Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 4,223 4,435 3,616 4,354 5,907 Cash from Operations Growth
Net Income
Depreciation & Amortisation, Total
Amortisation of Deferred Charges, Total
Other Non-Cash Items, Total
Change in Net Operating Assets
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -916 -3,250 -5,168 -1,411 -1,048 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 -2,125 2,585 -3,093 -1,453 -3,823 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 -20.94% +221.65% -219.65% +53.02% -163.11% aa.aa aa.aa aa.aa aa.aa aa.aa 964 3,476 - 1,235 4,448 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 964 3,476 - 1,235 4,448 aa.aa aa.aa aa.aa aa.aa aa.aa -1,578 -500 -1,044 -829 -1,299 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -1,578 -500 -1,044 -829 -1,299 aa.aa aa.aa aa.aa aa.aa aa.aa 168 43 216 208 284 aa.aa aa.aa aa.aa aa.aa aa.aa -266 -50 -262 -219 -703 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 -1,296 -1,413 -1,447 -1,618 -1,767 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -117 1,029 -556 -230 -4,786 aa.aa aa.aa aa.aa aa.aa aa.aa -18 -403 346 -70 -240 aa.aa aa.aa aa.aa aa.aa aa.aa - - - -20 -4
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 1,164 3,367 -4,299 1,400 792 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 2,428 3,528 6,921 2,586 3,904 aa.aa aa.aa aa.aa aa.aa aa.aa 3,592 6,895 2,622 3,986 4,696 aa.aa aa.aa aa.aa aa.aa aa.aa 3,626.13 4,092.13 2,663.88 2,869 4,257.63 aa.aa aa.aa aa.aa aa.aa aa.aa +75.67% +12.85% -34.9% +7.7% +48.4% aa.aa aa.aa aa.aa aa.aa aa.aa 6.63% 5.44% 2.84% 4.40% 4.46%