Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 6,110 9,610 10,373 3,772 4,828 Cash from Operations Growth
Net Income
Total Depreciation, Depletion & Amortization
Other Operating Activities, Total
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -1,539 -8,202 -11,212 -2,218 -786 Cash from Investing Growth
Divestitures
Capital Expenditure
Cash Acquisitions
Other Investing Activities
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa -3,981 2,010 -992 -620 -3,550 Cash from Financing Growth
Total Debt Issued
Long-Term Debt Issued, Total
Short Term Debt Issued, Total
Total Debt Repaid
Long-Term Debt Repaid, Total
Short 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
Miscellaneous Cash Flow Adjustments
aa.aa aa.aa aa.aa aa.aa aa.aa -214.21% +150.49% -149.35% +37.5% -472.58% aa.aa aa.aa aa.aa aa.aa aa.aa 1 4,252 63 1,792 61 aa.aa aa.aa aa.aa aa.aa aa.aa 1 4,252 63 1,792 61 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -260 -501 -831 -495 -1,469 aa.aa aa.aa aa.aa aa.aa aa.aa -260 -501 -831 -495 -1,469 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 39 18 1,597 43 158 aa.aa aa.aa aa.aa aa.aa aa.aa -2,066 - - - -233 aa.aa aa.aa aa.aa aa.aa aa.aa - - 200 - - aa.aa aa.aa aa.aa aa.aa aa.aa - - -194 - - aa.aa aa.aa aa.aa aa.aa aa.aa -1,692 -1,759 -1,811 -1,956 -2,067 aa.aa aa.aa aa.aa aa.aa aa.aa -3 - -16 -4 - aa.aa aa.aa aa.aa aa.aa aa.aa -130 -100 -40 281 -40 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 460 3,318 -1,871 1,215 452 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 3,594 1,742 6,643 5,196 6,601 aa.aa aa.aa aa.aa aa.aa aa.aa 4,054 5,060 4,772 6,411 7,053 aa.aa aa.aa aa.aa aa.aa aa.aa -11,657.75 -19,161.38 1,944.5 -32,727.75 -596.38 aa.aa aa.aa aa.aa aa.aa aa.aa -460.67% -64.37% +110.15% -1,783.09% +98.18% aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -