Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 7,958 7,754 8,008 8,365 7,946 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 +7.77% -2.56% +3.28% +4.46% -5.01% aa.aa aa.aa aa.aa aa.aa aa.aa 3,224 2,473 2,840 2,868 2,263 aa.aa aa.aa aa.aa aa.aa aa.aa 3,601 3,617 3,758 3,797 3,885 aa.aa aa.aa aa.aa aa.aa aa.aa 743 787 851 926 1,033 aa.aa aa.aa aa.aa aa.aa aa.aa 438 404 274 449 922 aa.aa aa.aa aa.aa aa.aa aa.aa -48 473 285 325 -157
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -4,036 -3,540 -7,018 -5,517 -5,781 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 -4,202 -4,135 -925 -2,988 -1,542 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 -31.39% +1.59% +77.63% -223.03% +48.39% aa.aa aa.aa aa.aa aa.aa aa.aa 2,085 6,006 5,336 2,762 5,195 aa.aa aa.aa aa.aa aa.aa aa.aa - - - 700 - aa.aa aa.aa aa.aa aa.aa aa.aa 2,085 6,006 5,336 2,062 5,195 aa.aa aa.aa aa.aa aa.aa aa.aa -3,294 -6,644 -2,901 -2,023 -2,653 aa.aa aa.aa aa.aa aa.aa aa.aa -1,073 -1,641 -150 - - aa.aa aa.aa aa.aa aa.aa aa.aa -2,221 -5,003 -2,751 -2,023 -2,653 aa.aa aa.aa aa.aa aa.aa aa.aa 240 26 261 171 18 aa.aa aa.aa aa.aa aa.aa aa.aa -142 -263 -297 -255 -223 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - - - -125 -140 aa.aa aa.aa aa.aa aa.aa aa.aa -2,966 -3,107 -3,257 -3,448 -3,668 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -125 -153 -67 -70 -71 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -4 4 - -50 -175
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa -284 83 65 -190 448 Beginning Cash Balance
Ending Cash Balance
Levered Free Cash Flow
Levered Free Cash Flow Growth
Free Cash Flow Yield