2 084)	(2 060)	(2 044)	(1 967)	(1 991)	(1 977)	(1 980)	(2 011)	(1 911)	(1 864)	(1 826)	(1 797)	(1 777)	(1 769)	(1 743)	(1 700)	(1 658)	(1 592)	(1 559)	(1 560)	(1 568)	(1 582)	(1 556)	(1 529)	(1 503)	(1 511)	(1 549)	(1 551)	(1 569)	(1 534)	(708)	(957)	(1 244)	(1 521)	(2 568)	(2 568)	(2 545)	(2 485)	(2 449)
Selling, General & Administrative	(1 595)	(1 629)	(1 619)	(1 614)	(1 555)	(1 491)	(1 484)	(1 485)	(1 507)	(1 505)	(1 460)	(1 435)	(1 410)	(1 397)	(1 383)	(1 370)	(1 337)	(1 303)	(1 251)	(1 225)	(1 227)	(1 238)	(1 253)	(1 225)	(1 205)	(1 179)	(1 185)	(1 187)	(1 182)	(1 194)	(1 182)	(669)	(834)	(998)	(1 184)	(1 868)	(1 876)	(1 860)	(1 817)	(1 796)
Research & Development	(461)	(455)	(441)	(427)	(406)	(494)	(495)	(495)	(504)	(406)	(404)	(406)	(402)	(395)	(386)	(373)	(363)	(355)	(341)	(334)	(333)	(330)	(329)	(323)	(316)	(316)	(326)	(339)	(346)	(352)	(352)	(76)	(160)	(246)	(337)	(700)	(692)	(685)	(668)	(653)
Other Operating Expenses	0	0	0	(3)	(6)	(6)	0	0	0	0	0	15	15	15	0	0	0	0	0	0	0	0	0	(8)	(8)	(8)	0	(23)	(23)	(23)	0	37	37	0	0	0	0	0	0	0
Operating Income	1 467 +5%	1 395 +4%	1 347 +8%	1 251 +9%	1 145 +19%	959 +12%	858 +6%	806 +1%	799 -12%	913 -4%	949 -2%	966 +1%	960 +0%	959 +3%	928 +6%	875 +2%	855 +2%	840 +4%	806 +2%	791 +7%	739 +10%	669 +8%	618 +6%	584 +1%	577 +5%	547 +7%	512 +22%	421 +2%	411 +1%	405 -8%	442 +531%	70 -60%	175 -40%	294 -24%	386 -61%	981 -3%	1 015 -5%	1 065 -5%	1 119 -3%	1 154 N/A

Pre-Tax Income
Interest Income Expense	(81)	(80)	(79)	(77)	(65)	(64)	(64)	(57)	(57)	(47)	(44)	(49)	(50)	(63)	(52)	(51)	(43)	(38)	(51)	(55)	(71)	(66)	(65)	(56)	(53)	(56)	(62)	(86)	(104)	(115)	(121)	(113)	(105)	(106)	(100)	(96)	(93)	(92)	(92)	(87)
Non-Reccuring Items	0	0	0	0	0	0	(12)	(9)	(6)	(4)	0	0	0	0	15	0	0	0	0	0	0	0	0	0	0	0	(8)	0	0	0	(23)	0	0	0	0	(37)	(37)	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	41	52	92	21	7	40	60	50	57	28	14	15	42	65	55	104	67	41	48	(8)	1	(8)	(9)	8	6	18	38	(20)	(35)	(45)	(69)	(18)	(4)	7	7	13	2	9	16	13
Pre-Tax Income	1 427 +4%	1 367 +1%	1 360 +14%	1 195 +10%	1 087 +16%	935 +11%	842 +7%	790 0%	793 -11%	890 -3%	919 -1%	932 -2%	952 -1%	961 +2%	946 +2%	928 +6%	879 +4%	843 +5%	803 +10%	728 +9%	669 +12%	595 +9%	544 +1%	536 +1%	530 +4%	509 +6%	480 +52%	315 +16%	272 +11%	245 +7%	229 N/A	(61) N/A	66 -66%	195 -33%	293 -66%	861 -3%	887 -10%	982 -6%	1 043 -3%	1 080 N/A

Net Income
Tax Provision	(164)	(162)	(150)	(205)	(162)	(125)	(123)	(99)	(110)	(126)	152	159	184	198	(78)	(97)	(109)	(114)	(119)	(95)	(87)	(86)	(82)	(57)	(62)	(40)	(39)	(9)	(16)	(41)	3	(3)	(25)	(28)	(68)	77	126	120	110	(63)
Income from Continuing Operations	1 263	1 205	1 210	990	925	810	719	691	683	764	1 071	1 091	1 136	1 159	868	831	770	729	684	633	582	509	462	479	468	469	441	306	256	204	232	(64)	41	167	225	938	1 013	1 102	1 153	1 017
Net Income (Common)	1 263 +5%	1 205 0%	1 210 +22%	990 +7%	925 +14%	810 +13%	719 +4%	691 +1%	683 -11%	764 -29%	1 071 0%	1 072 -4%	1 117 -2%	1 140 +261%	316 +6%	298 +26%	237 +21%	196 -71%	684 +8%	633 +9%	582 +14%	509 +10%	462 -4%	479 +3%	466 +1%	462 +14%	404 +23%	329 -10%	365 -12%	417 -24%	549 -22%	702 -3%	723 -4%	750 +2%	734 -22%	938 -7%	1 013 -8%	1 102 -4%	1 153 +13%	1 017 N/A

Balance Sheet

10.5B

Assets

1 Year	1%
3 Years	5%
5 Years	5%

5.3B

Liabilities

1 Year	-5%
3 Years	11%
5 Years	8%

5.1B

Equity

1 Year	6%
3 Years	0%
5 Years	3%

Currency: USD

	Apr-2022	Jan-2022	Oct-2021	Jul-2021	Apr-2021	Jan-2021	Oct-2020	Jul-2020	Apr-2020	Jan-2020	Oct-2019	Jul-2019	Apr-2019	Jan-2019	Oct-2018	Jul-2018	Apr-2018	Jan-2018	Oct-2017	Jul-2017	Apr-2017	Jan-2017	Oct-2016	Jul-2016	Apr-2016	Jan-2016	Oct-2015	Jul-2015	Apr-2015	Jan-2015	Oct-2014	Jul-2014	Apr-2014	Jan-2014	Oct-2013	Jul-2013	Apr-2013	Jan-2013	Oct-2012	Jul-2012
Assets
Cash & Cash Equivalents	1 186	1 113	1 484	1 428	1 380	1 329	1 441	1 358	1 324	1 226	1 382	1 765	2 155	2 057	2 247	2 131	3 011	2 887	2 678	2 563	2 389	2 241	2 289	2 199	2 139	1 931	2 003	2 075	2 197	2 118	2 218	2 391	2 950	2 742	2 675	2 330	2 519	2 450	2 351	1 923
Cash Equivalents	1 186	1 113	1 484	1 428	1 380	1 329	1 441	1 358	1 324	1 226	1 382	1 765	2 155	2 057	2 247	2 131	3 011	2 887	2 678	2 563	2 389	2 241	2 289	2 199	2 139	1 931	2 003	2 075	2 197	2 118	2 218	2 391	2 950	2 742	2 675	2 330	2 519	2 450	2 351	1 923
Short-Term Investments	21	45	91	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Receivables	1 237	1 205	1 172	1 122	1 075	1 087	1 038	930	886	966	930	856	819	833	776	733	754	751	724	678	677	653	631	590	602	617	606	584	576	615	626	891	903	849	899	875	916	874	923	950
Accounts Receivables	1 237	1 205	1 172	1 122	1 075	1 087	1 038	930	886	966	930	856	819	833	776	733	754	751	724	678	677	653	631	590	602	617	606	584	576	615	626	891	903	849	899	875	916	874	923	950
Other Receivables	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Inventory	937	879	830	818	791	755	720	746	750	706	679	660	657	653	638	623	594	608	575	566	548	551	533	543	555	554	541	545	556	560	574	1 099	1 100	1 088	1 066	1 054	1 042	1 040	1 014	1 036
Other Current Assets	262	232	222	264	268	312	216	211	211	204	198	176	181	169	187	180	166	151	192	189	186	190	182	198	192	297	536	274	291	361	2 091	453	424	394	343	325	341	348	341	302
Total Current Assets	3 643	3 474	3 799	3 632	3 514	3 483	3 415	3 245	3 171	3 102	3 189	3 457	3 812	3 712	3 848	3 667	4 525	4 397	4 169	3 996	3 800	3 635	3 635	3 530	3 488	3 399	3 686	3 478	3 620	3 654	5 509	4 834	5 377	5 073	4 983	4 584	4 818	4 712	4 629	4 211
PP&E Net	1 010	1 144	1 123	1 087	1 070	1 039	1 020	1 029	1 024	1 035	850	839	827	829	822	801	798	792	757	716	675	653	639	623	610	594	604	587	593	610	631	1 142	1 139	1 129	1 134	1 139	1 147	1 163	1 164	1 139
PP&E Gross	0	0	0	0	0	0	0	0	0	0	850	0	0	0	822	0	0	0	0	0	0	0	0	0	0	0	604	0	0	0	631	0	0	0	0	0	0	0	0	0
Accumulated Depreciation	0	0	0	0	0	0	0	0	0	0	925	0	0	0	838	0	0	0	0	0	0	0	0	0	0	0	723	0	0	0	738	0	0	0	0	0	0	0	0	0
Intangible Assets	4 854	929	981	1 032	1 005	787	831	876	921	1 059	1 107	511	538	566	491	515	314	341	361	375	373	411	416	442	490	513	445	484	516	559	649	758	825	859	916	945	995	1 069	1 086	1 085
Long-Term Investments	190	191	185	204	188	165	158	148	141	118	102	99	96	77	68	70	139	140	138	137	134	133	135	155	157	76	86	88	91	90	96	164	133	129	139	124	120	128	109	104
Other Long-Term Assets	758	625	642	560	567	582	601	642	616	598	611	612	637	635	339	363	390	395	394	425	466	477	452	459	339	242	292	248	251	254	1 423	470	485	431	467	491	501	510	523	268
Other Assets	0	3 964	3 975	3 976	4 054	3 618	3 602	3 606	3 582	3 589	3 593	3 107	3 112	3 133	2 973	2 933	2 618	2 633	2 607	2 612	2 568	2 563	2 517	2 525	2 556	2 478	2 366	2 366	2 341	2 352	2 507	3 012	3 067	3 017	3 047	2 995	3 006	3 071	3 025	2 950
Total Assets	10 455 +1%	10 327 -4%	10 705 +2%	10 491 +1%	10 398 +7%	9 674 +0%	9 627 +1%	9 546 +1%	9 455 0%	9 501 +1%	9 452 +10%	8 625 -4%	9 022 +1%	8 952 +5%	8 541 +2%	8 349 -5%	8 784 +1%	8 698 +3%	8 426 +2%	8 261 +3%	8 016 +2%	7 872 +1%	7 794 +1%	7 734 +1%	7 640 +5%	7 302 -2%	7 479 +3%	7 251 -2%	7 412 -1%	7 519 -30%	10 815 +4%	10 380 -6%	11 026 +4%	10 638 0%	10 686 +4%	10 278 -3%	10 587 -1%	10 653 +1%	10 536 +8%	9 757 N/A

Liabilities
Accounts Payable	503	475	446	416	423	398	354	311	333	329	354	316	314	315	340	273	271	292	305	289	265	268	257	261	220	250	279	248	261	257	302	402	481	430	432	407	448	454	461	492
Accrued Liabilities	624	616	821	735	701	556	652	552	507	503	768	453	455	428	502	411	438	387	451	363	376	329	411	368	394	336	434	332	389	374	503	686	764	644	725	671	746	667	756	663
Short-Term Debt	175	0	0	130	205	314	75	40	700	675	0	0	0	0	0	0	315	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Current Portion of Long-Term Debt	0	0	0	0	0	0	0	0	0	0	616	504	0	0	0	0	0	345	210	280	241	190	0	235	235	80	0	0	0	0	0	35	0	0	0	0	250	250	250	500
Other Current Liabilities	511	493	441	443	429	419	386	411	405	385	342	349	349	352	329	330	341	337	297	309	305	302	277	287	284	281	263	273	280	297	887	456	474	475	445	472	464	475	426	435
Total Current Liabilities	1 813	1 584	1 708	1 724	1 758	1 687	1 467	1 314	1 945	1 892	2 080	1 622	1 118	1 095	1 171	1 014	1 365	1 361	1 263	1 241	1 187	1 089	945	1 151	1 133	947	976	853	930	928	1 692	1 579	1 719	1 549	1 602	1 550	1 908	1 846	1 893	2 090
Long-Term Debt	2 730	2 730	2 729	2 728	2 727	2 185	2 284	2 283	1 788	1 787	1 791	1 294	1 798	1 798	1 799	1 799	1 800	1 800	1 801	1 801	1 802	1 802	1 904	1 652	1 654	1 653	1 655	1 655	1 656	1 658	1 663	2 181	2 693	2 695	2 699	2 701	2 106	2 111	2 112	1 714
Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4	4	4	4	4	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3
Other Liabilities	790	859	879	1 093	1 103	998	1 003	968	954	974	833	962	981	1 023	1 000	968	1 002	1 011	527	608	652	681	699	585	688	654	678	637	665	693	2 156	980	985	947	1 096	1 237	1 265	1 345	1 346	1 080
Total Liabilities	5 333 +3%	5 173 -3%	5 316 -4%	5 545 -1%	5 588 +15%	4 870 +2%	4 754 +4%	4 565 -3%	4 687 +1%	4 653 -1%	4 704 +21%	3 878 0%	3 897 0%	3 916 -1%	3 974 +5%	3 785 -9%	4 171 0%	4 176 +16%	3 595 -2%	3 653 +0%	3 644 +2%	3 575 +1%	3 551 +5%	3 391 -3%	3 478 +7%	3 257 -2%	3 312 +5%	3 148 -3%	3 254 -1%	3 282 -40%	5 514 +16%	4 743 -12%	5 400 +4%	5 194 -4%	5 400 -2%	5 491 +4%	5 282 0%	5 305 -1%	5 354 +10%	4 887 N/A

Equity
Common Stock	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6	6
Retained Earnings	160	159	348	90	12	4	81	130	15	73	18	122	178	90	336	416	412	529	126	260	393	453	6 089	6 000	5 720	5 666	5 581	5 474	5 397	5 348	6 469	6 487	6 384	6 289	6 073	5 901	5 774	5 607	5 505	5 114
Additional Paid In Capital	5 292	5 290	5 320	5 307	5 271	5 266	5 311	5 324	5 288	5 293	5 277	5 270	5 343	5 324	5 308	5 312	5 332	5 320	5 300	5 282	5 239	5 236	9 159	9 144	9 103	9 085	9 045	9 029	9 000	8 957	8 967	8 898	8 861	8 820	8 723	8 660	8 596	8 562	8 489	8 397
Unrealized Security Profit/Loss	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	17	14	7	4	0	0	0	0	0	0
Treasury Stock	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	0	3	0	0	0	0	10 508	10 462	10 368	10 274	10 074	10 074	9 975	9 813	9 807	9 807	9 757	9 707	9 607	9 607	8 926	8 786	8 707	8 612
Other Equity	333	298	282	454	452	469	522	476	538	521	514	404	398	381	408	335	310	269	346	417	477	489	503	345	299	438	391	332	270	261	351	39	125	32	91	173	145	41	111	35
Total Equity	5 122 -1%	5 154 -4%	5 389 +9%	4 946 +3%	4 810 +0%	4 804 -1%	4 873 -2%	4 981 +4%	4 768 -2%	4 848 +2%	4 748 +0%	4 747 -7%	5 125 +2%	5 036 +10%	4 567 +0%	4 564 -1%	4 613 +2%	4 522 -6%	4 831 +5%	4 608 +5%	4 372 +2%	4 297 +1%	4 243 -2%	4 343 +4%	4 162 +3%	4 045 -3%	4 167 +2%	4 103 -1%	4 158 -2%	4 237 -20%	5 301 -6%	5 637 +0%	5 626 +3%	5 444 +3%	5 286 +10%	4 787 -10%	5 305 -1%	5 348 +3%	5 182 +6%	4 870 N/A

Total Liabilities & Equity	10 455 +1%	10 327 -4%	10 705 +2%	10 491 +1%	10 398 +7%	9 674 +0%	9 627 +1%	9 546 +1%	9 455 0%	9 501 +1%	9 452 +10%	8 625 -4%	9 022 +1%	8 952 +5%	8 541 +2%	8 349 -5%	8 784 +1%	8 698 +3%	8 426 +2%	8 261 +3%	8 016 +2%	7 872 +1%	7 794 +1%	7 734 +1%	7 640 +5%	7 302 -2%	7 479 +3%	7 251 -2%	7 412 -1%	7 519 -30%	10 815 +4%	10 380 -6%	11 026 +4%	10 638 0%	10 686 +4%	10 278 -3%	10 587 -1%	10 653 +1%	10 536 +8%	9 757 N/A

Shares Outstanding
Common Shares Outstanding	299M	300M	302M	303M	303M	305M	306M	309M	308M	310M	309M	310M	317M	318M	318M	319M	322M	323M	322M	322M	321M	322M	324M	324M	325M	328M	332M	332M	333M	336M	335M	333M	333M	334M	333M	331M	345M	347M	346M	348M

Cash Flow Statement

1.3B

Operating Cash Flow

1 Year	-5%
3 Years	8%
5 Years	10%

-256M

Capital Expenditures

1 Year	-106%
3 Years	-20%
5 Years	-11%

1.1B

Free Cash Flow

1 Year	-16%
3 Years	6%
5 Years	10%

Currency: USD

	Apr-2022	Jan-2022	Oct-2021	Jul-2021	Apr-2021	Jan-2021	Oct-2020	Jul-2020	Apr-2020	Jan-2020	Oct-2019	Jul-2019	Apr-2019	Jan-2019	Oct-2018	Jul-2018	Apr-2018	Jan-2018	Oct-2017	Jul-2017	Apr-2017	Jan-2017	Oct-2016	Jul-2016	Apr-2016	Jan-2016	Oct-2015	Jul-2015	Apr-2015	Jan-2015	Oct-2014	Jul-2014	Apr-2014	Jan-2014	Oct-2013	Jul-2013	Apr-2013	Jan-2013	Oct-2012	Jul-2012
Operating Cash Flow
Net Income	1 263	1 205	1 210	990	925	810	719	691	683	764	1 071	1 072	1 117	1 140	316	298	237	196	684	633	580	509	462	476	465	459	401	329	365	417	549	702	723	750	734	938	1 013	1 102	1 153	1 017
Depreciation & Amortization	332	327	321	313	306	305	308	308	286	263	238	218	216	213	210	206	204	208	212	216	225	235	246	250	252	251	253	286	322	356	384	386	379	374	372	371	364	333	301	270
Change in Deffered Taxes	0	9	14	71	63	48	29	11	14	36	(255)	(262)	(275)	(291)	(16)	(2)	69	80	102	52	(12)	15	3	120	101	68	70	(226)	(196)	(181)	(192)	13	8	(7)	(4)	(159)	(158)	(170)	(158)	10
Other Non-Cash Items	79	88	42	140	152	226	190	193	185	92	106	114	93	100	106	84	101	99	91	115	118	122	122	106	108	103	913	961	949	963	174	130	151	148	139	135	124	115	108	110
Cash Taxes Paid	229	181	211	200	191	172	361	376	341	379	159	124	158	91	102	93	70	68	63	56	41	27	67	129	129	37	129	131	131	131	157	110	110	147	164	86	76	85	86	65
Cash Interest Paid	80	75	76	71	68	73	71	72	83	72	80	73	73	76	80	81	85	82	82	69	40	29	73	71	71	29	71	142	142	142	142	112	112	112	112	111	111	111	111	0
Change in Working Capital	(344)	(127)	(102)	(93)	(69)	(171)	(325)	(345)	(358)	(406)	(139)	(63)	(117)	(77)	471	417	423	405	(200)	(181)	(105)	(83)	(40)	(152)	(217)	(238)	(315)	(105)	(275)	(248)	(204)	(307)	(150)	(164)	(89)	(25)	(58)	(57)	(176)	(154)
Cash from Operating Activities	1 313 -13%	1 502 +1%	1 485 +5%	1 421 +3%	1 377 +13%	1 218 +32%	921 +7%	858 +6%	810 +8%	749 -27%	1 021 -5%	1 079 +4%	1 034 -5%	1 085 0%	1 087 +8%	1 003 -3%	1 034 +5%	988 +11%	889 +6%	835 +4%	806 +1%	798 +1%	793 -1%	800 +13%	709 +10%	643 -51%	1 322 +6%	1 245 +7%	1 165 -11%	1 307 +84%	711 -23%	924 -17%	1 111 +1%	1 101 -4%	1 152 -9%	1 260 -2%	1 285 -3%	1 323 +8%	1 228 -2%	1 253 N/A

Investing Cash Flow
Capital Expenditures	(256)	(223)	(189)	(154)	(124)	(126)	(119)	(122)	(145)	(151)	(156)	(162)	(147)	(156)	(177)	(199)	(209)	(204)	(176)	(170)	(151)	(133)	(139)	(114)	(109)	(104)	(98)	(114)	(159)	(192)	(205)	(194)	(183)	(181)	(195)	(225)	(221)	(207)	(194)	(182)
Other Items	(19)	(563)	(560)	(563)	(564)	(28)	(28)	(1 191)	(1 187)	(1 184)	(1 434)	(349)	(786)	(771)	(527)	(451)	(69)	(67)	(129)	(153)	(95)	(178)	(99)	(321)	(389)	(293)	(302)	(69)	(7)	(22)	(25)	(29)	(24)	(42)	(53)	(58)	(2 214)	(2 213)	(2 172)	(2 146)
Cash from Investing Activities	(275) +65%	(786) -5%	(749) -4%	(717) -4%	(688) -347%	(154) -5%	(147) +89%	(1 313) +1%	(1 332) +0%	(1 335) +16%	(1 590) -211%	(511) +45%	(933) -1%	(927) -32%	(704) -8%	(650) -134%	(278) -3%	(271) +11%	(305) +6%	(323) -31%	(246) +21%	(311) -31%	(238) +45%	(435) +13%	(498) -25%	(397) +1%	(400) -119%	(183) -10%	(166) +22%	(214) +7%	(230) -3%	(223) -8%	(207) +7%	(223) +10%	(248) +12%	(283) +88%	(2 435) -1%	(2 420) -2%	(2 366) -2%	(2 328) N/A

Financing Cash Flow
Net Issuance of Common Stock	(874)	(834)	(733)	(846)	(768)	(700)	(409)	(210)	(731)	(644)	(669)	(705)	(401)	(397)	(366)	(275)	(17)	(57)	(128)	(179)	(278)	(289)	(372)	(328)	(343)	(387)	(209)	(158)	(85)	17	(12)	(19)	(643)	(739)	(739)	(868)	(206)	(107)	(72)	(18)
Net Issuance of Debt	(30)	0	356	521	435	33	(45)	520	681	656	600	0	(315)	(345)	(210)	(280)	74	156	110	207	168	271	262	235	235	80	0	564	99	99	99	(465)	0	0	347	496	0	0	148	(1)
Cash Paid for Dividends	(244)	(240)	(236)	(232)	(229)	(225)	(222)	(218)	(213)	(210)	(206)	(202)	(199)	(195)	(191)	(187)	(181)	(176)	(170)	(165)	(160)	(154)	(150)	(145)	(141)	(137)	(133)	(144)	(155)	(166)	(176)	(171)	(168)	(165)	(156)	(151)	(145)	(139)	(104)	(70)
Other	(67)	(74)	(83)	(84)	(88)	(80)	(41)	(43)	(39)	(40)	(24)	(20)	(19)	(19)	(30)	(30)	(30)	(30)	(14)	(15)	(21)	(15)	(8)	(7)	(13)	44	(747)	(757)	(745)	(807)	(8)	3	(2)	(2)	(6)	(15)	(10)	(11)	(15)	0
Cash from Financing Activities	(1 215) -31%	(926) -33%	(696) -9%	(641) +1%	(650) +33%	(972) -36%	(717) N/A	49 N/A	(302) -27%	(238) +20%	(299) +68%	(927) +1%	(934) +2%	(956) -20%	(797) -3%	(772) -401%	(154) -44%	(107) +47%	(202) -33%	(152) +48%	(291) -56%	(187) +30%	(268) -9%	(245) +6%	(262) +35%	(400) +63%	(1 089) -120%	(495) +44%	(886) -3%	(857) -784%	(97) +85%	(652) -40%	(466) +17%	(559) -1%	(554) -3%	(538) -160%	(207) -101%	(103) -178%	(37) +58%	(89) N/A

Change in Cash
Effect of Foreign Exchange Rates	(22)	(10)	3	8	19	12	2	(1)	(8)	(8)	2	(8)	(24)	(32)	(17)	(13)	20	36	7	4	(19)	10	(1)	4	(7)	(33)	(48)	(73)	(56)	(50)	(31)	12	(7)	(27)	(26)	(32)	(20)	(12)	(1)	(14)
Net Change in Cash	(199) +10%	(220) N/A	43 -39%	71 +22%	58 -44%	104 +76%	59 N/A	(407) +51%	(832) N/A	(832) +4%	(866) -136%	(367) +57%	(857) -3%	(830) -93%	(431) +0%	(432) N/A	622 -4%	646 +66%	389 +7%	364 +46%	250 -19%	310 +8%	286 +131%	124 N/A	(58) +69%	(187) +13%	(215) N/A	494 +767%	57 -69%	186 -47%	353 +479%	61 -86%	431 +48%	292 -10%	324 -20%	407 N/A	(1 377) -14%	(1 212) -3%	(1 176) +0%	(1 178) N/A

Free Cash Flow
Free Cash Flow	1 057 -17%	1 279 -1%	1 296 +2%	1 267 +1%	1 253 +15%	1 092 +36%	802 +9%	736 +11%	665 +11%	598 -31%	865 -6%	917 +3%	887 -5%	929 +2%	910 +13%	804 -3%	825 +5%	784 +10%	713 +7%	665 +2%	655 -2%	665 +2%	654 -5%	686 +14%	600 +11%	539 -56%	1 224 +8%	1 131 +12%	1 006 -10%	1 115 +120%	506 -31%	730 -21%	928 +1%	920 -4%	957 -8%	1 035 -3%	1 064 -5%	1 116 +8%	1 034 -3%	1 071 N/A

Price	141.66 USD
Intrinsic Value	126.3 USD

Price	2 359.5 USD
Intrinsic Value	2 352.93 USD

Price	170.16 USD
Intrinsic Value	239.63 USD

Price	267.7 USD
Intrinsic Value	222.85 USD

Price	190.85 USD
Intrinsic Value	208.32 USD

Agilent Technologies Inc (NYSE:A)

Income Statement

Balance Sheet

Cash Flow Statement

See Also

Company

Help

Tools

Stocks