FOR IMMEDIATE RELEASE | |||||
Media Contact Information: Sandy Pound Thermo Fisher Scientific | Investor Contact Information: Rafael Tejada Thermo Fisher Scientific | ||||
Phone: 781-622-1223 | Phone: 781-622-1356 | ||||
E-mail: sandy.pound@thermofisher.com | E-mail: rafael.tejada@thermofisher.com | ||||
Condensed Consolidated Statements of Income (unaudited) | ||||||||||||||||||||||||||
Three months ended | ||||||||||||||||||||||||||
June 29, | % of | July 1, | % of | |||||||||||||||||||||||
(Dollars in millions except per share amounts) | 2024 | Revenues | 2023 | Revenues | ||||||||||||||||||||||
Revenues | $ | 10,541 | $ | 10,687 | ||||||||||||||||||||||
Costs and operating expenses: | ||||||||||||||||||||||||||
Cost of revenues (a) | 6,106 | 57.9 | % | 6,323 | 59.2 | % | ||||||||||||||||||||
Selling, general and administrative expenses (b) | 1,687 | 16.0 | % | 1,673 | 15.7 | % | ||||||||||||||||||||
Amortization of acquisition-related intangible assets | 513 | 4.9 | % | 585 | 5.4 | % | ||||||||||||||||||||
Research and development expenses | 339 | 3.2 | % | 345 | 3.2 | % | ||||||||||||||||||||
Restructuring and other costs (c) | 77 | 0.7 | % | 183 | 1.7 | % | ||||||||||||||||||||
Total costs and operating expenses | 8,722 | 82.7 | % | 9,109 | 85.2 | % | ||||||||||||||||||||
Operating income | 1,820 | 17.3 | % | 1,578 | 14.8 | % | ||||||||||||||||||||
Interest income | 295 | 178 | ||||||||||||||||||||||||
Interest expense | (354) | (326) | ||||||||||||||||||||||||
Other income/(expense) (d) | 5 | — | ||||||||||||||||||||||||
Income before income taxes | 1,765 | 1,430 | ||||||||||||||||||||||||
Provision for income taxes (e) | (128) | (52) | ||||||||||||||||||||||||
Equity in earnings/(losses) of unconsolidated entities | (84) | (16) | ||||||||||||||||||||||||
Net income | 1,553 | 1,362 | ||||||||||||||||||||||||
Less: net income/(losses) attributable to noncontrolling interests and redeemable noncontrolling interest | 6 | 1 | ||||||||||||||||||||||||
Net income attributable to Thermo Fisher Scientific Inc. | $ | 1,548 | 14.7 | % | $ | 1,361 | 12.7 | % | ||||||||||||||||||
Earnings per share attributable to Thermo Fisher Scientific Inc.: | ||||||||||||||||||||||||||
Basic | $ | 4.05 | $ | 3.53 | ||||||||||||||||||||||
Diluted | $ | 4.04 | $ | 3.51 | ||||||||||||||||||||||
Weighted average shares: | ||||||||||||||||||||||||||
Basic | 382 | 386 | ||||||||||||||||||||||||
Diluted | 383 | 388 | ||||||||||||||||||||||||
Reconciliation of adjusted operating income and adjusted operating margin | ||||||||||||||||||||||||||
GAAP operating income | $ | 1,820 | 17.3 | % | $ | 1,578 | 14.8 | % | ||||||||||||||||||
Cost of revenues adjustments (a) | 1 | 0.0 | % | 18 | 0.2 | % | ||||||||||||||||||||
Selling, general and administrative expenses adjustments (b) | (64) | -0.6 | % | 6 | 0.1 | % | ||||||||||||||||||||
Restructuring and other costs (c) | 77 | 0.7 | % | 183 | 1.7 | % | ||||||||||||||||||||
Amortization of acquisition-related intangible assets | 513 | 4.9 | % | 585 | 5.4 | % | ||||||||||||||||||||
Adjusted operating income (non-GAAP measure) | $ | 2,347 | 22.3 | % | $ | 2,370 | 22.2 | % | ||||||||||||||||||
Reconciliation of adjusted net income | ||||||||||||||||||||||||||
GAAP net income attributable to Thermo Fisher Scientific Inc. | $ | 1,548 | $ | 1,361 | ||||||||||||||||||||||
Cost of revenues adjustments (a) | 1 | 18 | ||||||||||||||||||||||||
Selling, general and administrative expenses adjustments (b) | (64) | 6 | ||||||||||||||||||||||||
Restructuring and other costs (c) | 77 | 183 | ||||||||||||||||||||||||
Amortization of acquisition-related intangible assets | 513 | 585 | ||||||||||||||||||||||||
Other income/expense adjustments (d) | — | (1) | ||||||||||||||||||||||||
Provision for income taxes adjustments (e) | (102) | (171) | ||||||||||||||||||||||||
Equity in earnings/losses of unconsolidated entities | 84 | 16 | ||||||||||||||||||||||||
Noncontrolling interests adjustments (f) | (1) | — | ||||||||||||||||||||||||
Adjusted net income (non-GAAP measure) | $ | 2,057 | $ | 1,997 | ||||||||||||||||||||||
Reconciliation of adjusted earnings per share | ||||||||||||||||||||||||||
GAAP diluted EPS attributable to Thermo Fisher Scientific Inc. | $ | 4.04 | $ | 3.51 | ||||||||||||||||||||||
Cost of revenues adjustments (a) | 0.00 | 0.05 | ||||||||||||||||||||||||
Selling, general and administrative expenses adjustments (b) | (0.17) | 0.01 | ||||||||||||||||||||||||
Restructuring and other costs (c) | 0.20 | 0.47 | ||||||||||||||||||||||||
Amortization of acquisition-related intangible assets | 1.34 | 1.51 | ||||||||||||||||||||||||
Other income/expense adjustments (d) | 0.00 | 0.00 | ||||||||||||||||||||||||
Provision for income taxes adjustments (e) | (0.26) | (0.44) | ||||||||||||||||||||||||
Equity in earnings/losses of unconsolidated entities | 0.22 | 0.04 | ||||||||||||||||||||||||
Noncontrolling interests adjustments (f) | 0.00 | 0.00 | ||||||||||||||||||||||||
Adjusted EPS (non-GAAP measure) | $ | 5.37 | $ | 5.15 | ||||||||||||||||||||||
Reconciliation of free cash flow | ||||||||||||||||||||||||||
GAAP net cash provided by operating activities | $ | 1,960 | $ | 1,540 | ||||||||||||||||||||||
Purchases of property, plant and equipment | (301) | (284) | ||||||||||||||||||||||||
Proceeds from sale of property, plant and equipment | 15 | 4 | ||||||||||||||||||||||||
Free cash flow (non-GAAP measure) | $ | 1,674 | $ | 1,260 | ||||||||||||||||||||||
Business Segment Information | Three months ended | |||||||||||||||||||||||||
June 29, | % of | July 1, | % of | |||||||||||||||||||||||
(Dollars in millions) | 2024 | Revenues | 2023 | Revenues | ||||||||||||||||||||||
Revenues | ||||||||||||||||||||||||||
Life Sciences Solutions | $ | 2,355 | 22.3 | % | $ | 2,463 | 23.0 | % | ||||||||||||||||||
Analytical Instruments | 1,782 | 16.9 | % | 1,749 | 16.4 | % | ||||||||||||||||||||
Specialty Diagnostics | 1,117 | 10.6 | % | 1,109 | 10.4 | % | ||||||||||||||||||||
Laboratory Products and Biopharma Services | 5,758 | 54.6 | % | 5,831 | 54.6 | % | ||||||||||||||||||||
Eliminations | (470) | -4.5 | % | (465) | -4.4 | % | ||||||||||||||||||||
Consolidated revenues | $ | 10,541 | 100.0 | % | $ | 10,687 | 100.0 | % | ||||||||||||||||||
Segment income and segment income margin | ||||||||||||||||||||||||||
Life Sciences Solutions | $ | 865 | 36.7 | % | $ | 817 | 33.2 | % | ||||||||||||||||||
Analytical Instruments | 439 | 24.6 | % | 432 | 24.7 | % | ||||||||||||||||||||
Specialty Diagnostics | 299 | 26.7 | % | 297 | 26.7 | % | ||||||||||||||||||||
Laboratory Products and Biopharma Services | 745 | 12.9 | % | 824 | 14.1 | % | ||||||||||||||||||||
Subtotal reportable segments | 2,347 | 22.3 | % | 2,370 | 22.2 | % | ||||||||||||||||||||
Cost of revenues adjustments (a) | (1) | 0.0 | % | (18) | -0.2 | % | ||||||||||||||||||||
Selling, general and administrative expenses adjustments (b) | 64 | 0.6 | % | (6) | -0.1 | % | ||||||||||||||||||||
Restructuring and other costs (c) | (77) | -0.7 | % | (183) | -1.7 | % | ||||||||||||||||||||
Amortization of acquisition-related intangible assets | (513) | -4.9 | % | (585) | -5.4 | % | ||||||||||||||||||||
Consolidated GAAP operating income | $ | 1,820 | 17.3 | % | $ | 1,578 | 14.8 | % | ||||||||||||||||||
(a) Adjusted results in 2024 and 2023 exclude charges for inventory write-downs associated with large-scale abandonment of product lines. Adjusted results in 2023 exclude $11 of charges for the sale of inventory revalued at the date of acquisition and $5 of accelerated depreciation on manufacturing assets to be abandoned due to facility consolidations. | ||||||||||||||||||||||||||
(b) Adjusted results in 2024 and 2023 exclude certain third-party expenses, principally transaction/integration costs related to recent acquisitions, and charges/credits for changes in estimates of contingent acquisition consideration. | ||||||||||||||||||||||||||
(c) Adjusted results in 2024 and 2023 exclude restructuring and other costs consisting principally of severance, impairments of long-lived assets, net charges for pre-acquisition litigation and other matters, and abandoned facility and other expenses of headcount reductions and real estate consolidations. Adjusted results in 2023 also exclude $26 of contract termination costs associated with facility closures. | ||||||||||||||||||||||||||
(d) Adjusted results in 2024 and 2023 exclude net gains/losses on investments. | ||||||||||||||||||||||||||
(e) Adjusted results in 2024 and 2023 exclude incremental tax impacts for the reconciling items between GAAP and adjusted net income, incremental tax impacts as a result of tax rate/law changes, and the tax impacts from audit settlements. | ||||||||||||||||||||||||||
(f) Adjusted results exclude the incremental impacts for the reconciling items between GAAP and adjusted net income attributable to noncontrolling interests. | ||||||||||||||||||||||||||
Note: | ||||||||||||||||||||||||||
Consolidated depreciation expense is $276 and $270 in 2024 and 2023, respectively. | ||||||||||||||||||||||||||
Organic and Core organic revenue growth | Three months ended | ||||||||||
June 29, 2024 | |||||||||||
Revenue growth | -1 | % | |||||||||
Acquisitions | 0 | % | |||||||||
Currency translation | -1 | % | |||||||||
Organic revenue growth (non-GAAP measure) | -1 | % | |||||||||
COVID-19 testing revenue | -1 | % | |||||||||
Core organic revenue growth (non-GAAP measure) | 0 | % | |||||||||
Note: | |||||||||||
For more information related to non-GAAP financial measures, refer to the section titled “Supplemental Information Regarding Non-GAAP Financial Measures” of this release. |
Condensed Consolidated Statements of Income (unaudited) | ||||||||||||||||||||||||||
Six months ended | ||||||||||||||||||||||||||
June 29, | % of | July 1, | % of | |||||||||||||||||||||||
(Dollars in millions except per share amounts) | 2024 | Revenues | 2023 | Revenues | ||||||||||||||||||||||
Revenues | $ | 20,886 | $ | 21,397 | ||||||||||||||||||||||
Costs and operating expenses: | ||||||||||||||||||||||||||
Cost of revenues (a) | 12,146 | 58.2 | % | 12,760 | 59.6 | % | ||||||||||||||||||||
Selling, general and administrative expenses (b) | 3,417 | 16.4 | % | 3,319 | 15.5 | % | ||||||||||||||||||||
Amortization of acquisition-related intangible assets | 1,065 | 5.1 | % | 1,191 | 5.5 | % | ||||||||||||||||||||
Research and development expenses | 670 | 3.2 | % | 691 | 3.2 | % | ||||||||||||||||||||
Restructuring and other costs (c) | 106 | 0.5 | % | 295 | 1.4 | % | ||||||||||||||||||||
Total costs and operating expenses | 17,404 | 83.3 | % | 18,256 | 85.3 | % | ||||||||||||||||||||
Operating income | 3,483 | 16.7 | % | 3,141 | 14.7 | % | ||||||||||||||||||||
Interest income | 574 | 324 | ||||||||||||||||||||||||
Interest expense | (717) | (626) | ||||||||||||||||||||||||
Other income/(expense) (d) | 14 | (46) | ||||||||||||||||||||||||
Income before income taxes | 3,354 | 2,793 | ||||||||||||||||||||||||
Provision for income taxes (e) | (408) | (98) | ||||||||||||||||||||||||
Equity in earnings/(losses) of unconsolidated entities | (61) | (41) | ||||||||||||||||||||||||
Net income | 2,885 | 2,654 | ||||||||||||||||||||||||
Less: net income/(losses) attributable to noncontrolling interests and redeemable noncontrolling interest | 9 | 4 | ||||||||||||||||||||||||
Net income attributable to Thermo Fisher Scientific Inc. | $ | 2,875 | 13.8 | % | $ | 2,650 | 12.4 | % | ||||||||||||||||||
Earnings per share attributable to Thermo Fisher Scientific Inc.: | ||||||||||||||||||||||||||
Basic | $ | 7.53 | $ | 6.86 | ||||||||||||||||||||||
Diluted | $ | 7.50 | $ | 6.83 | ||||||||||||||||||||||
Weighted average shares: | ||||||||||||||||||||||||||
Basic | 382 | 386 | ||||||||||||||||||||||||
Diluted | 383 | 388 | ||||||||||||||||||||||||
Reconciliation of adjusted operating income and adjusted operating margin | ||||||||||||||||||||||||||
GAAP operating income | $ | 3,483 | 16.7 | % | $ | 3,141 | 14.7 | % | ||||||||||||||||||
Cost of revenues adjustments (a) | 17 | 0.1 | % | 59 | 0.3 | % | ||||||||||||||||||||
Selling, general and administrative expenses adjustments (b) | (45) | -0.2 | % | 14 | 0.1 | % | ||||||||||||||||||||
Restructuring and other costs (c) | 106 | 0.5 | % | 295 | 1.4 | % | ||||||||||||||||||||
Amortization of acquisition-related intangible assets | 1,065 | 5.1 | % | 1,191 | 5.5 | % | ||||||||||||||||||||
Adjusted operating income (non-GAAP measure) | $ | 4,625 | 22.1 | % | $ | 4,700 | 22.0 | % | ||||||||||||||||||
Reconciliation of adjusted net income | ||||||||||||||||||||||||||
GAAP net income attributable to Thermo Fisher Scientific Inc. | $ | 2,875 | $ | 2,650 | ||||||||||||||||||||||
Cost of revenues adjustments (a) | 17 | 59 | ||||||||||||||||||||||||
Selling, general and administrative expenses adjustments (b) | (45) | 14 | ||||||||||||||||||||||||
Restructuring and other costs (c) | 106 | 295 | ||||||||||||||||||||||||
Amortization of acquisition-related intangible assets | 1,065 | 1,191 | ||||||||||||||||||||||||
Other income/expense adjustments (d) | (11) | 45 | ||||||||||||||||||||||||
Provision for income taxes adjustments (e) | (51) | (342) | ||||||||||||||||||||||||
Equity in earnings/losses of unconsolidated entities | 61 | 41 | ||||||||||||||||||||||||
Noncontrolling interests adjustments (f) | (1) | — | ||||||||||||||||||||||||
Adjusted net income (non-GAAP measure) | $ | 4,016 | $ | 3,953 | ||||||||||||||||||||||
Reconciliation of adjusted earnings per share | ||||||||||||||||||||||||||
GAAP diluted EPS attributable to Thermo Fisher Scientific Inc. | $ | 7.50 | $ | 6.83 | ||||||||||||||||||||||
Cost of revenues adjustments (a) | 0.04 | 0.15 | ||||||||||||||||||||||||
Selling, general and administrative expenses adjustments (b) | (0.12) | 0.03 | ||||||||||||||||||||||||
Restructuring and other costs (c) | 0.28 | 0.76 | ||||||||||||||||||||||||
Amortization of acquisition-related intangible assets | 2.78 | 3.07 | ||||||||||||||||||||||||
Other income/expense adjustments (d) | (0.03) | 0.11 | ||||||||||||||||||||||||
Provision for income taxes adjustments (e) | (0.13) | (0.88) | ||||||||||||||||||||||||
Equity in earnings/losses of unconsolidated entities | 0.16 | 0.11 | ||||||||||||||||||||||||
Noncontrolling interests adjustments (f) | 0.00 | 0.00 | ||||||||||||||||||||||||
Adjusted EPS (non-GAAP measure) | $ | 10.47 | $ | 10.18 | ||||||||||||||||||||||
Reconciliation of adjusted free cash flow | ||||||||||||||||||||||||||
GAAP net cash provided by operating activities | $ | 3,211 | $ | 2,269 | ||||||||||||||||||||||
Purchases of property, plant and equipment | (648) | (742) | ||||||||||||||||||||||||
Proceeds from sale of property, plant and equipment | 20 | 10 | ||||||||||||||||||||||||
Free cash flow (non-GAAP measure) | $ | 2,583 | $ | 1,537 | ||||||||||||||||||||||
Business Segment Information | Six months ended | |||||||||||||||||||||||||
June 29, | % of | July 1, | % of | |||||||||||||||||||||||
(Dollars in millions) | 2024 | Revenues | 2023 | Revenues | ||||||||||||||||||||||
Revenues | ||||||||||||||||||||||||||
Life Sciences Solutions | $ | 4,640 | 22.2 | % | $ | 5,075 | 23.7 | % | ||||||||||||||||||
Analytical Instruments | 3,469 | 16.6 | % | 3,472 | 16.2 | % | ||||||||||||||||||||
Specialty Diagnostics | 2,227 | 10.7 | % | 2,217 | 10.4 | % | ||||||||||||||||||||
Laboratory Products and Biopharma Services | 11,480 | 55.0 | % | 11,594 | 54.2 | % | ||||||||||||||||||||
Eliminations | (930) | -4.5 | % | (961) | -4.5 | % | ||||||||||||||||||||
Consolidated revenues | $ | 20,886 | 100.0 | % | $ | 21,397 | 100.0 | % | ||||||||||||||||||
Segment income and segment income margin | ||||||||||||||||||||||||||
Life Sciences Solutions | $ | 1,705 | 36.7 | % | $ | 1,653 | 32.6 | % | ||||||||||||||||||
Analytical Instruments | 838 | 24.2 | % | 853 | 24.6 | % | ||||||||||||||||||||
Specialty Diagnostics | 593 | 26.6 | % | 577 | 26.0 | % | ||||||||||||||||||||
Laboratory Products and Biopharma Services | 1,489 | 13.0 | % | 1,617 | 14.0 | % | ||||||||||||||||||||
Subtotal reportable segments | 4,625 | 22.1 | % | 4,700 | 22.0 | % | ||||||||||||||||||||
Cost of revenues adjustments (a) | (17) | -0.1 | % | (59) | -0.3 | % | ||||||||||||||||||||
Selling, general and administrative expenses adjustments (b) | 45 | 0.2 | % | (14) | -0.1 | % | ||||||||||||||||||||
Restructuring and other costs (c) | (106) | -0.5 | % | (295) | -1.4 | % | ||||||||||||||||||||
Amortization of acquisition-related intangible assets | (1,065) | -5.1 | % | (1,191) | -5.5 | % | ||||||||||||||||||||
Consolidated GAAP operating income | $ | 3,483 | 16.7 | % | $ | 3,141 | 14.7 | % | ||||||||||||||||||
(a) Adjusted results in 2024 and 2023 exclude charges for inventory write-downs associated with large-scale abandonment of product lines and accelerated depreciation on manufacturing assets to be abandoned due to facility consolidations. Adjusted results in 2023 exclude $21 of charges for the sale of inventory revalued at the date of acquisition. | ||||||||||||||||||||||||||
(b) Adjusted results in 2024 and 2023 exclude certain third-party expenses, principally transaction/integration costs related to recent acquisitions, and charges/credits for changes in estimates of contingent acquisition consideration. | ||||||||||||||||||||||||||
(c) Adjusted results in 2024 and 2023 exclude restructuring and other costs consisting principally of severance, impairments of long-lived assets, net charges for pre-acquisition litigation and other matters, and abandoned facility and other expenses of headcount reductions and real estate consolidations. Adjusted results in 2023 also exclude $26 of contract termination costs associated with facility closures. | ||||||||||||||||||||||||||
(d) Adjusted results in 2024 and 2023 exclude net gains/losses on investments. | ||||||||||||||||||||||||||
(e) Adjusted results in 2024 and 2023 exclude incremental tax impacts for the reconciling items between GAAP and adjusted net income, incremental tax impacts as a result of tax rate/law changes and the tax impacts from audit settlements. | ||||||||||||||||||||||||||
(f) Adjusted results exclude the incremental impacts for the reconciling items between GAAP and adjusted net income attributable to noncontrolling interests. | ||||||||||||||||||||||||||
Notes: | ||||||||||||||||||||||||||
Consolidated depreciation expense is $562 and $523 in 2024 and 2023, respectively. | ||||||||||||||||||||||||||
For more information related to non-GAAP financial measures, refer to the section titled “Supplemental Information Regarding Non-GAAP Financial Measures” of this release. | ||||||||||||||||||||||||||
Condensed Consolidated Balance Sheets (unaudited) | ||||||||||||||
June 29, | December 31, | |||||||||||||
(In millions) | 2024 | 2023 | ||||||||||||
Assets | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ | 7,073 | $ | 8,077 | ||||||||||
Short-term investments | 1,750 | 3 | ||||||||||||
Accounts receivable, net | 7,943 | 8,221 | ||||||||||||
Inventories | 5,198 | 5,088 | ||||||||||||
Other current assets | 3,512 | 3,200 | ||||||||||||
Total current assets | 25,476 | 24,589 | ||||||||||||
Property, plant and equipment, net | 9,282 | 9,448 | ||||||||||||
Acquisition-related intangible assets, net | 15,519 | 16,670 | ||||||||||||
Other assets | 4,377 | 3,999 | ||||||||||||
Goodwill | 43,843 | 44,020 | ||||||||||||
Total assets | $ | 98,496 | $ | 98,726 | ||||||||||
Liabilities, redeemable noncontrolling interest and equity | ||||||||||||||
Current liabilities: | ||||||||||||||
Short-term obligations and current maturities of long-term obligations | $ | 5,121 | $ | 3,609 | ||||||||||
Other current liabilities | 9,651 | 10,403 | ||||||||||||
Total current liabilities | 14,772 | 14,012 | ||||||||||||
Other long-term liabilities | 5,907 | 6,564 | ||||||||||||
Long-term obligations | 30,284 | 31,308 | ||||||||||||
Redeemable noncontrolling interest | 115 | 118 | ||||||||||||
Total equity | 47,419 | 46,724 | ||||||||||||
Total liabilities, redeemable noncontrolling interest and equity | $ | 98,496 | $ | 98,726 | ||||||||||
Condensed Consolidated Statements of Cash Flows (unaudited) | ||||||||||||||
Six months ended | ||||||||||||||
June 29, | July 1, | |||||||||||||
(In millions) | 2024 | 2023 | ||||||||||||
Operating activities | ||||||||||||||
Net income | $ | 2,885 | $ | 2,654 | ||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||
Depreciation and amortization | 1,626 | 1,714 | ||||||||||||
Change in deferred income taxes | (607) | (328) | ||||||||||||
Other non-cash expenses, net | 311 | 480 | ||||||||||||
Changes in assets and liabilities, excluding the effects of acquisitions | (1,003) | (2,251) | ||||||||||||
Net cash provided by operating activities | 3,211 | 2,269 | ||||||||||||
Investing activities | ||||||||||||||
Purchases of property, plant and equipment | (648) | (742) | ||||||||||||
Proceeds from sale of property, plant and equipment | 20 | 10 | ||||||||||||
Proceeds from cross-currency interest rate swap interest settlements | 111 | 35 | ||||||||||||
Acquisitions, net of cash acquired | — | (2,751) | ||||||||||||
Purchases of investments | (1,778) | (188) | ||||||||||||
Other investing activities, net | 12 | 51 | ||||||||||||
Net cash used in investing activities | (2,283) | (3,585) | ||||||||||||
Financing activities | ||||||||||||||
Net proceeds from issuance of debt | 1,204 | — | ||||||||||||
Repayment of debt | — | (1,000) | ||||||||||||
Net proceeds from issuance of commercial paper | — | 1,620 | ||||||||||||
Repayment of commercial paper | — | (1,441) | ||||||||||||
Purchases of company common stock | (3,000) | (3,000) | ||||||||||||
Dividends paid | (284) | (252) | ||||||||||||
Other financing activities, net | 145 | 24 | ||||||||||||
Net cash used in financing activities | (1,936) | (4,049) | ||||||||||||
Exchange rate effect on cash | 7 | (19) | ||||||||||||
Decrease in cash, cash equivalents and restricted cash | (1,000) | (5,384) | ||||||||||||
Cash, cash equivalents and restricted cash at beginning of period | 8,097 | 8,537 | ||||||||||||
Cash, cash equivalents and restricted cash at end of period | $ | 7,097 | $ | 3,153 | ||||||||||
Free cash flow (non-GAAP measure) | $ | 2,583 | $ | 1,537 | ||||||||||
Note: | ||||||||||||||
For more information related to non-GAAP financial measures, refer to the section titled “Supplemental Information Regarding Non-GAAP Financial Measures” of this release. | ||||||||||||||