Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 4,021 3,432 1,001 4,242 4,857 Cash from Operations Growth
Net Income
Amortization of Deferred Charges, Total
Total Depreciation, Depletion & Amortization
Other Operating Activities, Total
aa.aa aa.aa aa.aa aa.aa aa.aa +39.57% -14.65% -70.83% +323.78% +14.5% aa.aa aa.aa aa.aa aa.aa aa.aa 1,401 -347 1,214 1,649 1,986 aa.aa aa.aa aa.aa aa.aa aa.aa 96 101 101 98 110 aa.aa aa.aa aa.aa aa.aa aa.aa 1,512 1,375 1,344 1,286 1,344 aa.aa aa.aa aa.aa aa.aa aa.aa 1,012 2,303 -1,658 1,209 1,417
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -1,456 -1,142 1,896 -1,486 -2,739 Cash from Investing Growth
Capital Expenditure
Sale of Property, Plant, and Equipment
Divestitures
Other Investing Activities
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa -1,599 -388 -2,851 -2,854 -2,263 Cash from Financing Growth
Total Debt Issued
Short Term Debt Issued, Total
Long-Term Debt Issued, Total
Total Debt Repaid
Short Term Debt Repaid (Collected)
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
Other Financing Activities
Foreign Exchange Rate Adjustments
aa.aa aa.aa aa.aa aa.aa aa.aa +57.46% +75.73% -634.79% -0.11% +20.71% aa.aa aa.aa aa.aa aa.aa aa.aa 8,251 4,816 1,632 783 1,869 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 8,251 4,816 1,632 783 1,869 aa.aa aa.aa aa.aa aa.aa aa.aa -7,523 -3,183 -2,735 -1,625 -2,488 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -7,523 -3,183 -2,735 -1,625 -2,488 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -405 -171 -29 -503 -20 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 -1,319 -1,370 -1,290 -672.58 -960.67 aa.aa aa.aa aa.aa aa.aa aa.aa -603 -480 -429 -836.42 -663.33 aa.aa aa.aa aa.aa aa.aa aa.aa -10 -135 49 118 -154
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 969 1,242 38 20 -299 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 1,716 2,685 3,927 3,965 3,985 aa.aa aa.aa aa.aa aa.aa aa.aa 2,685 3,927 3,965 3,985 3,686 aa.aa aa.aa aa.aa aa.aa aa.aa 1,204.88 313.75 4,436.25 568.25 1,024.13 aa.aa aa.aa aa.aa aa.aa aa.aa -38.87% -73.96% +1,313.94% -87.19% +80.22% aa.aa aa.aa aa.aa aa.aa aa.aa 9.87% 10.68% -0.73% 10.76% 9.40%