Net Income | 1,296 | 220 | 455 | -222 | -703 | |
Depreciation & Amortization | 369 | 439 | 461 | 337 | 341 | |
Loss (Gain) From Sale of Assets | -1,245 | -18 | -263 | -414 | 36 | |
Asset Writedown & Restructuring Costs | 213 | 30 | 38 | 8 | 62 | |
Loss (Gain) From Sale of Investments | -53 | -36 | 55 | -14 | 13 | |
Loss (Gain) on Equity Investments | -31 | 1 | -5 | -26 | 73 | |
Stock-Based Compensation | 64 | 75 | 61 | 59 | 28 | |
Other Operating Activities | -168 | -114 | -295 | 199 | -37 | |
Change in Accounts Receivable | -15 | - | -209 | -85 | 120 | |
Change in Accounts Payable | 56 | -29 | 96 | 87 | -256 | |
Change in Unearned Revenue | 251 | 492 | 491 | 213 | 73 | |
Change in Income Taxes | 65 | -24 | 2 | 255 | -241 | |
Change in Other Net Operating Assets | -169 | -236 | -213 | -82 | -120 | |
Operating Cash Flow | 633 | 800 | 674 | 315 | -611 | |
Operating Cash Flow Growth | -20.88% | 18.69% | 113.97% | - | - | |
Capital Expenditures | -170 | -198 | -201 | -111 | -122 | |
Cash Acquisitions | -609 | -175 | -174 | -2,916 | - | |
Divestitures | 1,421 | 2 | 629 | 3 | 83 | |
Investment in Securities | -26 | -36 | 46 | 69 | -60 | |
Other Investing Activities | -450 | 96 | 128 | 442 | -607 | |
Investing Cash Flow | 81 | -365 | 416 | -1,772 | -736 | |
Long-Term Debt Issued | 1,438 | 600 | - | 1,960 | 2,050 | |
Long-Term Debt Repaid | -750 | -660 | -711 | -1,218 | -406 | |
Net Debt Issued (Repaid) | 688 | -60 | -711 | 742 | 1,644 | |
Issuance of Common Stock | - | - | - | 600 | - | |
Repurchase of Common Stock | -1,233 | -469 | -384 | - | -69 | |
Common Dividends Paid | -60 | -47 | - | - | -20 | |
Other Financing Activities | -13 | -2 | -11 | -54 | -30 | |
Financing Cash Flow | -618 | -578 | -1,106 | 1,288 | 1,525 | |
Foreign Exchange Rate Adjustments | -3 | -2 | 18 | -3 | -4 | |
Miscellaneous Cash Flow Adjustments | 3 | -3 | - | - | - | |
Net Cash Flow | 96 | -148 | 2 | -172 | 174 | |
Free Cash Flow | 463 | 602 | 473 | 204 | -733 | |
Free Cash Flow Growth | -23.09% | 27.27% | 131.86% | - | - | |
Free Cash Flow Margin | 14.05% | 16.68% | 14.46% | 14.12% | -93.97% | |
Free Cash Flow Per Share | 4.52 | 5.59 | 4.25 | 1.96 | -7.23 | |
Cash Interest Paid | 167 | 115 | 138 | 145 | 105 | |
Cash Income Tax Paid | 160 | 153 | 101 | -210 | 63 | |
Levered Free Cash Flow | 292.5 | 497.25 | 669.13 | 1,324 | -512 | |
Unlevered Free Cash Flow | 405 | 587.88 | 762.88 | 1,426 | -432 | |
Change in Net Working Capital | 118 | -65 | -175 | -1,298 | 284 | |