Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 5,284 5,639 2,262 4,587 3,981 Cash from Operations Growth
Net Income
Depreciation & Amortization, Total
Amortization 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 -1,278 -3,065 -6,556 -1,006 -3,492 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 -2,295 -1,955 3,015 -1,914 -856 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 -192.36% +14.81% +254.22% -163.48% +55.28% aa.aa aa.aa aa.aa aa.aa aa.aa 1,041 2,478 5,842 1,982 2,910 aa.aa aa.aa aa.aa aa.aa aa.aa 54 390 358 - 366 aa.aa aa.aa aa.aa aa.aa aa.aa 987 2,088 5,484 1,982 2,544 aa.aa aa.aa aa.aa aa.aa aa.aa -1,410 -1,400 -2,078 -3,404 -2,332 aa.aa aa.aa aa.aa aa.aa aa.aa -360 - - -404 - aa.aa aa.aa aa.aa aa.aa aa.aa -1,050 -1,400 -2,078 -3,000 -2,332 aa.aa aa.aa aa.aa aa.aa aa.aa 58 - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -1,070 -1,820 -79 -2,096 -1,573 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 -291 -323 -354 -392 -531 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -623 -890 -316 1,996 670 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 1,711 619 -1,279 1,667 -367 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 2,343 4,054 4,673 3,394 5,061 aa.aa aa.aa aa.aa aa.aa aa.aa 4,054 4,673 3,394 5,061 4,694 aa.aa aa.aa aa.aa aa.aa aa.aa 2,293.75 2,094.38 -694.25 4,490 759.63 aa.aa aa.aa aa.aa aa.aa aa.aa +884.86% -8.69% -133.15% +746.74% -83.08% aa.aa aa.aa aa.aa aa.aa aa.aa 9.26 8.62 1.54 5.33 5.25