Net Income | 1,442 | 1,049 | 1,060 | 1,390 | 1,145 | |
Depreciation & Amortization | 249 | 240 | 287 | 268 | 265 | |
Other Amortization | 75 | 69 | - | - | 40 | |
Loss (Gain) From Sale of Assets | -128 | 12 | -30 | -31 | -209 | |
Asset Writedown & Restructuring Costs | 192 | 200 | 143 | 1 | 88 | |
Loss (Gain) From Sale of Investments | -11 | 109 | -208 | - | - | |
Stock-Based Compensation | 102 | 76 | 15 | - | - | |
Other Operating Activities | 174 | 452 | 615 | -120 | 63 | |
Change in Accounts Receivable | -312 | 38 | -85 | 14 | 18 | |
Change in Inventory | 216 | -131 | -292 | -17 | 130 | |
Change in Accounts Payable | 158 | 112 | 387 | 41 | 140 | |
Change in Other Net Operating Assets | 144 | -126 | 171 | -190 | -273 | |
Operating Cash Flow | 2,301 | 2,100 | 2,063 | 1,356 | 1,407 | |
Operating Cash Flow Growth | 9.57% | 1.79% | 52.14% | -3.62% | 79.01% | |
Capital Expenditures | -250 | -234 | -304 | -228 | -222 | |
Sale of Property, Plant & Equipment | - | - | - | 12 | 6 | |
Cash Acquisitions | - | -71 | - | - | 20 | |
Divestitures | 446 | - | - | - | 221 | |
Sale (Purchase) of Intangibles | 257 | 144 | 12 | 67 | 828 | |
Investment in Securities | - | - | 700 | 100 | 158 | |
Other Investing Activities | 75 | 27 | -9,192 | 16 | 19 | |
Investing Cash Flow | 528 | -134 | -8,784 | -33 | 1,030 | |
Long-Term Debt Issued | 1,214 | - | 11,004 | 8 | 38 | |
Long-Term Debt Repaid | -622 | -608 | -1,563 | -38 | -54 | |
Net Debt Issued (Repaid) | 592 | -608 | 9,441 | -30 | -16 | |
Issuance of Common Stock | - | - | 18 | 4 | - | |
Repurchase of Common Stock | -624 | -38 | - | - | - | |
Common Dividends Paid | -570 | -388 | -2,682 | -1,148 | -2,371 | |
Other Financing Activities | -935 | -534 | 134 | -62 | -50 | |
Financing Cash Flow | -1,537 | -1,568 | 6,911 | -1,236 | -2,437 | |
Foreign Exchange Rate Adjustments | -79 | -15 | 15 | -4 | -6 | |
Net Cash Flow | 1,213 | 383 | 205 | 83 | -6 | |
Free Cash Flow | 2,051 | 1,866 | 1,759 | 1,128 | 1,185 | |
Free Cash Flow Growth | 9.91% | 6.08% | 55.94% | -4.81% | 98.83% | |
Free Cash Flow Margin | 18.26% | 16.51% | 16.20% | 11.82% | 11.98% | |
Free Cash Flow Per Share | 0.22 | 0.20 | 0.19 | 0.12 | 0.13 | |
Cash Interest Paid | 360 | 404 | 163 | 15 | 19 | |
Cash Income Tax Paid | 593 | 445 | 324 | 310 | 554 | |
Levered Free Cash Flow | 2,426 | 1,248 | 3,445 | 891.38 | 2,874 | |
Unlevered Free Cash Flow | 2,672 | 1,507 | 3,619 | 901.38 | 2,888 | |
Change in Net Working Capital | -670 | 352 | -2,048 | 479 | -681 | |