Net Income | 434 | 378 | 242 | 177 | 330 | |
Depreciation & Amortization | 117 | 125 | 144 | 145 | 205 | |
Other Amortization | 404 | 403 | 413 | 396 | 392 | |
Loss (Gain) From Sale of Assets | 5 | 22 | -24 | -63 | -178 | |
Asset Writedown & Restructuring Costs | 5 | 6 | 61 | 146 | - | |
Stock-Based Compensation | 44 | 40 | 35 | 28 | 29 | |
Other Operating Activities | -329 | -353 | -475 | -505 | -360 | |
Change in Accounts Receivable | 32 | -24 | 33 | -71 | -1 | |
Change in Inventory | 15 | 9 | -34 | 22 | 35 | |
Change in Accounts Payable | -99 | -20 | -84 | 37 | -26 | |
Change in Other Net Operating Assets | -1 | -61 | 50 | 14 | -37 | |
Operating Cash Flow | 627 | 525 | 361 | 326 | 389 | |
Operating Cash Flow Growth | 19.43% | 45.43% | 10.74% | -16.20% | 5.42% | |
Capital Expenditures | -33 | -30 | -57 | -64 | -53 | |
Sale of Property, Plant & Equipment | 6 | 5 | 14 | - | - | |
Cash Acquisitions | -39 | -171 | -228 | -55 | -6 | |
Divestitures | -7 | -38 | 333 | 83 | 100 | |
Sale (Purchase) of Intangibles | -91 | -96 | -90 | -112 | -81 | |
Investment in Securities | -7 | -6 | - | 34 | 525 | |
Other Investing Activities | 22 | 20 | 23 | 13 | 65 | |
Investing Cash Flow | -131 | -301 | 13 | -80 | 591 | |
Long-Term Debt Issued | 1,265 | 285 | - | - | 346 | |
Long-Term Debt Repaid | -999 | -369 | -264 | -255 | -322 | |
Net Debt Issued (Repaid) | 266 | -84 | -264 | -255 | 24 | |
Issuance of Common Stock | 7 | 9 | 7 | 6 | 6 | |
Repurchase of Common Stock | -318 | -186 | -353 | -16 | -182 | |
Common Dividends Paid | -156 | -154 | -156 | -149 | -146 | |
Other Financing Activities | -40 | -35 | -38 | - | -1 | |
Financing Cash Flow | -241 | -450 | -804 | -414 | -299 | |
Foreign Exchange Rate Adjustments | -21 | -8 | 36 | -8 | -2 | |
Net Cash Flow | 234 | -234 | -394 | -176 | 679 | |
Free Cash Flow | 594 | 495 | 304 | 262 | 336 | |
Free Cash Flow Growth | 20.00% | 62.83% | 16.03% | -22.02% | 7.01% | |
Free Cash Flow Margin | 16.72% | 13.47% | 7.92% | 7.64% | 9.89% | |
Free Cash Flow Per Share | 0.87 | 0.69 | 0.41 | 0.34 | 0.45 | |
Cash Interest Paid | 65 | 60 | 57 | 67 | 63 | |
Cash Income Tax Paid | 119 | 97 | 109 | 177 | -2 | |
Levered Free Cash Flow | 457.75 | 827.25 | 576.75 | 601.5 | 1,060 | |
Unlevered Free Cash Flow | 507.13 | 865.38 | 619.88 | 644 | 1,109 | |
Change in Net Working Capital | 287 | -89 | 15 | -1 | -472 | |