Net Income | 6,264 | 4,285 | 4,024 | 5,782 | 3,497 | |
Depreciation & Amortization | 74.89 | 73.76 | 76.98 | 65.97 | 36.06 | |
Loss (Gain) From Sale of Investments | - | 30.11 | 19.89 | -10.12 | - | |
Stock-Based Compensation | 167.61 | 185.6 | 199.74 | 253.92 | 301.16 | |
Other Operating Activities | 460.69 | 3,039 | 4,505 | 3,025 | 4,692 | |
Change in Accounts Receivable | 367.81 | -123.38 | -33.16 | -819.93 | -512.8 | |
Change in Income Taxes | 298.48 | 76.33 | 36.9 | -603.2 | 171.1 | |
Change in Other Net Operating Assets | -1,858 | -3,240 | -4,918 | -4,106 | -3,780 | |
Operating Cash Flow | 9,343 | 7,118 | 5,923 | 5,790 | 5,326 | |
Operating Cash Flow Growth | 31.26% | 20.19% | 2.29% | 8.71% | 79.14% | |
Capital Expenditures | -153.15 | -84.55 | -26.97 | -25.31 | -15.27 | |
Cash Acquisitions | -2.6 | -26.24 | - | - | - | |
Divestitures | - | - | 3.35 | -1.46 | - | |
Investment in Securities | -3,351 | 34.1 | -48.29 | - | - | |
Other Investing Activities | - | - | -14.55 | - | - | |
Investing Cash Flow | -7,994 | -11,148 | -7,356 | -6,064 | 892.77 | |
Short-Term Debt Issued | 1,890 | 824.59 | 343.18 | 1,063 | 186.8 | |
Long-Term Debt Issued | 157.21 | 72.77 | 17.85 | - | - | |
Total Debt Issued | 2,047 | 897.35 | 361.03 | 1,063 | 186.8 | |
Short-Term Debt Repaid | -1,319 | -176 | -743.13 | -564.84 | -200 | |
Long-Term Debt Repaid | -0.37 | - | - | - | - | |
Total Debt Repaid | -1,319 | -176 | -743.13 | -564.84 | -200 | |
Net Debt Issued (Repaid) | 728.2 | 721.35 | -382.1 | 498.37 | -13.2 | |
Issuance of Common Stock | - | - | 286.61 | - | - | |
Repurchase of Common Stock | -2,973 | -636.18 | - | - | - | |
Common Dividends Paid | -1,263 | -941.71 | -988.59 | - | - | |
Other Financing Activities | 1,393 | 1,923 | 4,288 | 1,765 | -3,269 | |
Financing Cash Flow | -2,114 | 1,066 | 3,204 | 2,264 | -3,282 | |
Foreign Exchange Rate Adjustments | 12.04 | 9.62 | -18.19 | -3.41 | 2.24 | |
Net Cash Flow | -753.2 | -2,953 | 1,752 | 1,986 | 2,938 | |
Free Cash Flow | 9,190 | 7,034 | 5,896 | 5,764 | 5,311 | |
Free Cash Flow Growth | 30.66% | 19.31% | 2.27% | 8.55% | 80.17% | |
Free Cash Flow Margin | 53.54% | 43.18% | 35.61% | 34.65% | 39.15% | |
Free Cash Flow Per Share | 60.57 | 42.82 | 36.62 | 35.87 | 34.63 | |
Cash Interest Paid | 18.59 | 12.87 | 10.86 | 13.76 | 5.73 | |
Cash Income Tax Paid | 1,265 | 852.56 | 904.95 | 1,214 | 741.49 | |
Levered Free Cash Flow | 2,766 | -1,107 | 3,390 | 2,827 | 9,348 | |
Unlevered Free Cash Flow | 2,766 | -1,107 | 3,390 | 2,827 | 9,348 | |
Change in Net Working Capital | 2,328 | 6,226 | 2,385 | 3,633 | -3,661 | |