Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 4,850 4,263 5,099 5,619 5,549 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 +4.5% -12.1% +19.61% +10.2% -1.25% aa.aa aa.aa aa.aa aa.aa aa.aa 3,331 2,765 3,781 4,166 3,715 aa.aa aa.aa aa.aa aa.aa aa.aa 1,349 1,383 1,420 1,500 1,611 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 53 113 -275 -138 101 aa.aa aa.aa aa.aa aa.aa aa.aa 117 2 173 91 122
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -2,102 -649 -1,877 -2,131 -2,287 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 -2,648 -1,443 -4,112 -3,769 -3,867 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 -5.92% +45.51% -184.96% +8.34% -2.6% aa.aa aa.aa aa.aa aa.aa aa.aa 2,000 1,000 - 2,000 600 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 2,000 1,000 - 2,000 600 aa.aa aa.aa aa.aa aa.aa aa.aa -518 -745 -426 -186 -153 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -518 -745 -426 -186 -153 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -3,373 -867 -2,886 -4,731 -3,482 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 -763 -797 -839 -852 -882 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 6 -34 39 - 50 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 100 2,171 -890 -281 -605 Beginning Cash Balance
Ending Cash Balance
Levered Free Cash Flow
Levered Free Cash Flow Growth
Free Cash Flow Yield
aa.aa aa.aa aa.aa aa.aa aa.aa 858 958 3,129 2,239 1,958 aa.aa aa.aa aa.aa aa.aa aa.aa 958 3,129 2,239 1,958 1,353 aa.aa aa.aa aa.aa aa.aa aa.aa 2,436.75 1,788.38 2,723.38 2,716.5 2,519.13 aa.aa aa.aa aa.aa aa.aa aa.aa +2.23% -26.61% +52.28% -0.25% -7.27% aa.aa aa.aa aa.aa aa.aa aa.aa 6.16% 4.72% 4.43% 5.59% 5.19%