Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 11,748 14,562 16,239 14,925 14,433 Cash from Operations Growth
Net Income
Depreciation & Amortisation, Total
Amortisation of Deferred Charges, Total
Other Non-Cash Items, Total
Change in Net Operating Assets
aa.aa aa.aa aa.aa aa.aa aa.aa -0.16% +23.95% +11.52% -8.09% -3.3% aa.aa aa.aa aa.aa aa.aa aa.aa 1,668 3,222 4,654 5,055 4,557 aa.aa aa.aa aa.aa aa.aa aa.aa 9,926 9,704 9,345 8,903 8,696 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 1,159 1,443 2,080 1,363 1,627 aa.aa aa.aa aa.aa aa.aa aa.aa -1,005 193 160 -396 -447
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -7,331 -8,157 -7,754 -9,114 -11,127 Cash from Investing Growth
Capital Expenditure
Sale of Property, Plant, and Equipment
Cash Acquisitions
Divestitures
Other Investing Activities
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa -1,633 -8,953 -8,885 -5,767 -3,242 Cash from Financing Growth
Total Debt Issued
Short Term Debt Issued, Total
Long-Term Debt Issued, Total
Total Debt Repaid
Short Term Debt Repaid, Total
Long-Term Debt Repaid, Total
Issuance of Common Stock
Repurchase of Common Stock
Issuance of Preferred Stock
Repurchase of Preferred Stock
Common & Preferred Stock Dividends Paid
Special Dividend Paid
Other Financing Activities
Foreign Exchange Rate Adjustments
Miscellaneous Cash Flow Adjustments
aa.aa aa.aa aa.aa aa.aa aa.aa +13.46% -448.25% +0.76% +35.09% +43.78% aa.aa aa.aa aa.aa aa.aa aa.aa 19,685 15,754 20,976 25,643 22,062 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 19,685 15,754 20,976 25,643 22,062 aa.aa aa.aa aa.aa aa.aa aa.aa -13,309 -12,094 -12,146 -19,311 -21,938 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -13,309 -12,094 -12,146 -19,311 -21,938 aa.aa aa.aa aa.aa aa.aa aa.aa 118 207 44 5 22 aa.aa aa.aa aa.aa aa.aa aa.aa -6,873 -11,217 -15,431 -10,277 -3,215 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -1,254 -1,603 -2,328 -1,827 -173 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 2,784 -2,548 -400 44 64 Beginning Cash Balance
Ending Cash Balance
Levered Free Cash Flow
Levered Free Cash Flow Growth
Free Cash Flow Yield