CF from Operating Activities |
26.81B |
28.86B |
22.69B |
39.9B |
Net Income |
14.74B |
21.45B |
23.64B |
33.92B |
Depreciation & Amortization |
2.91B |
2.85B |
2.84B |
2.85B |
Deferred Income Taxes |
0 |
0 |
0 |
0 |
Stock Based Compensation |
2.86B |
2.87B |
2.96B |
3B |
Change in Working Capital |
6.61B |
1.68B |
-5.76B |
1.12B |
Accounts Receivable |
-22.94B |
-2.09B |
8.77B |
11.12B |
Inventory |
-1.09B |
-12M |
190M |
-137M |
Accounts Payable |
21.19B |
1.54B |
-12.17B |
-4.54B |
Other Working Capital |
9.45B |
2.25B |
-2.55B |
-5.32B |
Other Non-Cash Items |
-302M |
7M |
-982M |
-989M |
CF from Investing Activities |
26.81B |
28.86B |
22.69B |
39.9B |
Investments in Property, Plant & Equipment |
-2.91B |
-2.15B |
-2B |
-2.39B |
Net Acquisitions |
0 |
0 |
0 |
0 |
Investment Purchases |
-10.58B |
-13.03B |
-15.26B |
-9.78B |
Sales/Maturities of Investments |
15.13B |
15.44B |
17.39B |
14.38B |
Other Investing Activites |
-191M |
-388M |
-445M |
-284M |
CF from Financing Activities |
-24.95B |
-36.02B |
-30.43B |
-30.59B |
Debt Repayment |
4.39B |
-3.25B |
-3.15B |
-3.98B |
Common Stock Issued |
0 |
0 |
0 |
0 |
Common Stock Repurchased |
-25.08B |
-26.52B |
-23.21B |
-20.14B |
Dividends Paid |
-3.8B |
-3.9B |
-3.71B |
-3.83B |
Other Financing Activites |
-448M |
-2.35B |
-370M |
-2.64B |
Free Cash Flow |
23.9B |
26.71B |
20.69B |
37.5B |
Operating Cash Flow |
26.81B |
28.86B |
22.69B |
39.9B |
Capital Expenditures |
-2.91B |
-2.15B |
-2B |
-2.39B |
Cash at Beginning of Period |
26.64B |
33.92B |
41.97B |
30.74B |
Cash at End of Period |
29.94B |
26.64B |
33.92B |
41.97B |
Net Change In Cash |
3.31B |
-7.29B |
-8.05B |
11.24B |