Net Income | 406 | 2,409 | 3,317 | 2,868 | -864 | |
Depreciation & Amortization | 1,847 | 1,021 | 1,812 | 1,418 | 1,885 | |
Loss (Gain) From Sale of Assets | -27 | -183 | -21 | - | - | |
Asset Writedown & Restructuring Costs | 1,053 | - | - | - | 983 | |
Loss (Gain) From Sale of Investments | - | - | - | - | -75 | |
Other Operating Activities | -2,573 | -3,267 | 2,540 | 1,371 | -125 | |
Change in Accounts Receivable | -347 | -123 | 478 | -670 | -294 | |
Change in Inventory | -374 | -439 | -421 | -412 | 100 | |
Change in Accounts Payable | 474 | 272 | 237 | 303 | 55 | |
Change in Other Net Operating Assets | -29 | -253 | -401 | -105 | -102 | |
Operating Cash Flow | 2,790 | 4,084 | 7,983 | 4,738 | 1,563 | |
Operating Cash Flow Growth | -31.69% | -48.84% | 68.49% | 203.14% | -55.14% | |
Capital Expenditures | -2,635 | -4,340 | -5,465 | -4,633 | -3,628 | |
Investment in Securities | -68 | -123 | -86 | -106 | -44 | |
Other Investing Activities | 8,876 | -294 | -129 | -80 | - | |
Investing Cash Flow | 6,173 | -4,757 | -5,680 | -4,819 | -3,672 | |
Long-Term Debt Issued | 729 | 1,522 | 1,468 | 1,965 | 2,830 | |
Long-Term Debt Repaid | -2,617 | -789 | -1,461 | -620 | -620 | |
Net Debt Issued (Repaid) | -1,888 | 733 | 7 | 1,345 | 2,210 | |
Issuance of Common Stock | 172 | 63 | 234 | 50 | 1 | |
Repurchase of Common Stock | -1,240 | -250 | -1,392 | - | -207 | |
Common Dividends Paid | -514 | -515 | -266 | -106 | -106 | |
Other Financing Activities | 905 | -500 | -307 | -233 | -370 | |
Financing Cash Flow | -2,565 | -469 | -1,990 | 1,056 | 1,528 | |
Foreign Exchange Rate Adjustments | 445 | -32 | 178 | 2 | 5 | |
Miscellaneous Cash Flow Adjustments | - | 35 | -35 | - | - | |
Net Cash Flow | 6,843 | -1,139 | 456 | 977 | -576 | |
Free Cash Flow | 155 | -256 | 2,518 | 105 | -2,065 | |
Free Cash Flow Growth | - | - | 2298.09% | - | - | |
Free Cash Flow Margin | 1.71% | -3.95% | 14.54% | 0.82% | -23.08% | |
Free Cash Flow Per Share | 0.30 | -0.49 | 4.70 | 0.19 | -3.86 | |
Cash Interest Paid | 863 | 722 | 459 | 380 | 363 | |
Cash Income Tax Paid | 1,833 | 990 | 1,217 | 849 | 233 | |
Levered Free Cash Flow | -1,248 | -2,450 | 840 | -762.63 | -1,266 | |
Unlevered Free Cash Flow | -789.88 | -2,464 | 827.5 | -775.13 | -1,201 | |
Change in Net Working Capital | 676 | -755 | 38 | 717 | -343 | |