ADM
Archer-Daniels-Midland Company
Price Chart
Latest Quote
$68.08
Current Price| Previous Close | $67.31 |
| Open | $67.18 |
| Day High | $68.37 |
| Day Low | $66.77 |
| Volume | 4,688,763 |
Stock Information
| Quarterly Dividend / Yield | $2.04 / 3.00% |
| Shares Outstanding | 480.57M |
| Total Debt | $9.21B |
| Cash Equivalents | $1.24B |
| Revenue | $83.21B |
| Net Income | $1.19B |
| Sector | Consumer Defensive |
| Industry | Farm Products |
| Market Cap | $32.72B |
| P/E Ratio | 27.67 |
| EPS (TTM) | $2.46 |
| Exchange | NYQ |
📊 Custom Metrics & Score
Score: 6/42| Debt to Equity | 0.52 |
| Debt to Earnings | 2.00 |
| Current Ratio | 1.39 |
| Quick Ratio | 0.34 |
| Avg Revenue Growth | 0.08% |
| Profit Margin | 2.10% |
| Return on Equity | 8.12% |
| Avg FCF Growth | -19.35% |
| FCF Yield | 3.75% |
Score Explanation: The perfect score is 42/42 based on debt levels, profitability, growth rates, and cash flow metrics. FCF Yield is weighted most heavily as it shows what return the business currently generates.
Recent Price History
| Date | Close | Volume |
|---|---|---|
| 2026-02-02 | $68.08 | 4,688,763 |
| 2026-01-30 | $67.31 | 5,377,200 |
| 2026-01-29 | $66.92 | 5,621,200 |
| 2026-01-28 | $67.40 | 3,237,700 |
| 2026-01-27 | $68.23 | 2,586,200 |
| 2026-01-26 | $67.37 | 2,752,100 |
| 2026-01-23 | $67.51 | 3,013,600 |
| 2026-01-22 | $67.12 | 3,993,800 |
| 2026-01-21 | $67.70 | 3,769,800 |
| 2026-01-20 | $65.88 | 4,052,000 |
| 2026-01-16 | $65.18 | 3,660,600 |
| 2026-01-15 | $66.57 | 5,085,300 |
| 2026-01-14 | $64.60 | 5,476,100 |
| 2026-01-13 | $63.38 | 2,717,600 |
| 2026-01-12 | $62.20 | 2,758,800 |
| 2026-01-09 | $61.94 | 3,568,000 |
| 2026-01-08 | $61.19 | 4,790,200 |
| 2026-01-07 | $58.52 | 3,181,700 |
| 2026-01-06 | $60.49 | 4,020,400 |
| 2026-01-05 | $59.58 | 3,684,400 |
About Archer-Daniels-Midland Company
Archer-Daniels-Midland Company engages in the procurement, transportation, storage, processing, and merchandising of agricultural commodities, ingredients, flavors, and solutions. It operates in three segments: Ag Services and Oilseeds; Carbohydrate Solutions; and Nutrition. The company originates, merchandises, stores, and transports agricultural raw materials, such as oilseeds and soft seeds. It engages in the agricultural commodity and feed product import, export, and distribution; and various structured trade finance activities. In addition, the company offers soybean meal and oil; vegetable and salad oils and protein meals; ingredients for the food, feed, energy, and industrial customers; margarine, shortening, and other food products; and partially refined oils to produce biodiesel and glycols for use in chemicals, paints, and other industrial products. Further, it provides peanuts, peanut-derived ingredients, and cotton cellulose pulp; sweeteners, corn and wheat starches, syrup, glucose, wheat flour, and dextrose; alcohol, and other food and animal feed ingredients; ethyl alcohol and ethanol; corn gluten feed and meal; distillers' grains; corn germ; and citric acids. Additionally, the company provides proteins, natural flavors, flavor systems, natural colors, emulsifiers, soluble fiber, polyols, hydrocolloids, probiotics, prebiotics, postbiotics, enzymes, and botanical extracts; and other specialty food and feed ingredients; edible beans; formula feeds, and animal health and nutrition products; and contract and private label pet treats and food products. It also offers futures commission merchant; commodity brokerage; cash margins and securities pledged to commodity exchange clearinghouse; and cash pledged as security under certain insurance arrangements. It operates in the United States, Switzerland, the Cayman Islands, Brazil, Mexico, Canada, the United Kingdom, and internationally. The company was founded in 1902 and is headquartered in Chicago, Illinois.
📰 Latest News
January jobs data, Alphabet and Amazon earnings, more Warsh fallout: What to watch this week
Yahoo Finance • 2026-02-01T12:47:23ZUniversal withdraws CFO offer from ADM alum
CFO Dive • 2026-02-02T15:02:12Z
Archer-Daniels-Midland (ADM) Reports Earnings Tomorrow: What To Expect
StockStory • 2026-02-02T03:05:32Z
Assessing Whether Archer-Daniels-Midland (ADM) Looks Overvalued After Its Recent Share Price Rebound
Simply Wall St. • 2026-02-01T09:09:57Z
Is Archer-Daniels-Midland (ADM) Still Attractive After A 36.5% One-Year Share Price Jump
Simply Wall St. • 2026-02-01T01:09:39Z
ADM SEC Settlement Reshapes Governance Outlook For Nutrition Growth Story
Simply Wall St. • 2026-01-31T16:04:56Z
Agriculture Operations Earnings Roster Next Week: ADM, ALCO, CTVA, FMC
Zacks • 2026-01-30T16:30:00Z
Archer Daniels' Q4 Earnings Coming Up: What's in Store for the Stock?
Zacks • 2026-01-30T13:05:00Z
Can Clorox Deliver a Q2 Earnings Beat Despite Cost Headwinds?
Zacks • 2026-01-30T13:00:00Z
5 takeaways from SEC’s actions in ADM accounting scandal
CFO Dive • 2026-01-29T16:03:10Z
Income Statement (Annual)
Revenue
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Reconciled Cost Of Revenue | $79,752,000,000 | $86,422,000,000 | $93,986,000,000 | $79,262,000,000 |
| Cost Of Revenue | $79,752,000,000 | $86,422,000,000 | $93,986,000,000 | $79,262,000,000 |
| Total Revenue | $85,530,000,000 | $93,935,000,000 | $101,556,000,000 | $85,249,000,000 |
| Operating Revenue | $85,530,000,000 | $93,935,000,000 | $101,556,000,000 | $85,249,000,000 |
Expenses
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Interest Expense | $706,000,000 | $647,000,000 | $396,000,000 | $265,000,000 |
| Total Expenses | $83,458,000,000 | $89,878,000,000 | $97,344,000,000 | $82,256,000,000 |
| Other Income Expense | $327,000,000 | $385,000,000 | $1,124,000,000 | $489,000,000 |
| Other Non Operating Income Expenses | $224,000,000 | $138,000,000 | $280,000,000 | $77,000,000 |
| Net Non Operating Interest Income Expense | $-144,000,000 | $-148,000,000 | $-103,000,000 | $-169,000,000 |
| Interest Expense Non Operating | $706,000,000 | $647,000,000 | $396,000,000 | $265,000,000 |
| Operating Expense | $3,706,000,000 | $3,456,000,000 | $3,358,000,000 | $2,994,000,000 |
Income & Earnings
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Net Income From Continuing Operation Net Minority Interest | $1,800,000,000 | $3,483,000,000 | $4,340,000,000 | $2,709,000,000 |
| Net Interest Income | $-144,000,000 | $-148,000,000 | $-103,000,000 | $-169,000,000 |
| Interest Income | $562,000,000 | $499,000,000 | $293,000,000 | $96,000,000 |
| Normalized Income | $2,208,702,000 | $3,728,328,000 | $4,329,992,000 | $2,860,073,046 |
| Net Income From Continuing And Discontinued Operation | $1,800,000,000 | $3,483,000,000 | $4,340,000,000 | $2,709,000,000 |
| Net Income Common Stockholders | $1,800,000,000 | $3,483,000,000 | $4,340,000,000 | $2,709,000,000 |
| Net Income | $1,800,000,000 | $3,483,000,000 | $4,340,000,000 | $2,709,000,000 |
| Net Income Including Noncontrolling Interests | $1,779,000,000 | $3,466,000,000 | $4,365,000,000 | $2,735,000,000 |
| Net Income Continuous Operations | $1,779,000,000 | $3,466,000,000 | $4,365,000,000 | $2,735,000,000 |
| Pretax Income | $2,255,000,000 | $4,294,000,000 | $5,233,000,000 | $3,313,000,000 |
| Special Income Charges | $-518,000,000 | $-304,000,000 | $12,000,000 | $-183,000,000 |
| Earnings From Equity Interest | $621,000,000 | $551,000,000 | $832,000,000 | $595,000,000 |
| Interest Income Non Operating | $562,000,000 | $499,000,000 | $293,000,000 | $96,000,000 |
| Operating Income | $2,072,000,000 | $4,057,000,000 | $4,212,000,000 | $2,993,000,000 |
| Gross Profit | $5,778,000,000 | $7,513,000,000 | $7,570,000,000 | $5,987,000,000 |
Per Share Metrics
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Diluted EPS | $3.65 | $6.43 | $7.71 | $4.79 |
| Basic EPS | $3.77 | $6.44 | $7.93 | $4.84 |
Other
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Tax Effect Of Unusual Items | $-109,298,000 | $-58,672,000 | $1,992,000 | $-31,926,954 |
| Tax Rate For Calcs | $0 | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $4,620,000,000 | $6,304,000,000 | $6,645,000,000 | $4,757,000,000 |
| Total Unusual Items | $-518,000,000 | $-304,000,000 | $12,000,000 | $-183,000,000 |
| Total Unusual Items Excluding Goodwill | $-518,000,000 | $-304,000,000 | $12,000,000 | $-183,000,000 |
| Reconciled Depreciation | $1,141,000,000 | $1,059,000,000 | $1,028,000,000 | $996,000,000 |
| EBITDA (Bullshit earnings) | $4,102,000,000 | $6,000,000,000 | $6,657,000,000 | $4,574,000,000 |
| EBIT | $2,961,000,000 | $4,941,000,000 | $5,629,000,000 | $3,578,000,000 |
| Diluted Average Shares | $493,000,000 | $542,000,000 | $563,000,000 | $566,000,000 |
| Basic Average Shares | $478,000,000 | $541,000,000 | $547,000,000 | $560,000,000 |
| Diluted NI Availto Com Stockholders | $1,800,000,000 | $3,483,000,000 | $4,340,000,000 | $2,709,000,000 |
| Minority Interests | $21,000,000 | $17,000,000 | $-25,000,000 | $-26,000,000 |
| Tax Provision | $476,000,000 | $828,000,000 | $868,000,000 | $578,000,000 |
| Gain On Sale Of Ppe | $27,000,000 | $38,000,000 | $78,000,000 | $100,000,000 |
| Impairment Of Capital Assets | $519,000,000 | $309,000,000 | $37,000,000 | $125,000,000 |
| Restructuring And Mergern Acquisition | $26,000,000 | $33,000,000 | $29,000,000 | $39,000,000 |
| Selling General And Administration | $3,706,000,000 | $3,456,000,000 | $3,358,000,000 | $2,994,000,000 |
| Other Special Charges | - | - | - | $119,000,000 |
| Gain On Sale Of Security | - | - | - | $96,000,000 |
Balance Sheet (Annual)
Assets
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Net Tangible Assets | $15,399,000,000 | $17,791,000,000 | $17,740,000,000 | $15,730,000,000 |
| Total Assets | $53,271,000,000 | $54,631,000,000 | $59,774,000,000 | $56,136,000,000 |
| Total Non Current Assets | $25,553,000,000 | $24,864,000,000 | $24,364,000,000 | $24,227,000,000 |
| Other Non Current Assets | $1,313,000,000 | $1,304,000,000 | $1,332,000,000 | $1,369,000,000 |
| Goodwill And Other Intangible Assets | $6,769,000,000 | $6,341,000,000 | $6,544,000,000 | $6,747,000,000 |
| Other Intangible Assets | $2,260,000,000 | $2,238,000,000 | $2,382,000,000 | $2,565,000,000 |
| Current Assets | $27,718,000,000 | $29,767,000,000 | $35,410,000,000 | $31,909,000,000 |
| Other Current Assets | $224,000,000 | $167,000,000 | $153,000,000 | $82,000,000 |
| Hedging Assets Current | $1,108,000,000 | $1,546,000,000 | $1,704,000,000 | $1,646,000,000 |
| Restricted Cash | $7,728,000,000 | $7,788,000,000 | $9,733,000,000 | $8,616,000,000 |
| Prepaid Assets | $279,000,000 | $445,000,000 | $443,000,000 | $370,000,000 |
| Inventory | $11,572,000,000 | $11,957,000,000 | $14,771,000,000 | $14,481,000,000 |
| Receivables | $5,950,000,000 | $6,496,000,000 | $7,569,000,000 | $5,771,000,000 |
| Other Receivables | $727,000,000 | $602,000,000 | $650,000,000 | $494,000,000 |
| Taxes Receivable | $643,000,000 | $610,000,000 | $684,000,000 | $787,000,000 |
| Accounts Receivable | $4,580,000,000 | $5,284,000,000 | $6,235,000,000 | $4,490,000,000 |
| Cash Cash Equivalents And Short Term Investments | $857,000,000 | $1,368,000,000 | $1,037,000,000 | $943,000,000 |
| Cash And Cash Equivalents | $611,000,000 | $1,368,000,000 | $1,037,000,000 | $943,000,000 |
Debt
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Net Debt | $9,546,000,000 | $6,997,000,000 | $8,143,000,000 | $8,596,000,000 |
| Total Debt | $11,538,000,000 | $9,596,000,000 | $10,288,000,000 | $10,581,000,000 |
| Long Term Debt And Capital Lease Obligation | $8,637,000,000 | $9,190,000,000 | $8,551,000,000 | $8,776,000,000 |
| Long Term Debt | $7,580,000,000 | $8,259,000,000 | $7,735,000,000 | $8,011,000,000 |
| Current Debt And Capital Lease Obligation | $2,901,000,000 | $406,000,000 | $1,737,000,000 | $1,805,000,000 |
| Current Debt | $2,577,000,000 | $106,000,000 | $1,445,000,000 | $1,528,000,000 |
| Other Current Borrowings | $2,577,000,000 | $106,000,000 | $1,445,000,000 | $1,528,000,000 |
Liabilities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Total Liabilities Net Minority Interest | $30,840,000,000 | $30,166,000,000 | $35,158,000,000 | $33,369,000,000 |
| Total Non Current Liabilities Net Minority Interest | $10,902,000,000 | $11,504,000,000 | $10,967,000,000 | $11,421,000,000 |
| Other Non Current Liabilities | $997,000,000 | $1,005,000,000 | $1,014,000,000 | $1,233,000,000 |
| Non Current Deferred Liabilities | $1,268,000,000 | $1,309,000,000 | $1,402,000,000 | $1,412,000,000 |
| Non Current Deferred Taxes Liabilities | $1,268,000,000 | $1,309,000,000 | $1,402,000,000 | $1,412,000,000 |
| Current Liabilities | $19,938,000,000 | $18,662,000,000 | $24,191,000,000 | $21,948,000,000 |
| Other Current Liabilities | $972,000,000 | $1,101,000,000 | $1,543,000,000 | $1,950,000,000 |
| Current Deferred Liabilities | $8,462,000,000 | $8,643,000,000 | $10,550,000,000 | $9,546,000,000 |
| Payables And Accrued Expenses | $7,257,000,000 | $8,073,000,000 | $9,886,000,000 | $8,202,000,000 |
| Interest Payable | $153,000,000 | $142,000,000 | - | - |
| Payables | $5,840,000,000 | $6,769,000,000 | $8,410,000,000 | $6,908,000,000 |
| Total Tax Payable | $305,000,000 | $456,000,000 | $384,000,000 | $300,000,000 |
| Income Tax Payable | $167,000,000 | $284,000,000 | $248,000,000 | $132,000,000 |
| Accounts Payable | $5,535,000,000 | $6,313,000,000 | $7,803,000,000 | $6,388,000,000 |
| Other Payable | - | $73,000,000 | $223,000,000 | $220,000,000 |
Equity
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Common Stock Equity | $22,168,000,000 | $24,132,000,000 | $24,284,000,000 | $22,477,000,000 |
| Total Equity Gross Minority Interest | $22,431,000,000 | $24,465,000,000 | $24,616,000,000 | $22,767,000,000 |
| Stockholders Equity | $22,168,000,000 | $24,132,000,000 | $24,284,000,000 | $22,477,000,000 |
| Gains Losses Not Affecting Retained Earnings | $-2,988,000,000 | $-2,487,000,000 | $-2,509,000,000 | $-2,172,000,000 |
| Other Equity Adjustments | $-2,988,000,000 | $-2,487,000,000 | $-2,509,000,000 | $-2,172,000,000 |
| Retained Earnings | $21,933,000,000 | $23,465,000,000 | $23,646,000,000 | $21,655,000,000 |
| Long Term Equity Investment | $5,276,000,000 | $5,500,000,000 | $5,467,000,000 | $5,285,000,000 |
| Investments In Other Ventures Under Equity Method | $5,276,000,000 | $5,500,000,000 | $5,467,000,000 | $5,285,000,000 |
Other
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Ordinary Shares Number | $478,000,000 | $513,000,000 | $547,000,000 | $560,000,000 |
| Share Issued | $478,000,000 | $513,000,000 | $547,000,000 | $560,000,000 |
| Tangible Book Value | $15,399,000,000 | $17,791,000,000 | $17,740,000,000 | $15,730,000,000 |
| Invested Capital | $32,325,000,000 | $32,497,000,000 | $33,464,000,000 | $32,016,000,000 |
| Working Capital | $7,780,000,000 | $11,105,000,000 | $11,219,000,000 | $9,961,000,000 |
| Capital Lease Obligations | $1,381,000,000 | $1,231,000,000 | $1,108,000,000 | $1,042,000,000 |
| Total Capitalization | $29,748,000,000 | $32,391,000,000 | $32,019,000,000 | $30,488,000,000 |
| Minority Interest | $263,000,000 | $333,000,000 | $332,000,000 | $290,000,000 |
| Capital Stock | $3,223,000,000 | $3,154,000,000 | $3,147,000,000 | $2,994,000,000 |
| Common Stock | $3,223,000,000 | $3,154,000,000 | $3,147,000,000 | $2,994,000,000 |
| Long Term Capital Lease Obligation | $1,057,000,000 | $931,000,000 | $816,000,000 | $765,000,000 |
| Current Deferred Revenue | $8,462,000,000 | $8,643,000,000 | $10,550,000,000 | $9,546,000,000 |
| Current Capital Lease Obligation | $324,000,000 | $300,000,000 | $292,000,000 | $277,000,000 |
| Pensionand Other Post Retirement Benefit Plans Current | $346,000,000 | $439,000,000 | $475,000,000 | $445,000,000 |
| Current Accrued Expenses | $1,417,000,000 | $1,304,000,000 | $1,476,000,000 | $1,294,000,000 |
| Investments And Advances | $5,276,000,000 | $5,500,000,000 | $5,467,000,000 | $5,285,000,000 |
| Goodwill | $4,509,000,000 | $4,103,000,000 | $4,162,000,000 | $4,182,000,000 |
| Net PPE | $12,195,000,000 | $11,719,000,000 | $11,021,000,000 | $10,826,000,000 |
| Accumulated Depreciation | $-18,061,000,000 | $-17,524,000,000 | $-16,842,000,000 | $-16,420,000,000 |
| Gross PPE | $30,256,000,000 | $29,243,000,000 | $27,863,000,000 | $27,246,000,000 |
| Construction In Progress | $1,553,000,000 | $1,360,000,000 | $1,440,000,000 | $960,000,000 |
| Other Properties | $1,358,000,000 | $1,211,000,000 | $1,088,000,000 | $1,023,000,000 |
| Machinery Furniture Equipment | $20,636,000,000 | $20,223,000,000 | $19,194,000,000 | $19,112,000,000 |
| Buildings And Improvements | $6,143,000,000 | $5,876,000,000 | $5,639,000,000 | $5,597,000,000 |
| Land And Improvements | $566,000,000 | $573,000,000 | $502,000,000 | $554,000,000 |
| Properties | $0 | $0 | $0 | $0 |
| Other Inventories | $6,961,000,000 | $6,987,000,000 | - | - |
| Finished Goods | $2,689,000,000 | $3,026,000,000 | $7,796,000,000 | $7,150,000,000 |
| Raw Materials | $1,922,000,000 | $1,944,000,000 | $6,975,000,000 | $7,331,000,000 |
| Other Short Term Investments | $246,000,000 | $0 | - | - |
| Investmentsin Associatesat Cost | - | - | - | $5,285,000,000 |
Cash Flow Statement (Annual)
Free Cash Flow
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Free Cash Flow | $1,227,000,000 | $2,966,000,000 | $2,159,000,000 | $5,426,000,000 |
Operating Activities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Operating Cash Flow | $2,790,000,000 | $4,460,000,000 | $3,478,000,000 | $6,595,000,000 |
| Cash Flow From Continuing Operating Activities | $2,790,000,000 | $4,460,000,000 | $3,478,000,000 | $6,595,000,000 |
| Operating Gains Losses | $-232,000,000 | $-90,000,000 | $-656,000,000 | $-256,000,000 |
Investing Activities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Capital Expenditure | $-1,563,000,000 | $-1,494,000,000 | $-1,319,000,000 | $-1,169,000,000 |
| Investing Cash Flow | $-2,702,000,000 | $-1,496,000,000 | $-1,400,000,000 | $-2,669,000,000 |
| Cash Flow From Continuing Investing Activities | $-2,702,000,000 | $-1,496,000,000 | $-1,400,000,000 | $-2,669,000,000 |
| Net Other Investing Changes | $70,000,000 | $39,000,000 | $173,000,000 | $167,000,000 |
| Capital Expenditure Reported | $-1,563,000,000 | $-1,494,000,000 | $-1,319,000,000 | $-1,169,000,000 |
Financing Activities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Repurchase Of Capital Stock | $-2,327,000,000 | $-2,673,000,000 | $-1,450,000,000 | $0 |
| Financing Cash Flow | $-1,530,000,000 | $-4,604,000,000 | $-2,499,000,000 | $-1,118,000,000 |
| Cash Flow From Continuing Financing Activities | $-1,530,000,000 | $-4,604,000,000 | $-2,499,000,000 | $-1,118,000,000 |
| Net Other Financing Charges | $-44,000,000 | $-102,000,000 | $8,000,000 | $6,000,000 |
| Cash Dividends Paid | $-985,000,000 | $-977,000,000 | $-899,000,000 | $-834,000,000 |
| Common Stock Dividend Paid | $-985,000,000 | $-977,000,000 | $-899,000,000 | $-834,000,000 |
| Net Common Stock Issuance | $-2,327,000,000 | $-2,673,000,000 | $-1,450,000,000 | $0 |
Other
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Repayment Of Debt | $-1,000,000 | $-963,000,000 | $-482,000,000 | $-534,000,000 |
| Issuance Of Debt | $27,000,000 | $501,000,000 | $752,000,000 | $1,329,000,000 |
| Interest Paid Supplemental Data | $710,000,000 | $711,000,000 | $409,000,000 | $276,000,000 |
| Income Tax Paid Supplemental Data | $658,000,000 | $742,000,000 | $708,000,000 | $553,000,000 |
| End Cash Position | $3,924,000,000 | $5,390,000,000 | $7,033,000,000 | $7,454,000,000 |
| Beginning Cash Position | $5,390,000,000 | $7,033,000,000 | $7,454,000,000 | $4,646,000,000 |
| Effect Of Exchange Rate Changes | $-24,000,000 | $-3,000,000 | $0 | $0 |
| Changes In Cash | $-1,442,000,000 | $-1,640,000,000 | $-421,000,000 | $2,808,000,000 |
| Common Stock Payments | $-2,327,000,000 | $-2,673,000,000 | $-1,450,000,000 | $0 |
| Net Issuance Payments Of Debt | $1,826,000,000 | $-852,000,000 | $-158,000,000 | $-290,000,000 |
| Net Short Term Debt Issuance | $1,800,000,000 | $-390,000,000 | $-428,000,000 | $-1,085,000,000 |
| Net Long Term Debt Issuance | $26,000,000 | $-462,000,000 | $270,000,000 | $795,000,000 |
| Long Term Debt Payments | $-1,000,000 | $-963,000,000 | $-482,000,000 | $-534,000,000 |
| Long Term Debt Issuance | $27,000,000 | $501,000,000 | $752,000,000 | $1,329,000,000 |
| Net Investment Purchase And Sale | $-224,000,000 | $0 | $-155,000,000 | $-69,000,000 |
| Sale Of Investment | $84,000,000 | $0 | $0 | $1,000,000 |
| Purchase Of Investment | $-308,000,000 | $0 | $-155,000,000 | $-69,000,000 |
| Net Business Purchase And Sale | $-985,000,000 | $-41,000,000 | $-99,000,000 | $-1,598,000,000 |
| Purchase Of Business | $-985,000,000 | $-41,000,000 | $-99,000,000 | $-1,598,000,000 |
| Change In Working Capital | $-492,000,000 | $-267,000,000 | $-1,532,000,000 | $2,654,000,000 |
| Change In Other Working Capital | $-693,000,000 | $-194,000,000 | $-1,512,000,000 | $400,000,000 |
| Change In Other Current Assets | $665,000,000 | $694,000,000 | $-279,000,000 | $1,298,000,000 |
| Change In Payables And Accrued Expense | $-1,073,000,000 | $-4,393,000,000 | $2,236,000,000 | $4,373,000,000 |
| Change In Accrued Expense | $-276,000,000 | $-790,000,000 | $-44,000,000 | $-73,000,000 |
| Change In Payable | $-797,000,000 | $-3,603,000,000 | $2,280,000,000 | $4,446,000,000 |
| Change In Account Payable | $-719,000,000 | $-1,544,000,000 | $1,389,000,000 | $1,919,000,000 |
| Change In Inventory | $162,000,000 | $2,889,000,000 | $-295,000,000 | $-2,839,000,000 |
| Change In Receivables | $447,000,000 | $737,000,000 | $-1,682,000,000 | $-578,000,000 |
| Changes In Account Receivables | $447,000,000 | $737,000,000 | $-1,682,000,000 | $-578,000,000 |
| Other Non Cash Items | $131,000,000 | $-106,000,000 | $178,000,000 | $309,000,000 |
| Stock Based Compensation | $74,000,000 | $112,000,000 | $147,000,000 | $161,000,000 |
| Asset Impairment Charge | $519,000,000 | $309,000,000 | $37,000,000 | $125,000,000 |
| Deferred Tax | $-130,000,000 | $-23,000,000 | $-89,000,000 | $-129,000,000 |
| Deferred Income Tax | $-130,000,000 | $-23,000,000 | $-89,000,000 | $-129,000,000 |
| Depreciation Amortization Depletion | $1,141,000,000 | $1,059,000,000 | $1,028,000,000 | $996,000,000 |
| Depreciation And Amortization | $1,141,000,000 | $1,059,000,000 | $1,028,000,000 | $996,000,000 |
| Amortization Cash Flow | $266,000,000 | $234,000,000 | $234,000,000 | - |
| Amortization Of Intangibles | $266,000,000 | $234,000,000 | $234,000,000 | - |
| Depreciation | $875,000,000 | $825,000,000 | $794,000,000 | - |
| Earnings Losses From Equity Investments | $-180,000,000 | $-143,000,000 | $-457,000,000 | $-177,000,000 |
| Gain Loss On Investment Securities | $-40,000,000 | $15,000,000 | $-84,000,000 | $34,000,000 |
| Net Income From Continuing Operations | $1,779,000,000 | $3,466,000,000 | $4,365,000,000 | $2,735,000,000 |