CF from Operating Activities |
6.26B |
3.61B |
242M |
Net Income |
2.18B |
1.48B |
1.13B |
Depreciation & Amortization |
1.35B |
1.28B |
1.25B |
Deferred Income Taxes |
285M |
0 |
-11M |
Stock Based Compensation |
457M |
439M |
524M |
Change in Working Capital |
1.57B |
138M |
-2.66B |
Accounts Receivable |
429M |
137M |
-422M |
Inventory |
-193M |
1.78B |
-2.7B |
Accounts Payable |
2.26B |
-998M |
1.25B |
Other Working Capital |
-917M |
-1.78B |
0 |
Other Non-Cash Items |
408M |
279M |
15M |
CF from Investing Activities |
6.26B |
3.61B |
242M |
Investments in Property, Plant & Equipment |
-3.51B |
-2.27B |
-2.78B |
Net Acquisitions |
0 |
-23M |
-101M |
Investment Purchases |
-6.03B |
-8.14B |
-6.62B |
Sales/Maturities of Investments |
6.67B |
7.19B |
4.32B |
Other Investing Activites |
0 |
23M |
101M |
CF from Financing Activities |
132M |
2.54B |
196M |
Debt Repayment |
-181M |
2.39B |
79M |
Common Stock Issued |
-448M |
197M |
0 |
Common Stock Repurchased |
0 |
0 |
0 |
Dividends Paid |
0 |
0 |
0 |
Other Financing Activites |
313M |
152M |
117M |
Free Cash Flow |
2.74B |
1.34B |
-2.54B |
Operating Cash Flow |
6.26B |
3.61B |
242M |
Capital Expenditures |
-3.51B |
-2.27B |
-2.78B |
Cash at Beginning of Period |
15.01B |
12.46B |
17.19B |
Cash at End of Period |
18.97B |
15.35B |
12.46B |
Net Change In Cash |
3.97B |
2.89B |
-4.73B |