Net Income | -98 | 1,055 | 1,009 | 4,222 | 996 | |
Depreciation & Amortization | 458 | 515 | 567 | 650 | 770 | |
Other Amortization | -2 | -10 | - | - | - | |
Loss (Gain) From Sale of Assets | 337 | -43 | 59 | -379 | -81 | |
Asset Writedown & Restructuring Costs | 1,083 | 38 | 152 | - | - | |
Stock-Based Compensation | 121 | 125 | 99 | 101 | 90 | |
Provision & Write-off of Bad Debts | 13 | 6 | 13 | 19 | 29 | |
Other Operating Activities | -74 | 30 | -199 | 197 | 26 | |
Change in Accounts Receivable | -233 | -206 | -188 | -134 | 72 | |
Change in Other Net Operating Assets | -93 | -165 | -700 | -315 | -128 | |
Operating Cash Flow | 1,512 | 1,345 | 812 | 2,061 | 1,774 | |
Operating Cash Flow Growth | 12.42% | 65.64% | -60.60% | 16.18% | 64.11% | |
Capital Expenditures | -136 | -153 | -138 | -148 | -223 | |
Cash Acquisitions | -107 | -6 | -81 | -47 | -69 | |
Divestitures | 614 | -833 | -88 | 3,018 | 212 | |
Sale (Purchase) of Intangibles | -109 | -89 | -66 | -53 | -63 | |
Investment in Securities | -12 | -4 | 200 | -200 | - | |
Other Investing Activities | - | - | - | - | -17 | |
Investing Cash Flow | 250 | -1,085 | -173 | 2,570 | -160 | |
Long-Term Debt Issued | 746 | 748 | 750 | - | 282 | |
Total Debt Issued | 746 | 748 | 750 | - | 282 | |
Long-Term Debt Repaid | -655 | -254 | -585 | -1,008 | -327 | |
Net Debt Issued (Repaid) | 91 | 494 | 165 | -1,008 | -45 | |
Issuance of Common Stock | - | - | 7 | 10 | 16 | |
Repurchase of Common Stock | -957 | -1,026 | -3,564 | -1,643 | -14 | |
Common Dividends Paid | -354 | -352 | -369 | -374 | -346 | |
Other Financing Activities | 761 | -316 | 316 | -99 | 767 | |
Financing Cash Flow | -459 | -1,200 | -3,445 | -3,114 | 378 | |
Foreign Exchange Rate Adjustments | -97 | 11 | -164 | -127 | 126 | |
Net Cash Flow | 1,206 | -929 | -2,970 | 1,390 | 2,118 | |
Free Cash Flow | 1,376 | 1,192 | 674 | 1,913 | 1,551 | |
Free Cash Flow Growth | 15.44% | 76.85% | -64.77% | 23.34% | 85.75% | |
Free Cash Flow Margin | 13.86% | 12.57% | 7.60% | 21.26% | 18.00% | |
Free Cash Flow Per Share | 13.49 | 11.24 | 6.02 | 14.83 | 11.93 | |
Cash Interest Paid | 242 | 223 | 201 | 212 | 229 | |
Cash Income Tax Paid | 312 | 348 | 428 | 570 | 310 | |
Levered Free Cash Flow | 963.5 | 1,461 | 1,135 | 1,722 | 1,788 | |
Unlevered Free Cash Flow | 1,128 | 1,608 | 1,265 | 1,854 | 1,940 | |
Change in Net Working Capital | 581 | -15 | 329 | -211 | -507 | |