Net Income | 366 | 43 | -1,222 | -432 | -923 | 51.74 | |
Depreciation & Amortization | 1,191 | 1,097 | 1,285 | 1,075 | 1,010 | 881.3 | |
Loss (Gain) From Sale of Assets | 8 | 7 | 5 | - | -16 | -0.27 | |
Asset Writedown & Restructuring Costs | - | - | 725 | - | - | 162.06 | |
Loss (Gain) From Sale of Investments | - | - | - | - | - | 2.05 | |
Stock-Based Compensation | 231 | 202 | 190 | 181 | 488 | 71.13 | |
Other Operating Activities | 123 | 351 | -81 | 34 | 147 | -212.03 | |
Change in Accounts Receivable | 1 | -11 | 23 | -12 | -17 | 24.71 | |
Change in Accounts Payable | 33 | -7 | -4 | -24 | -1 | 382.42 | |
Change in Other Net Operating Assets | -464 | -80 | 16 | 341 | -135 | - | |
Operating Cash Flow | 1,489 | 1,602 | 937 | 1,163 | 553 | 1,363 | |
Operating Cash Flow Growth | -7.23% | 70.97% | -19.43% | 110.31% | -59.43% | 145.40% | |
Capital Expenditures | -150 | -144 | -159 | -122 | -122 | -80.96 | |
Sale of Property, Plant & Equipment | 5 | - | - | 7 | - | 17.07 | |
Cash Acquisitions | -2,716 | -160 | - | -2,095 | -70 | 598 | |
Divestitures | - | - | - | - | 175 | - | |
Sale (Purchase) of Intangibles | -510 | -517 | -443 | -307 | -237 | -208.62 | |
Other Investing Activities | 31 | 10 | - | - | - | -4.78 | |
Investing Cash Flow | -3,340 | -811 | -602 | -2,517 | -254 | 320.71 | |
Long-Term Debt Issued | - | 1,684 | 2,018 | 4,692 | 1,661 | 1,297 | |
Long-Term Debt Repaid | - | -1,948 | -1,837 | -2,646 | -1,033 | -2,620 | |
Net Debt Issued (Repaid) | 2,845 | -264 | 181 | 2,046 | 628 | -1,323 | |
Issuance of Common Stock | 15 | 30 | 13 | 9 | 18 | 2,686 | |
Repurchase of Common Stock | -802 | -219 | -212 | -3 | -252 | - | |
Other Financing Activities | -35 | -16 | -95 | -269 | -33 | -2,394 | |
Financing Cash Flow | 2,023 | -469 | -113 | 1,783 | 361 | -1,031 | |
Foreign Exchange Rate Adjustments | 108 | -84 | 59 | -120 | -130 | 22.94 | |
Net Cash Flow | 280 | 238 | 281 | 309 | 530 | 676.23 | |
Free Cash Flow | 1,339 | 1,458 | 778 | 1,041 | 431 | 1,282 | |
Free Cash Flow Growth | -7.34% | 87.40% | -25.26% | 141.53% | -66.39% | 157.88% | |
Free Cash Flow Margin | 8.99% | 10.38% | 6.60% | 11.00% | 5.19% | 21.28% | |
Free Cash Flow Per Share | 7.46 | 8.10 | 4.39 | 5.88 | 2.45 | 9.65 | |
Cash Interest Paid | 448 | 462 | 408 | 222 | 214 | 163.56 | |
Cash Income Tax Paid | 392 | 255 | 255 | 199 | 191 | 122.06 | |
Levered Free Cash Flow | 922.38 | 929.88 | 378.25 | 2,354 | 1,734 | 1,588 | |
Unlevered Free Cash Flow | 1,218 | 1,236 | 647 | 2,491 | 1,873 | 1,708 | |
Change in Working Capital | -430 | -98 | 35 | 305 | -153 | 407.13 | |