Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 20,339 19,343 17,480 10,341 1,732 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 +35.67% -4.9% -9.63% -40.84% -83.25% aa.aa aa.aa aa.aa aa.aa aa.aa 2,670 1,744 2,847 2,235 3,747 aa.aa aa.aa aa.aa aa.aa aa.aa 853 832 777 464 404 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - 81 aa.aa aa.aa aa.aa aa.aa aa.aa 15,679 14,810 16,687 4,956 5,047 aa.aa aa.aa aa.aa aa.aa aa.aa 1,137 1,957 -2,831 2,686 -7,547
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -16,475 -15,981 -16,295 -9,016 2,283 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 -3,694 -2,265 -677 -2,423 -3,804 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 -52.96% +38.68% +70.11% -257.9% -57% aa.aa aa.aa aa.aa aa.aa aa.aa - - 1,894 341 572 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - - 1,894 341 572 aa.aa aa.aa aa.aa aa.aa aa.aa -1,973 -1,159 - -356 -2,393 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -1,973 -1,159 - -356 -2,393 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - -73 - -500 -191 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 -1,413 -783 -2,310 -1,909 -1,793 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -308 -250 -261 1 1 aa.aa aa.aa aa.aa aa.aa aa.aa 27 -59 49 47 -28 aa.aa aa.aa aa.aa aa.aa aa.aa - 1 -1 -1 -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 197 1,039 556 -1,052 183 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 6,677 6,861 7,920 7,939 6,887 aa.aa aa.aa aa.aa aa.aa aa.aa 6,874 7,900 8,476 6,887 7,070 aa.aa aa.aa aa.aa aa.aa aa.aa -71.78 4,280.13 8,012.08 -29,624.63 3,392.38 aa.aa aa.aa aa.aa aa.aa aa.aa -103.58% +6,063.25% +87.19% -469.75% +111.45% aa.aa aa.aa aa.aa aa.aa aa.aa 68.36% 84.78% 59.79% 35.64% 5.27%