Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 2,149 2,621 3,279 2,369 4,270 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 +27.69% +21.96% +25.1% -27.75% +80.24% aa.aa aa.aa aa.aa aa.aa aa.aa 1,462 1,121 2,513 2,082 1,795 aa.aa aa.aa aa.aa aa.aa aa.aa 959 1,011 1,065 1,176 1,334 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 253 19 51 121 1,135 aa.aa aa.aa aa.aa aa.aa aa.aa -525 470 -350 -1,010 6
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -1,414 -992 -1,302 -3,328 -1,787 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 -192 -1,435 -1,778 934 -2,441 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 +69.43% -647.4% -23.9% +152.53% -361.35% aa.aa aa.aa aa.aa aa.aa aa.aa 1,647 1,446 4,395 8,606 6,034 aa.aa aa.aa aa.aa aa.aa aa.aa - - 1,889 - - aa.aa aa.aa aa.aa aa.aa aa.aa 1,647 1,446 2,506 8,606 6,034 aa.aa aa.aa aa.aa aa.aa aa.aa -888 -2,681 -2,939 -5,828 -7,626 aa.aa aa.aa aa.aa aa.aa aa.aa -352 -2,157 - -2,477 -188 aa.aa aa.aa aa.aa aa.aa aa.aa -536 -524 -2,939 -3,351 -7,438 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -946 -197 -3,200 -1,840 -846 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 - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -5 -3 -34 -4 -3 aa.aa aa.aa aa.aa aa.aa aa.aa 1 -34 21 -17 -34 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 544 160 220 -42 8 Beginning Cash Balance
Ending Cash Balance
Levered Free Cash Flow
Levered Free Cash Flow Growth
Free Cash Flow Yield