Net Income | -665.3 | 930.3 | 9,434 | 10,293 | 15.2 | |
Depreciation & Amortization | 298 | 183.4 | 123.3 | 75.2 | 38.7 | |
Loss (Gain) From Sale of Assets | -0.3 | 3.8 | 0.6 | 4.6 | 0.6 | |
Loss (Gain) From Sale of Investments | 4.6 | 175.5 | -241 | 57.3 | - | |
Stock-Based Compensation | -53.6 | -714.8 | 56.8 | 80.5 | 32.1 | |
Other Operating Activities | -596.3 | -781.6 | -315.2 | 1,110 | -7 | |
Change in Accounts Receivable | 387.7 | 5,374 | 4,370 | -11,808 | -247.9 | |
Change in Inventory | 74.5 | 81.9 | 62.9 | -438.4 | -49.8 | |
Change in Accounts Payable | 758.4 | 118.9 | 85.7 | 1,516 | 204.6 | |
Operating Cash Flow | 207.7 | 5,371 | 13,577 | 889.7 | -13.5 | |
Operating Cash Flow Growth | -96.13% | -60.44% | 1426.07% | - | - | |
Capital Expenditures | -286.5 | -250.1 | -329.2 | -127.5 | -66 | |
Sale of Property, Plant & Equipment | 1.2 | - | 0.6 | 3.4 | 1.2 | |
Cash Acquisitions | - | -336.9 | - | -20.8 | -60.6 | |
Sale (Purchase) of Intangibles | -165.8 | -455.4 | -34.1 | -26.5 | -19.4 | |
Investment in Securities | -1,630 | -5,912 | 327.4 | -394.7 | - | |
Investing Cash Flow | -2,081 | -6,955 | -35.3 | -566.1 | -144.8 | |
Long-Term Debt Issued | - | 0.3 | 0.8 | - | 156 | |
Long-Term Debt Repaid | -45.9 | -40.4 | -59.9 | -66.7 | -14.3 | |
Net Debt Issued (Repaid) | -45.9 | -40.1 | -59.1 | -66.7 | 141.7 | |
Issuance of Common Stock | - | - | 110.5 | 163.6 | 753 | |
Repurchase of Common Stock | - | -738.5 | -986.4 | - | - | |
Other Financing Activities | - | - | - | -2.7 | - | |
Financing Cash Flow | -45.9 | -778.6 | -1,419 | 94.2 | 894.7 | |
Foreign Exchange Rate Adjustments | 14.8 | -14.5 | 60.1 | 64.7 | -45.3 | |
Miscellaneous Cash Flow Adjustments | 2.8 | 164.8 | -0.5 | - | - | |
Net Cash Flow | -1,902 | -2,211 | 12,182 | 482.5 | 691.1 | |
Free Cash Flow | -78.8 | 5,121 | 13,248 | 762.2 | -79.5 | |
Free Cash Flow Growth | - | -61.34% | 1638.15% | - | - | |
Free Cash Flow Margin | -2.86% | 134.10% | 76.53% | 4.02% | -16.48% | |
Free Cash Flow Per Share | -0.33 | 21.10 | 53.03 | 2.94 | -0.32 | |
Cash Interest Paid | 13.5 | 5.4 | 21.5 | 12.2 | 3.6 | |
Cash Income Tax Paid | 389.2 | 482.9 | 4,222 | 3,458 | -0.5 | |
Levered Free Cash Flow | 534.99 | 4,139 | 12,009 | -646.6 | -32.14 | |
Unlevered Free Cash Flow | 542.86 | 4,144 | 12,020 | -629.54 | -30.89 | |
Change in Net Working Capital | -1,400 | -4,007 | -4,703 | 9,924 | -183.89 | |