Net Income | 338 | 625 | 944 | 537 | 500 | |
Depreciation & Amortization | 623 | 578 | 552 | 574 | 530 | |
Loss (Gain) From Sale of Assets | 6 | -5 | -16 | 29 | - | |
Asset Writedown & Restructuring Costs | 702 | 99 | 71 | 81 | 190 | |
Loss (Gain) From Sale of Investments | 1 | 174 | 73 | 362 | -382 | |
Stock-Based Compensation | 62 | 58 | 64 | 50 | 41 | |
Other Operating Activities | -142 | -39 | -356 | -239 | -14 | |
Change in Accounts Receivable | 143 | -482 | -409 | -55 | 27 | |
Change in Inventory | 31 | -72 | -158 | -179 | -28 | |
Change in Accounts Payable | -292 | 375 | 433 | -61 | 186 | |
Change in Income Taxes | -40 | -20 | 25 | -10 | 35 | |
Change in Other Net Operating Assets | -50 | 106 | -43 | 121 | 99 | |
Operating Cash Flow | 1,352 | 1,312 | 1,570 | 1,307 | 1,184 | |
Operating Cash Flow Growth | 3.05% | -16.43% | 20.12% | 10.39% | 17.46% | |
Capital Expenditures | -671 | -832 | -622 | -516 | -461 | |
Sale of Property, Plant & Equipment | 4 | 30 | 20 | 8 | 16 | |
Cash Acquisitions | - | -109 | -312 | -759 | -449 | |
Divestitures | 8 | 9 | 27 | 22 | - | |
Investment in Securities | -8 | 284 | -473 | -20 | -2 | |
Other Investing Activities | 64 | -61 | -59 | -131 | 30 | |
Investing Cash Flow | -603 | -679 | -1,419 | -1,396 | -866 | |
Short-Term Debt Issued | - | - | - | - | 8 | |
Long-Term Debt Issued | 1,008 | 18 | 5 | 1,286 | 1,178 | |
Total Debt Issued | 1,008 | 18 | 5 | 1,286 | 1,186 | |
Long-Term Debt Repaid | -525 | -451 | -13 | -699 | -331 | |
Total Debt Repaid | -525 | -451 | -13 | -699 | -331 | |
Net Debt Issued (Repaid) | 483 | -433 | -8 | 587 | 855 | |
Repurchase of Common Stock | -402 | -177 | -240 | - | -216 | |
Common Dividends Paid | -98 | -130 | -161 | -162 | -146 | |
Other Financing Activities | -150 | 303 | -158 | -139 | -56 | |
Financing Cash Flow | -167 | -437 | -567 | 286 | 437 | |
Foreign Exchange Rate Adjustments | -22 | - | -90 | -3 | 63 | |
Net Cash Flow | 560 | 196 | -506 | 194 | 818 | |
Free Cash Flow | 681 | 480 | 948 | 791 | 723 | |
Free Cash Flow Growth | 41.88% | -49.37% | 19.85% | 9.40% | 37.19% | |
Free Cash Flow Margin | 4.83% | 3.38% | 7.50% | 6.70% | 7.11% | |
Free Cash Flow Per Share | 3.03 | 2.05 | 4.00 | 3.30 | 3.38 | |
Cash Interest Paid | 121 | 126 | 131 | - | - | |
Cash Income Tax Paid | 406 | 362 | 268 | 290 | 205 | |
Levered Free Cash Flow | 576.75 | 892.38 | 310.5 | 487 | 852.25 | |
Unlevered Free Cash Flow | 629.25 | 938 | 354.88 | 538.25 | 897.88 | |
Change in Net Working Capital | 191 | -354 | 316 | 261 | -176 | |