Net Income | 3,918 | 4,331 | 3,972 | 3,826 | 5,231 | 1,286 | |
Depreciation & Amortization | 4,311 | 4,287 | 4,176 | 3,970 | 3,793 | 3,615 | |
Asset Writedown & Restructuring Costs | 347 | 183 | 140 | 53 | 102 | 435 | |
Stock-Based Compensation | 149 | 163 | 182 | 190 | 200 | 168 | |
Provision & Write-off of Bad Debts | 480 | 421 | 696 | 403 | 577 | 442 | |
Other Operating Activities | 2,570 | 2,358 | 2,822 | 4,509 | 2,104 | 3,243 | |
Change in Accounts Receivable | -852 | -270 | 782 | -310 | -1,389 | -1,331 | |
Change in Accounts Payable | -3,225 | -2,553 | -3,331 | -1,861 | 71 | -1,787 | |
Change in Other Net Operating Assets | -483 | -608 | -591 | -948 | -554 | -974 | |
Operating Cash Flow | 7,215 | 8,312 | 8,848 | 9,832 | 10,135 | 5,097 | |
Operating Cash Flow Growth | -20.37% | -6.06% | -10.01% | -2.99% | 98.84% | -9.19% | |
Capital Expenditures | -3,784 | -5,176 | -6,174 | -6,763 | -5,884 | -5,868 | |
Sale of Property, Plant & Equipment | 62 | 114 | 84 | 94 | 102 | 22 | |
Cash Acquisitions | - | - | - | - | -228 | - | |
Investment in Securities | -172 | -138 | -84 | -147 | - | - | |
Investing Cash Flow | -3,894 | -5,200 | -6,174 | -6,816 | -6,010 | -5,846 | |
Long-Term Debt Issued | - | - | - | - | 4,212 | 6,556 | |
Long-Term Debt Repaid | - | -147 | -152 | -161 | -6,318 | -2,548 | |
Net Debt Issued (Repaid) | -93 | -147 | -152 | -161 | -2,106 | 4,008 | |
Issuance of Common Stock | 698 | 491 | 231 | 184 | 740 | 64 | |
Repurchase of Common Stock | -3,017 | -2,500 | -1,500 | -2,248 | - | -3 | |
Common Dividends Paid | -1,318 | -1,259 | -1,177 | -793 | -686 | -679 | |
Other Financing Activities | -34 | -11 | 1 | -1 | -38 | -9 | |
Financing Cash Flow | -3,764 | -3,426 | -2,597 | -3,019 | -2,090 | 3,381 | |
Foreign Exchange Rate Adjustments | -66 | -41 | -118 | -187 | 171 | -70 | |
Net Cash Flow | -509 | -355 | -41 | -190 | 2,206 | 2,562 | |
Free Cash Flow | 3,431 | 3,136 | 2,674 | 3,069 | 4,251 | -771 | |
Free Cash Flow Growth | 2.94% | 17.28% | -12.87% | -27.81% | - | - | |
Free Cash Flow Margin | 3.91% | 3.58% | 2.97% | 3.28% | 5.06% | -1.11% | |
Free Cash Flow Per Share | 14.00 | 12.49 | 10.45 | 11.54 | 15.86 | -2.94 | |
Cash Interest Paid | 788 | 744 | 694 | 695 | 819 | 639 | |
Cash Income Tax Paid | 1,462 | 1,433 | 1,043 | 177 | 1,319 | 36 | |
Levered Free Cash Flow | 4,112 | 3,020 | 3,104 | 1,058 | 3,531 | -1,213 | |
Unlevered Free Cash Flow | 4,592 | 3,486 | 3,538 | 1,488 | 4,027 | -792.75 | |
Change in Net Working Capital | 260 | 140 | -1,337 | -468 | -945 | 414 | |