Net Income | 465.69 | 325.13 | 940.52 | 844.25 | 506.42 | |
Depreciation & Amortization | 48.13 | 60.18 | 61.55 | 65.28 | 79.12 | |
Other Amortization | 49.03 | 38.8 | 31.23 | 25.98 | 22.61 | |
Loss (Gain) From Sale of Assets | 32.79 | 17.7 | - | - | - | |
Stock-Based Compensation | 84.59 | 58.17 | 90.68 | 129.98 | 44 | |
Provision & Write-off of Bad Debts | 6.69 | -6.05 | -4.48 | 10.65 | 17.28 | |
Other Operating Activities | -59.39 | -32.21 | -65.19 | -108.27 | -17.89 | |
Change in Accounts Receivable | -176.22 | 675.3 | 1,121 | -1,805 | -517.6 | |
Change in Accounts Payable | -79.94 | -200.84 | -307.27 | 660.03 | 180.27 | |
Change in Income Taxes | 15.55 | -2.28 | -69.82 | 72.67 | 51.92 | |
Change in Other Net Operating Assets | 131.58 | -190.64 | -134.01 | 212.78 | 150.65 | |
Operating Cash Flow | 509.08 | 731.95 | 1,650 | 94.96 | 499.19 | |
Operating Cash Flow Growth | -30.45% | -55.64% | 1637.85% | -80.98% | -40.25% | |
Capital Expenditures | -22.65 | -29.99 | -61.92 | -34.2 | -23.13 | |
Sale of Property, Plant & Equipment | - | 1.32 | 63.58 | - | 5.53 | |
Cash Acquisitions | - | - | - | -14.75 | -223.23 | |
Sale (Purchase) of Intangibles | -51.64 | -54.12 | -66.58 | -36.73 | -30.88 | |
Investing Cash Flow | -74.29 | -82.79 | -64.92 | -85.67 | -271.71 | |
Short-Term Debt Issued | 3,193 | 3,894 | 4,500 | 3,728 | 1,437 | |
Long-Term Debt Issued | 10 | - | 200 | 300 | - | |
Total Debt Issued | 3,203 | 3,894 | 4,700 | 4,028 | 1,437 | |
Short-Term Debt Repaid | -3,397 | -4,288 | -4,646 | -3,203 | -1,580 | |
Long-Term Debt Repaid | -10 | - | - | -2.05 | - | |
Total Debt Repaid | -3,407 | -4,288 | -4,646 | -3,205 | -1,580 | |
Net Debt Issued (Repaid) | -204 | -394 | 54 | 822.7 | -143 | |
Issuance of Common Stock | 114.89 | 56.91 | 100.06 | 70.67 | 107.66 | |
Repurchase of Common Stock | -32.22 | -89.18 | -1,488 | -608.48 | -195.37 | |
Common Dividends Paid | -294.77 | -291.57 | -285.32 | -277.32 | -209.96 | |
Financing Cash Flow | -416.1 | -717.83 | -1,620 | 7.57 | -440.67 | |
Foreign Exchange Rate Adjustments | -8.15 | -3.28 | -5.64 | -3.24 | 9.13 | |
Net Cash Flow | 10.55 | -71.96 | -39.93 | 13.62 | -204.06 | |
Free Cash Flow | 486.43 | 701.96 | 1,588 | 60.76 | 476.06 | |
Free Cash Flow Growth | -30.70% | -55.80% | 2514.07% | -87.24% | -40.43% | |
Free Cash Flow Margin | 2.74% | 3.99% | 6.43% | 0.26% | 2.94% | |
Free Cash Flow Per Share | 4.03 | 5.87 | 12.49 | 0.45 | 3.50 | |
Cash Interest Paid | 86.12 | 92.57 | 71.56 | 51.37 | 47.52 | |
Cash Income Tax Paid | 131.83 | 155.94 | 429.1 | 227.43 | 93.07 | |
Levered Free Cash Flow | 390.62 | 613.61 | 1,443 | -98.12 | 400.46 | |
Unlevered Free Cash Flow | 444.31 | 664.25 | 1,505 | -60.73 | 428.55 | |
Change in Net Working Capital | 109.95 | -258.65 | -635.43 | 887.36 | 83.96 | |