Net Income | 1,910 | 1,909 | 1,829 | 1,547 | 1,043 | 695 | |
Depreciation & Amortization | 242 | 237 | 214 | 205 | 187 | 182 | |
Loss (Gain) From Sale of Assets | - | - | 17 | -14 | -6 | 106 | |
Asset Writedown & Restructuring Costs | - | - | - | - | - | 187 | |
Stock-Based Compensation | 63 | 62 | 62 | 48 | 42 | 46 | |
Provision & Write-off of Bad Debts | 24 | 23 | 23 | 19 | 18 | 22 | |
Other Operating Activities | 155 | 156 | 141 | 144 | 148 | 55 | |
Change in Accounts Receivable | -75 | -110 | -98 | -436 | -324 | -121 | |
Change in Inventory | -147 | -77 | -16 | -412 | -152 | -158 | |
Change in Accounts Payable | -28 | 20 | -65 | 225 | 54 | 80 | |
Change in Income Taxes | -4 | -3 | -4 | 42 | -26 | 24 | |
Change in Other Net Operating Assets | -44 | -106 | -72 | -35 | -47 | 5 | |
Operating Cash Flow | 2,096 | 2,111 | 2,031 | 1,333 | 937 | 1,123 | |
Operating Cash Flow Growth | -6.35% | 3.94% | 52.36% | 42.26% | -16.56% | 7.77% | |
Capital Expenditures | -547 | -541 | -445 | -256 | -255 | -197 | |
Sale of Property, Plant & Equipment | 2 | 3 | 21 | 28 | 29 | 20 | |
Other Investing Activities | 18 | 18 | 2 | -35 | - | -2 | |
Investing Cash Flow | -527 | -520 | -422 | -263 | -226 | -179 | |
Short-Term Debt Issued | - | - | - | - | - | 12 | |
Long-Term Debt Issued | - | 503 | 7 | 16 | - | 1,584 | |
Total Debt Issued | 503 | 503 | 7 | 16 | - | 1,596 | |
Short-Term Debt Repaid | - | - | - | - | - | -65 | |
Long-Term Debt Repaid | - | -39 | -37 | -15 | -8 | -1,370 | |
Total Debt Repaid | -524 | -39 | -37 | -15 | -8 | -1,435 | |
Net Debt Issued (Repaid) | -21 | 464 | -30 | 1 | -8 | 161 | |
Issuance of Common Stock | 23 | 30 | 34 | 26 | 48 | 70 | |
Repurchase of Common Stock | -1,257 | -1,251 | -887 | -626 | -725 | -619 | |
Common Dividends Paid | -403 | -393 | -366 | -347 | -334 | -320 | |
Other Financing Activities | -29 | -30 | -29 | -26 | -20 | -18 | |
Financing Cash Flow | -1,687 | -1,180 | -1,278 | -972 | -1,039 | -726 | |
Foreign Exchange Rate Adjustments | -20 | -35 | 4 | -14 | -16 | 7 | |
Net Cash Flow | -138 | 376 | 335 | 84 | -344 | 225 | |
Free Cash Flow | 1,549 | 1,570 | 1,586 | 1,077 | 682 | 926 | |
Free Cash Flow Growth | -12.58% | -1.01% | 47.26% | 57.92% | -26.35% | 12.79% | |
Free Cash Flow Margin | 8.98% | 9.14% | 9.63% | 7.07% | 5.24% | 7.85% | |
Free Cash Flow Per Share | 31.79 | 32.04 | 31.66 | 21.08 | 13.06 | 17.24 | |
Cash Interest Paid | 111 | 111 | 109 | 91 | 87 | 94 | |
Cash Income Tax Paid | 606 | 606 | 615 | 479 | 377 | 180 | |
Levered Free Cash Flow | 1,248 | 1,295 | 1,261 | 900.63 | 550.25 | 602.88 | |
Unlevered Free Cash Flow | 1,296 | 1,343 | 1,319 | 958.75 | 604.63 | 661 | |
Change in Net Working Capital | 134 | 85 | 143 | 437 | 350 | 140 | |