Net Income | -128 | -97 | -287 | 343 | -360 | |
Depreciation & Amortization | 198 | 196 | 214 | 204 | 186 | |
Other Amortization | 8 | 8 | 9 | 18 | 11 | |
Loss (Gain) From Sale of Assets | 3 | 2 | -131 | -11 | 133 | |
Asset Writedown & Restructuring Costs | 20 | 65 | 483 | 4 | 549 | |
Loss (Gain) From Sale of Investments | - | - | -4 | - | - | |
Loss (Gain) on Equity Investments | -7 | -9 | 28 | -48 | -131 | |
Stock-Based Compensation | 17 | 12 | 22 | 29 | 39 | |
Other Operating Activities | -27 | -217 | -67 | 93 | 12 | |
Change in Accounts Receivable | 4 | 97 | -55 | 4 | -4 | |
Change in Accounts Payable | -65 | -47 | -195 | 17 | 220 | |
Change in Other Net Operating Assets | 81 | 177 | -109 | -10 | 93 | |
Operating Cash Flow | 104 | 187 | -92 | 643 | 748 | |
Operating Cash Flow Growth | -44.39% | - | - | -14.04% | 101.62% | |
Capital Expenditures | -78 | -72 | -109 | -101 | -95 | |
Cash Acquisitions | - | -1 | -17 | -26 | -1 | |
Divestitures | - | 8 | 63 | 15 | 23 | |
Investment in Securities | - | 5 | -9 | -39 | -5 | |
Other Investing Activities | 1 | 1 | 17 | 4 | -12 | |
Investing Cash Flow | -77 | -59 | -55 | -147 | -90 | |
Short-Term Debt Issued | 25 | - | 44 | 12 | - | |
Long-Term Debt Issued | 205 | 640 | 1,350 | 1,308 | 550 | |
Total Debt Issued | 230 | 640 | 1,394 | 1,320 | 550 | |
Short-Term Debt Repaid | - | -48 | - | - | -99 | |
Long-Term Debt Repaid | -225 | -769 | -1,516 | -1,500 | -783 | |
Total Debt Repaid | -225 | -817 | -1,516 | -1,500 | -882 | |
Net Debt Issued (Repaid) | 5 | -177 | -122 | -180 | -332 | |
Repurchase of Common Stock | -3 | -4 | -113 | -9 | -5 | |
Other Financing Activities | -23 | -46 | -141 | -86 | -65 | |
Financing Cash Flow | -21 | -227 | -376 | -275 | -402 | |
Foreign Exchange Rate Adjustments | -1 | - | -2 | -1 | 1 | |
Net Cash Flow | 5 | -99 | -525 | 220 | 257 | |
Free Cash Flow | 26 | 115 | -201 | 542 | 653 | |
Free Cash Flow Growth | -77.39% | - | - | -17.00% | 159.13% | |
Free Cash Flow Margin | 0.46% | 2.04% | -2.91% | 6.79% | 10.50% | |
Free Cash Flow Per Share | 0.23 | 1.04 | -1.77 | 4.51 | 5.67 | |
Cash Interest Paid | 158 | 168 | 164 | 188 | 209 | |
Cash Income Tax Paid | 1 | 14 | 62 | 64 | - | |
Levered Free Cash Flow | 84.38 | 210.63 | -79.88 | 480.38 | 493.25 | |
Unlevered Free Cash Flow | 172 | 297 | -18.25 | 581.13 | 636 | |
Change in Net Working Capital | 5 | -166 | 309 | -41 | -251 | |