Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 3,196 4,355 4,062 4,006 4,152 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 -13.13% +36.26% -6.73% -1.38% +3.64% aa.aa aa.aa aa.aa aa.aa aa.aa 3,154 2,825 3,146 3,676 3,024 aa.aa aa.aa aa.aa aa.aa aa.aa 1,120 1,161 1,277 1,359 1,287 aa.aa aa.aa aa.aa aa.aa aa.aa 47 73 97 98 102 aa.aa aa.aa aa.aa aa.aa aa.aa -985 -16 162 -535 -89 aa.aa aa.aa aa.aa aa.aa aa.aa -140 312 -620 -592 -172
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -561 -1,524 -2,747 -2,672 -2,133 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 -2,644 -2,314 -1,586 -1,250 -1,889 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 -22.01% +12.48% +31.46% +21.19% -51.12% aa.aa aa.aa aa.aa aa.aa aa.aa 1,915 999 2,457 2,333 3,295 aa.aa aa.aa aa.aa aa.aa aa.aa - - 313 193 - aa.aa aa.aa aa.aa aa.aa aa.aa 1,915 999 2,144 2,140 3,295 aa.aa aa.aa aa.aa aa.aa aa.aa -1,195 -838 -1,386 -1,722 -2,495 aa.aa aa.aa aa.aa aa.aa aa.aa -59 -293 - - -65 aa.aa aa.aa aa.aa aa.aa aa.aa -1,136 -545 -1,386 -1,722 -2,430 aa.aa aa.aa aa.aa aa.aa aa.aa 75 508 309 164 167 aa.aa aa.aa aa.aa aa.aa aa.aa -2,000 -1,500 -1,500 -500 - 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 -1,438 -1,482 -1,465 -1,524 -2,825 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -1 -1 -1 -1 -31 aa.aa aa.aa aa.aa aa.aa aa.aa -3 -47 53 -6 -55 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa -12 470 -218 78 75 Beginning Cash Balance
Ending Cash Balance
Levered Free Cash Flow
Levered Free Cash Flow Growth
Free Cash Flow Yield