Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 14,872 19,066 18,774 14,642 11,330 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 +21.29% +28.2% -1.53% -22.01% -22.62% aa.aa aa.aa aa.aa aa.aa aa.aa 14,074 14,584 15,321 16,130 17,188 aa.aa aa.aa aa.aa aa.aa aa.aa 6,202 6,837 6,852 6,182 6,471 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -3,476 -3,371 -3,059 -4,035 -3,894 aa.aa aa.aa aa.aa aa.aa aa.aa -1,928 1,016 -340 -3,635 -8,435
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -11,815 -13,106 -13,824 -3,938 4,913 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 -3,904 -6,235 -4,854 -10,633 -16,346 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
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa -847 -274 95 70 -101 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 4,219 3,371 3,098 3,193 3,263 aa.aa aa.aa aa.aa aa.aa aa.aa 3,372 3,097 3,193 3,263 3,162 aa.aa aa.aa aa.aa aa.aa aa.aa 674.13 3,317.63 3,615.75 10,595.5 8,015.75 aa.aa aa.aa aa.aa aa.aa aa.aa -79.33% +392.14% +8.99% +193.04% -24.35% aa.aa aa.aa aa.aa aa.aa aa.aa 3.44% 6.95% 7.93% 4.14% 1.00%