Net Income | 390 | 416 | 538 | 631 | 404 | |
Depreciation & Amortization | 268 | 222 | 194 | 210 | 186 | |
Loss (Gain) From Sale of Assets | 29 | 26 | 18 | - | - | |
Asset Writedown & Restructuring Costs | 44 | 61 | 127 | 1 | 20 | |
Loss (Gain) From Sale of Investments | - | - | - | -10 | -2 | |
Loss (Gain) on Equity Investments | -1 | 1 | - | -2 | 4 | |
Stock-Based Compensation | 39 | 39 | 54 | 78 | 9 | |
Provision & Write-off of Bad Debts | 14 | 18 | 5 | -8 | 35 | |
Other Operating Activities | -75 | 7 | -53 | 6 | -31 | |
Change in Accounts Receivable | 315 | -327 | -7 | 4 | -189 | |
Change in Inventory | -59 | 231 | -126 | -295 | -32 | |
Change in Accounts Payable | -163 | -56 | -96 | 86 | 196 | |
Change in Other Net Operating Assets | 47 | -138 | -52 | 9 | -6 | |
Operating Cash Flow | 848 | 500 | 602 | 710 | 599 | |
Operating Cash Flow Growth | 69.60% | -16.94% | -15.21% | 18.53% | -8.42% | |
Capital Expenditures | -148 | -147 | -96 | -79 | -49 | |
Cash Acquisitions | - | - | - | -579 | -52 | |
Sale (Purchase) of Intangibles | -39 | -40 | -32 | -33 | - | |
Investment in Securities | -230 | -955 | -158 | 18 | 6 | |
Other Investing Activities | -13 | 7 | 10 | -4 | -20 | |
Investing Cash Flow | -430 | -1,135 | -276 | -677 | -115 | |
Short-Term Debt Issued | 387 | 153 | 48 | - | 45 | |
Long-Term Debt Issued | 120 | 1,368 | 270 | 305 | 501 | |
Total Debt Issued | 507 | 1,521 | 318 | 305 | 546 | |
Short-Term Debt Repaid | - | - | - | -18 | - | |
Long-Term Debt Repaid | -318 | -468 | -59 | -122 | -611 | |
Total Debt Repaid | -318 | -468 | -59 | -140 | -611 | |
Net Debt Issued (Repaid) | 189 | 1,053 | 259 | 165 | -65 | |
Issuance of Common Stock | 6 | 1 | 2 | - | - | |
Repurchase of Common Stock | -394 | -284 | -517 | -409 | -88 | |
Other Financing Activities | -311 | -69 | -59 | -89 | -34 | |
Financing Cash Flow | -510 | 701 | -315 | -333 | -187 | |
Foreign Exchange Rate Adjustments | 43 | -12 | -12 | -3 | 18 | |
Net Cash Flow | -49 | 54 | -1 | -303 | 315 | |
Free Cash Flow | 700 | 353 | 506 | 631 | 550 | |
Free Cash Flow Growth | 98.30% | -30.24% | -19.81% | 14.73% | -4.82% | |
Free Cash Flow Margin | 5.52% | 2.86% | 4.00% | 5.09% | 5.44% | |
Free Cash Flow Per Share | 5.48 | 2.68 | 3.67 | 4.45 | 3.83 | |
Cash Interest Paid | 132 | 84 | 47 | 29 | 43 | |
Cash Income Tax Paid | 144 | 218 | 265 | 242 | 207 | |
Levered Free Cash Flow | 800.38 | 165.63 | 380.5 | 474.67 | 420.91 | |
Unlevered Free Cash Flow | 882.25 | 220 | 402.38 | 491.55 | 446.54 | |
Change in Net Working Capital | -296 | 309 | 272 | 221.95 | 53.84 | |