Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 1,190 13,733 11,568 5,821 10,011 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 -80.53% +1,054.03% -15.76% -49.68% +71.98% aa.aa aa.aa aa.aa aa.aa aa.aa 4,575 8,570 11,002 8,556 4,911 aa.aa aa.aa aa.aa aa.aa aa.aa 6,495 6,554 6,912 7,378 7,860 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -3,704 -2,292 -2,194 -2,361 -1,831 aa.aa aa.aa aa.aa aa.aa aa.aa -6,176 901 -4,152 -7,752 -929
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -6,288 -4,275 -7,258 -3,276 -6,818 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 157 -7,860 -2,364 -2,039 -453 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 +107.2% -5,106.37% +69.92% +13.75% +77.78% aa.aa aa.aa aa.aa aa.aa aa.aa 9,518 5,902 5,900 8,654 9,467 aa.aa aa.aa aa.aa aa.aa aa.aa 4,092 - - 3,424 1,567 aa.aa aa.aa aa.aa aa.aa aa.aa 5,426 5,902 5,900 5,230 7,900 aa.aa aa.aa aa.aa aa.aa aa.aa -7,349 -12,110 -6,778 -8,324 -7,862 aa.aa aa.aa aa.aa aa.aa aa.aa - -4,021 -767 - - aa.aa aa.aa aa.aa aa.aa aa.aa -7,349 -8,089 -6,011 -8,324 -7,862 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -451 - -2 -533 -3 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 -1,081 -1,273 -1,079 -1,372 -1,556 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -480 -379 -405 -464 -499 aa.aa aa.aa aa.aa aa.aa aa.aa -105 15 752 886 624 aa.aa aa.aa aa.aa aa.aa aa.aa - -1 -1 - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa -5,046 1,612 2,697 1,392 3,364 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 14,312 9,267 13,449 13,577 14,969 aa.aa aa.aa aa.aa aa.aa aa.aa 9,266 10,879 16,146 14,969 18,333 aa.aa aa.aa aa.aa aa.aa aa.aa -3,350.13 5,123.13 -890.88 -6,095.25 -17 aa.aa aa.aa aa.aa aa.aa aa.aa -650.55% +252.92% -117.39% -584.19% +99.72% aa.aa aa.aa aa.aa aa.aa aa.aa -15.56% 13.15% 6.53% -1.15% 3.46%