Net Income | 838.6 | 778.7 | 604.7 | 562.5 | -33.3 | |
Depreciation & Amortization | 482 | 459.1 | 432.8 | 422.1 | 412.5 | |
Loss (Gain) From Sale of Assets | 33.7 | - | - | - | - | |
Asset Writedown & Restructuring Costs | 15.5 | 2.7 | 6 | 1.1 | 26.1 | |
Loss (Gain) on Equity Investments | 24 | 6 | -0.7 | 11.4 | - | |
Stock-Based Compensation | 58.8 | 51.9 | 78.9 | 87.2 | 47.5 | |
Other Operating Activities | -4.8 | -31.6 | -58.9 | -112.7 | -46.2 | |
Change in Accounts Receivable | -45.1 | -48.6 | -195.2 | -62.5 | 52.4 | |
Change in Inventory | 39.8 | 117.3 | -225.6 | -134.4 | 159 | |
Change in Accounts Payable | 13.3 | -23.9 | 120.4 | 118.2 | -43.4 | |
Change in Other Net Operating Assets | -59.1 | 65.8 | 103 | -265.1 | 78.9 | |
Operating Cash Flow | 1,397 | 1,377 | 860.3 | 615.5 | 914.3 | |
Operating Cash Flow Growth | 1.40% | 60.11% | 39.77% | -32.68% | 166.33% | |
Capital Expenditures | -149.1 | -105.4 | -94.6 | -64.1 | -42 | |
Sale of Property, Plant & Equipment | 6.1 | 7.6 | - | 9.5 | 1.7 | |
Cash Acquisitions | -2,959 | -963 | -246.8 | -974.8 | 9 | |
Other Investing Activities | -6 | 0.3 | 8.5 | 1,944 | -6.6 | |
Investing Cash Flow | -3,108 | -1,061 | -332.9 | 914.3 | -37.9 | |
Long-Term Debt Issued | 3,297 | 1,490 | - | - | 1,980 | |
Total Debt Issued | 3,297 | 1,490 | - | - | 1,980 | |
Long-Term Debt Repaid | -1,243 | -1,518 | -655.6 | -435.7 | -1,619 | |
Total Debt Repaid | -1,243 | -1,518 | -655.6 | -435.7 | -1,619 | |
Net Debt Issued (Repaid) | 2,054 | -27.6 | -655.6 | -435.7 | 361 | |
Issuance of Common Stock | 32.2 | 30.3 | 19.3 | 23.7 | 22.7 | |
Repurchase of Common Stock | -260.7 | -263 | -261.1 | -736.8 | -2.1 | |
Common Dividends Paid | -32.3 | -32.4 | -32.4 | -8.2 | - | |
Other Financing Activities | -85.9 | -44.8 | -24.2 | - | -52.9 | |
Financing Cash Flow | 1,708 | -337.5 | -954 | -1,157 | 328.7 | |
Foreign Exchange Rate Adjustments | -50.8 | 3.1 | -70 | -14.1 | 40.3 | |
Net Cash Flow | -54.3 | -17.5 | -496.6 | 358.7 | 1,245 | |
Free Cash Flow | 1,248 | 1,272 | 765.7 | 551.4 | 872.3 | |
Free Cash Flow Growth | -1.92% | 66.12% | 38.87% | -36.79% | 185.63% | |
Free Cash Flow Margin | 17.24% | 18.50% | 12.94% | 10.70% | 21.95% | |
Free Cash Flow Per Share | 3.06 | 3.11 | 1.87 | 1.31 | 2.28 | |
Cash Interest Paid | 209 | 100.5 | 95.2 | 79.8 | 98.7 | |
Cash Income Tax Paid | 276.7 | 302 | 181.5 | 427.9 | 106.3 | |
Levered Free Cash Flow | 991.99 | 1,129 | 791.93 | 868.19 | 308.46 | |
Unlevered Free Cash Flow | 1,125 | 1,227 | 856.43 | 923 | 377.9 | |
Change in Net Working Capital | 175.4 | -45.7 | 110.3 | -88.8 | 211.6 | |