CF from Operating Activities |
16.95B |
13.7B |
Net Income |
34.96B |
44.47B |
Depreciation & Amortization |
5.84B |
4.41B |
Deferred Income Taxes |
0 |
-12.61B |
Stock Based Compensation |
480M |
10M |
Change in Working Capital |
-27.32B |
-24.13B |
Accounts Receivable |
-3.69B |
-1.12B |
Inventory |
-24.62B |
-29.77B |
Accounts Payable |
1.96B |
-890M |
Other Working Capital |
-970M |
7.65B |
Other Non-Cash Items |
2.99B |
1.55B |
CF from Investing Activities |
16.95B |
13.7B |
Investments in Property, Plant & Equipment |
-6.91B |
-4.32B |
Net Acquisitions |
0 |
1.58B |
Investment Purchases |
-4.31B |
-26.74B |
Sales/Maturities of Investments |
7.43B |
11.07B |
Other Investing Activites |
1.9B |
300M |
CF from Financing Activities |
-13.29B |
4.57B |
Debt Repayment |
56.29B |
16.77B |
Common Stock Issued |
-2.01B |
0 |
Common Stock Repurchased |
-2.36B |
0 |
Dividends Paid |
-8.88B |
-6.66B |
Other Financing Activites |
-56.33B |
-5.54B |
Free Cash Flow |
10.04B |
9.38B |
Operating Cash Flow |
16.95B |
13.7B |
Capital Expenditures |
-6.91B |
-4.32B |
Cash at Beginning of Period |
2.32B |
2.19B |
Cash at End of Period |
4.09B |
2.32B |
Net Change In Cash |
1.77B |
130M |