Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 2,414 3,250 3,889 5,046 4,884 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 -97 -3,965 -5,421 -922 -227 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 2,034 -3,176 1,732 -4,269 -397 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 +310.78% -256.15% +154.53% -346.48% +90.7% aa.aa aa.aa aa.aa aa.aa aa.aa 2,983 - 4,882 222 4,236 aa.aa aa.aa aa.aa aa.aa aa.aa 1,000 - - - 100 aa.aa aa.aa aa.aa aa.aa aa.aa 1,983 - 4,882 222 4,136 aa.aa aa.aa aa.aa aa.aa aa.aa -50 -1,338 - -1,032 -4,325 aa.aa aa.aa aa.aa aa.aa aa.aa - -1,000 - - -100 aa.aa aa.aa aa.aa aa.aa aa.aa -50 -338 - -1,032 -4,225 aa.aa aa.aa aa.aa aa.aa aa.aa 211 196 162 228 282 aa.aa aa.aa aa.aa aa.aa aa.aa -567 -1,388 -2,472 -2,600 -2,990 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 -561 -646 -774 -889 -1,034 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 18 0 -66 -198 3,434 aa.aa aa.aa aa.aa aa.aa aa.aa -6 13 -22 - -13 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 4,345 -3,878 178 -145 4,247 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 2,097 6,440 2,618 2,993 -638 aa.aa aa.aa aa.aa aa.aa aa.aa 6,442 2,562 2,796 2,848 3,609 aa.aa aa.aa aa.aa aa.aa aa.aa 2,037.75 2,641.75 3,399.63 4,591.13 4,246.88 aa.aa aa.aa aa.aa aa.aa aa.aa +20.19% +29.64% +28.69% +35.05% -7.5% aa.aa aa.aa aa.aa aa.aa aa.aa 24.37% 18.45% 24.27% 30.94% 19.58%