Net Income | 320.28 | 276.42 | 142.04 | 265.03 | 476.88 | 649.2 | |
Depreciation & Amortization, Total | 71.94 | 74.99 | 89.57 | 91.01 | 98.08 | 111.7 | |
Stock-Based Compensation | 82.33 | 75.48 | 63.93 | 67.22 | 55.75 | 59.84 | |
Change in Accounts Receivable | -664.05 | -406.88 | 264.78 | 64.54 | 725.2 | -476.37 | |
Change in Accounts Payable | 449.63 | -131.59 | 861.38 | -289.22 | -367.21 | 101.74 | |
Change in Other Net Operating Assets | 2,654 | 842.46 | 1,619 | 594.45 | 869.6 | 459.48 | |
Other Operating Activities | 298.22 | 241.45 | 128.61 | 215.94 | 407.56 | 501 | |
Operating Cash Flow | 1,009 | 598.99 | 491.78 | 706.8 | 1,172 | 1,061 | |
Capital Expenditures | -15.34 | -12.43 | -37.77 | -27.2 | -24.56 | -28.89 | |
Sale (Purchase) of Intangibles | -42.43 | -41.89 | -38.36 | -37.66 | -35.51 | -31.47 | |
Investment in Securities | - | - | - | - | - | 7.62 | |
Other Investing Activities | -7.61 | -7.53 | -18.36 | 35.33 | -27.28 | -10.41 | |
Investing Cash Flow | -65.38 | -61.85 | -94.48 | -29.53 | -87.35 | -2.56 | |
Short-Term Debt Issued | - | 38.54 | - | - | - | - | |
Long-Term Debt Issued | - | 1,742 | - | 1,800 | - | - | |
Total Debt Issued | 2,963 | 1,780 | - | 1,800 | - | - | |
Short-Term Debt Repaid | - | - | -3.94 | -59.11 | -2.02 | -10.51 | |
Long-Term Debt Repaid | - | -1,727 | -73 | -1,600 | -36.74 | -288.5 | |
Total Debt Repaid | -2,972 | -1,727 | -76.94 | -1,659 | -38.75 | -299.01 | |
Net Debt Issued (Repaid) | -8.89 | 53.43 | -76.94 | 141.11 | -38.75 | -299.01 | |
Issuance of Common Stock | 15.49 | 13.21 | - | 5.11 | 78.98 | 16.44 | |
Repurchase of Common Stock | -229.81 | -191.14 | -230.58 | -488.8 | -430.91 | -49.86 | |
Common Dividends Paid | -88.55 | -89.05 | -94.83 | -103.27 | -115.36 | -120.5 | |
Other Financing Activities | -289.85 | -256.02 | -182.68 | -289.9 | -451.82 | -386.98 | |
Financing Cash Flow | -601.6 | -469.57 | -585.03 | -735.75 | -957.86 | -839.92 | |
Foreign Exchange Rate Adjustments | -0.78 | -9.05 | 4.96 | -24.24 | -12.47 | 15.32 | |
Net Cash Flow | 341.61 | 58.53 | -182.78 | -82.71 | 113.95 | 233.73 | |
Free Cash Flow | 994.03 | 586.56 | 454 | 679.6 | 1,147 | 1,032 | |
Free Cash Flow Growth | 356.08% | 29.20% | -33.20% | -40.75% | 11.15% | 547.22% | |
Free Cash Flow Margin | 41.39% | 26.45% | 26.97% | 33.85% | 44.42% | 35.10% | |
Free Cash Flow Per Share | 11.41 | 6.68 | 4.83 | 6.51 | 9.69 | 8.44 | |
Cash Interest Paid | 578 | 586.28 | 632.26 | 246.99 | 159.86 | 173.65 | |
Cash Income Tax Paid | 48.73 | 43.42 | 38.69 | 103.97 | 134.88 | 248.53 | |