Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 9,398 9,781 9,256 11,230 14,201 Cash from Operations Growth
Net Income
Depreciation & Amortization, Total
Amortization of Deferred Charges, Total
Other Non-Cash Items, Total
Change in Net Operating Assets
aa.aa aa.aa aa.aa aa.aa aa.aa -10.51% +4.08% -5.37% +21.33% +26.46% aa.aa aa.aa aa.aa aa.aa aa.aa 5,705 3,363 6,189 3,003 6,191 aa.aa aa.aa aa.aa aa.aa aa.aa 3,391 3,712 3,852 4,317 4,613 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 561 2,613 681 3,922 1,086 aa.aa aa.aa aa.aa aa.aa aa.aa -259 93 -1,466 -12 2,311
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -4,658 -5,177 -10,657 -5,270 -6,043 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 -4,745 -4,770 1,236 -5,428 -2,864 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 +36.76% -0.53% +125.91% -539.16% +47.24% aa.aa aa.aa aa.aa aa.aa aa.aa 7,001 6,995 11,386 8,028 15,448 aa.aa aa.aa aa.aa aa.aa aa.aa - 223 394 481 - aa.aa aa.aa aa.aa aa.aa aa.aa 7,001 6,772 10,992 7,547 15,448 aa.aa aa.aa aa.aa aa.aa aa.aa -4,795 -4,463 -2,264 -5,531 -14,572 aa.aa aa.aa aa.aa aa.aa aa.aa -127 - - - -1,596 aa.aa aa.aa aa.aa aa.aa aa.aa -4,668 -4,463 -2,264 -5,531 -12,976 aa.aa aa.aa aa.aa aa.aa aa.aa 18 5 5 3 4,450 aa.aa aa.aa aa.aa aa.aa aa.aa - - - -151 -125 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - - - -1,003 - aa.aa aa.aa aa.aa aa.aa aa.aa -6,356 -6,940 -7,133 -7,306 -7,628 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -613 -367 -758 532 -437 aa.aa aa.aa aa.aa aa.aa aa.aa 44 -20 -5 55 -216 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 39 -186 -170 587 5,078 Beginning Cash Balance
Ending Cash Balance
Levered Free Cash Flow
Levered Free Cash Flow Growth
Free Cash Flow Yield