CF from Operating Activities |
359.36B |
124.66B |
Net Income |
268.59B |
28.21B |
Depreciation & Amortization |
67.71B |
63.69B |
Deferred Income Taxes |
0 |
0 |
Stock Based Compensation |
0 |
0 |
Change in Working Capital |
-12.36B |
-1.76B |
Accounts Receivable |
-17.14B |
28.53B |
Inventory |
-50.05B |
41.1B |
Accounts Payable |
54.83B |
-63.86B |
Other Working Capital |
0 |
-7.52B |
Other Non-Cash Items |
35.42B |
34.52B |
CF from Investing Activities |
359.36B |
124.66B |
Investments in Property, Plant & Equipment |
-95.79B |
-85.49B |
Net Acquisitions |
3.41B |
-17.19B |
Investment Purchases |
-36.85B |
-19.16B |
Sales/Maturities of Investments |
4.02B |
14.67B |
Other Investing Activites |
20.01B |
29.1B |
CF from Financing Activities |
-254.27B |
-44.02B |
Debt Repayment |
-154.91B |
14.3B |
Common Stock Issued |
3.98B |
0 |
Common Stock Repurchased |
0 |
0 |
Dividends Paid |
-53.29B |
-12.82B |
Other Financing Activites |
-50.06B |
-45.5B |
Free Cash Flow |
263.57B |
39.17B |
Operating Cash Flow |
359.36B |
124.66B |
Capital Expenditures |
-95.79B |
-85.49B |
Cash at Beginning of Period |
23.13B |
20.56B |
Cash at End of Period |
23.01B |
23.13B |
Net Change In Cash |
-119.8M |
2.57B |