Net Income | 3,401 | 2,556 | 3,149 | 3,417 | 1,534 | |
Depreciation & Amortization | -159 | -154 | -40 | 98 | 207 | |
Asset Writedown & Restructuring Costs | 9 | -16 | 98 | 4 | 24 | |
Loss (Gain) From Sale of Investments | -5 | 61 | 32 | -647 | -25 | |
Loss (Gain) on Equity Investments | 19 | 27 | 36 | 75 | 66 | |
Stock-Based Compensation | 193 | 187 | 170 | 152 | 146 | |
Other Operating Activities | 125 | 18 | 155 | 91 | -321 | |
Change in Accounts Receivable | 215 | 276 | 39 | -568 | -648 | |
Change in Accounts Payable | 105 | 354 | -219 | 300 | 129 | |
Change in Income Taxes | 200 | -387 | 116 | -308 | 25 | |
Change in Other Net Operating Assets | 2,492 | 1,763 | 871 | 711 | 3,152 | |
Operating Cash Flow | 6,595 | 4,685 | 4,407 | 3,325 | 4,623 | |
Operating Cash Flow Growth | 40.77% | 6.31% | 32.54% | -28.08% | 97.48% | |
Capital Expenditures | -176 | -184 | -182 | -120 | -147 | |
Cash Acquisitions | - | - | 34 | -576 | - | |
Investment in Securities | -555 | -9,485 | -13,456 | -3,141 | -2,700 | |
Other Investing Activities | 418 | 539 | 59 | -579 | -99 | |
Investing Cash Flow | -551 | -9,262 | -13,583 | -4,380 | -2,894 | |
Long-Term Debt Issued | 1,273 | 1,335 | 836 | 1,760 | 878 | |
Long-Term Debt Repaid | -1,565 | -1,035 | -514 | -1,151 | -836 | |
Total Debt Repaid | -1,565 | -1,035 | -514 | -1,151 | -836 | |
Net Debt Issued (Repaid) | -292 | 300 | 322 | 609 | 42 | |
Issuance of Common Stock | - | - | - | 1 | 3 | |
Repurchase of Common Stock | -2,448 | -2,127 | -1,978 | -2,030 | -1,441 | |
Common Dividends Paid | -574 | -550 | -534 | -511 | -497 | |
Other Financing Activities | -1,851 | 6,788 | 10,620 | 3,654 | 2,845 | |
Financing Cash Flow | -5,165 | 4,411 | 8,430 | 1,723 | 952 | |
Foreign Exchange Rate Adjustments | -10 | 31 | -68 | -2 | 9 | |
Net Cash Flow | 869 | -135 | -814 | 666 | 2,690 | |
Free Cash Flow | 6,419 | 4,501 | 4,225 | 3,205 | 4,476 | |
Free Cash Flow Growth | 42.61% | 6.53% | 31.82% | -28.40% | 103.64% | |
Free Cash Flow Margin | 35.81% | 27.96% | 29.48% | 23.94% | 37.43% | |
Free Cash Flow Per Share | 62.38 | 41.75 | 37.16 | 26.71 | 35.61 | |
Cash Interest Paid | 1,010 | 859 | 227 | 203 | 223 | |
Cash Income Tax Paid | 496 | 1,036 | 500 | 986 | 236 | |
Levered Free Cash Flow | 2,837 | 4,136 | 2,115 | -5,919 | 1,686 | |
Unlevered Free Cash Flow | 3,841 | 5,098 | 2,702 | -5,417 | 2,227 | |
Change in Net Working Capital | 111 | -1,679 | 560 | 8,673 | -266 | |