Net Income | - | 519 | 911 | 36 | -164 | |
Depreciation & Amortization | - | 736 | 678 | 603 | 585 | |
Other Amortization | - | 288 | 214 | - | - | |
Asset Writedown & Restructuring Costs | - | 609 | 21 | - | - | |
Loss (Gain) on Equity Investments | - | 18 | 3 | -1 | -1 | |
Other Operating Activities | - | -1,702 | -1,083 | 93 | 130 | |
Change in Accounts Receivable | - | -142 | 208 | -81 | -9 | |
Change in Inventory | - | -86 | -67 | 114 | 127 | |
Change in Accounts Payable | - | 102 | -692 | -166 | -179 | |
Change in Other Net Operating Assets | - | -204 | -12 | 20 | 25 | |
Operating Cash Flow | - | 138 | 181 | 618 | 514 | |
Operating Cash Flow Growth | - | -23.76% | -70.71% | 20.23% | -31.74% | |
Capital Expenditures | - | -634 | -655 | -728 | -477 | |
Sale of Property, Plant & Equipment | - | 19 | 33 | 9 | 9 | |
Cash Acquisitions | - | - | -8,743 | -7 | -23 | |
Divestitures | - | 4,406 | - | - | 372 | |
Investment in Securities | - | 8 | -3 | 5 | -1 | |
Other Investing Activities | - | -12 | 138 | 243 | -115 | |
Investing Cash Flow | - | 3,787 | -9,230 | -478 | -235 | |
Short-Term Debt Issued | - | 201 | 955 | - | - | |
Long-Term Debt Issued | - | 2,670 | 9,095 | 541 | 1,158 | |
Total Debt Issued | - | 2,871 | 10,050 | 541 | 1,158 | |
Short-Term Debt Repaid | - | -1,641 | -536 | - | - | |
Long-Term Debt Repaid | - | -3,284 | -1,545 | -504 | -1,276 | |
Total Debt Repaid | - | -4,925 | -2,081 | -504 | -1,276 | |
Net Debt Issued (Repaid) | - | -2,054 | 7,969 | 37 | -118 | |
Issuance of Common Stock | - | - | - | 18 | - | |
Common Dividends Paid | - | -18 | -96 | - | -31 | |
Other Financing Activities | - | -1,854 | 1,040 | -41 | -144 | |
Financing Cash Flow | - | -3,926 | 8,913 | 14 | -293 | |
Foreign Exchange Rate Adjustments | - | 37 | -22 | -37 | -1 | |
Net Cash Flow | - | 36 | -158 | 117 | -15 | |
Free Cash Flow | - | -496 | -474 | -110 | 37 | |
Free Cash Flow Growth | - | - | - | - | -89.31% | |
Free Cash Flow Margin | - | -6.46% | -6.97% | -1.73% | 0.39% | |
Free Cash Flow Per Share | - | -6.80 | -6.50 | - | - | |
Cash Income Tax Paid | - | 162 | 52 | 87 | 9 | |
Levered Free Cash Flow | - | 1,135 | 629.25 | -139.63 | 421.88 | |
Unlevered Free Cash Flow | - | 1,684 | 956.13 | -8.38 | 675 | |
Change in Net Working Capital | 33 | -906 | -446 | 24 | -292 | |