Net Income | 489 | 406 | 867 | 519 | -122 | |
Depreciation & Amortization | 1,747 | 1,712 | 1,730 | 1,794 | 1,544 | |
Loss (Gain) From Sale of Assets | -103 | -214 | -410 | -271 | -37 | |
Asset Writedown & Restructuring Costs | 31 | 53 | -20 | 14 | 528 | |
Other Operating Activities | 585 | 725 | 599 | 290 | 218 | |
Change in Accounts Receivable | -61 | -26 | -134 | -240 | -5 | |
Change in Inventory | - | - | - | - | 20 | |
Change in Accounts Payable | -32 | -7 | -29 | 126 | 29 | |
Change in Other Net Operating Assets | -539 | -422 | -428 | -196 | -108 | |
Operating Cash Flow | 2,264 | 2,353 | 2,310 | 2,176 | 2,180 | |
Operating Cash Flow Growth | -3.78% | 1.86% | 6.16% | -0.18% | 1.74% | |
Capital Expenditures | -2,151 | -2,470 | -1,449 | -1,193 | -607 | |
Sale of Property, Plant & Equipment | 19 | 63 | 53 | 74 | 13 | |
Cash Acquisitions | -314 | -250 | -458 | -325 | - | |
Other Investing Activities | - | -6 | 4 | -6 | -7 | |
Investing Cash Flow | -2,446 | -2,663 | -1,850 | -1,450 | -601 | |
Long-Term Debt Issued | 2,085 | 2,307 | 1,363 | 560 | 2,084 | |
Long-Term Debt Repaid | -1,479 | -1,581 | -1,552 | -608 | -3,432 | |
Net Debt Issued (Repaid) | 606 | 726 | -189 | -48 | -1,348 | |
Issuance of Common Stock | 10 | 2 | 14 | 30 | 8 | |
Repurchase of Common Stock | -321 | -337 | -557 | -57 | -29 | |
Common Dividends Paid | -135 | -128 | -123 | -122 | -119 | |
Other Financing Activities | -7 | -7 | -6 | -7 | -19 | |
Financing Cash Flow | 153 | 256 | -861 | -204 | -1,507 | |
Foreign Exchange Rate Adjustments | -21 | -9 | -4 | -1 | 5 | |
Net Cash Flow | -50 | -63 | -405 | 521 | 77 | |
Free Cash Flow | 113 | -117 | 861 | 983 | 1,573 | |
Free Cash Flow Growth | - | - | -12.41% | -37.51% | - | |
Free Cash Flow Margin | 0.89% | -0.99% | 7.17% | 10.17% | 18.68% | |
Free Cash Flow Per Share | 2.56 | -2.52 | 16.92 | 18.37 | 30.04 | |
Cash Interest Paid | 372 | 269 | 214 | 208 | 246 | |
Cash Income Tax Paid | 207 | 96 | 115 | 45 | 14 | |
Levered Free Cash Flow | -241.75 | -452.88 | 1,040 | 412.95 | 1,024 | |
Unlevered Free Cash Flow | -0.5 | -267.88 | 1,183 | 546.7 | 1,187 | |
Change in Net Working Capital | 231 | 72 | -302 | 472.55 | -103.51 | |