Net Income | 2,575 | 2,424 | 2,105 | 1,386 | 890 | |
Depreciation & Amortization | 437 | 431 | 364 | 372 | 387 | |
Other Amortization | 2,481 | 2,364 | 1,866 | 1,624 | 1,615 | |
Loss (Gain) From Sale of Assets | -727 | -807 | -575 | -441 | -340 | |
Asset Writedown & Restructuring Costs | 3 | 28 | - | 2 | 17 | |
Stock-Based Compensation | 112 | 94 | 127 | 119 | 70 | |
Other Operating Activities | -69 | -3 | 522 | 276 | 22 | |
Change in Accounts Receivable | -20 | -167 | -329 | -300 | 218 | |
Change in Inventory | 15 | 19 | -25 | 9 | -5 | |
Change in Accounts Payable | -203 | -45 | 304 | 307 | 10 | |
Change in Other Net Operating Assets | -58 | 366 | 74 | 335 | -226 | |
Operating Cash Flow | 4,546 | 4,704 | 4,433 | 3,689 | 2,658 | |
Operating Cash Flow Growth | -3.36% | 6.11% | 20.17% | 38.79% | -12.10% | |
Capital Expenditures | -2,606 | -2,496 | -2,725 | -2,230 | -300 | |
Sale of Property, Plant & Equipment | 67 | 60 | 24 | 30 | 42 | |
Cash Acquisitions | -1,655 | -574 | -2,340 | -1,436 | -2 | |
Investment in Securities | -5 | -4 | -7 | - | -3 | |
Other Investing Activities | 51 | 38 | 32 | 25 | 40 | |
Investing Cash Flow | -4,148 | -2,976 | -5,016 | -3,611 | -223 | |
Long-Term Debt Issued | 11,609 | 8,576 | 9,885 | 8,364 | 9,260 | |
Long-Term Debt Repaid | -9,861 | -8,574 | -8,241 | -8,462 | -11,245 | |
Net Debt Issued (Repaid) | 1,748 | 2 | 1,644 | -98 | -1,985 | |
Issuance of Common Stock | - | - | - | - | 1 | |
Repurchase of Common Stock | -1,571 | -1,070 | -1,068 | -34 | -286 | |
Common Dividends Paid | -434 | -406 | - | - | - | |
Other Financing Activities | -17 | - | -24 | -8 | -23 | |
Financing Cash Flow | -274 | -1,474 | 552 | -140 | -2,293 | |
Foreign Exchange Rate Adjustments | -30 | 3 | -7 | 4 | 8 | |
Net Cash Flow | 94 | 257 | -38 | -58 | 150 | |
Free Cash Flow | 1,940 | 2,208 | 1,708 | 1,459 | 2,358 | |
Free Cash Flow Growth | -12.14% | 29.27% | 17.07% | -38.13% | 56.68% | |
Free Cash Flow Margin | 12.64% | 15.41% | 14.67% | 15.02% | 27.64% | |
Free Cash Flow Per Share | 29.14 | 32.13 | 24.07 | 20.04 | 32.33 | |
Cash Interest Paid | 674 | 614 | 406 | 391 | 483 | |
Cash Income Tax Paid | 994 | 493 | 326 | 202 | 318 | |
Levered Free Cash Flow | 2,280 | 2,370 | 1,359 | 1,383 | 2,480 | |
Unlevered Free Cash Flow | 2,697 | 2,753 | 1,624 | 1,616 | 2,884 | |
Change in Net Working Capital | 294 | 103 | 32 | -295 | 40 | |