Net Income | 1,590 | 1,411 | -541 | -1,028 | -3,687 | 7 | |
Depreciation & Amortization, Total | 37 | 34 | 30 | 26 | 19 | 6 | |
Stock-Based Compensation | 315 | 304 | 871 | 654 | 1,572 | 24 | |
Change in Accounts Receivable | -58 | -382 | -13 | 12 | 36 | -104 | |
Change in Accounts Payable | -113 | -35 | 134 | -62 | 134 | 67 | |
Change in Other Net Operating Assets | -425 | -1,239 | 608 | -605 | -1,088 | 1,811 | |
Other Operating Activities | -367 | -371 | 3 | 35 | 2,044 | 2 | |
Operating Cash Flow | 1,108 | -157 | 1,181 | -852 | -885 | 1,876 | |
Capital Expenditures | -13 | -13 | -2 | -28 | -63 | -24 | |
Cash Acquisitions | -156 | -9 | -93 | - | -125 | - | |
Sale (Purchase) of Intangibles | -39 | -37 | -19 | -29 | -20 | -8 | |
Investment in Securities | 327 | 102 | -467 | 17 | -27 | - | |
Other Investing Activities | 1 | 1 | -1 | -20 | -3 | - | |
Investing Cash Flow | -92 | -148 | -582 | -60 | -238 | -32 | |
Short-Term Debt Issued | - | 154 | 20 | 21 | 5,520 | 938 | |
Total Debt Issued | 161 | 154 | 20 | 21 | 5,520 | 938 | |
Short-Term Debt Repaid | - | -23 | -20 | -21 | -1,968 | -938 | |
Total Debt Repaid | -23 | -23 | -20 | -21 | -1,968 | -938 | |
Net Debt Issued (Repaid) | 138 | 131 | - | - | 3,552 | - | |
Issuance of Common Stock | 37 | 34 | 19 | 22 | 2,073 | 9 | |
Repurchase of Common Stock | -903 | -501 | -620 | -12 | -422 | - | |
Other Financing Activities | -4 | -9 | -9 | -10 | - | - | |
Financing Cash Flow | -732 | -345 | -610 | - | 5,203 | 1,276 | |
Foreign Exchange Rate Adjustments | - | -1 | - | -1 | - | - | |
Net Cash Flow | 284 | -651 | -11 | -913 | 4,080 | 3,120 | |
Free Cash Flow | 1,095 | -170 | 1,179 | -880 | -948 | 1,852 | |
Free Cash Flow Growth | - | - | - | - | - | 47.83% | |
Free Cash Flow Margin | 33.59% | -5.76% | 63.22% | -64.80% | -52.23% | 193.32% | |
Free Cash Flow Per Share | 1.20 | -0.19 | 1.32 | -1.00 | -1.93 | 7.56 | |
Cash Interest Paid | 18 | 16 | 12 | 12 | 12 | 3 | |
Cash Income Tax Paid | 45 | 18 | 9 | 4 | 6 | 6 | |