Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 2,163 4,205 1,693 1,011 2,130 Cash from Operations Growth
Net Income
Depreciation & Amortization, Total
Amortization of Deferred Charges, Total
Other Non-Cash Items, Total
Change in Net Operating Assets
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -17,939 -2,334 -8,926 -18,721 2,537 Cash from Investing Growth
Capital Expenditure
Sale of Property, Plant, and Equipment
Cash Acquisitions
Divestitures
Other Investing Activities
aa.aa aa.aa aa.aa aa.aa aa.aa -348.59% +86.99% -282.43% -109.74% +113.55% aa.aa aa.aa aa.aa aa.aa aa.aa -1,205 -1,405 -1,450 -1,748 -2,288 aa.aa aa.aa aa.aa aa.aa aa.aa 62 41 124 181 83 aa.aa aa.aa aa.aa aa.aa aa.aa -18,498 101 -8,944 -17,145 -731 aa.aa aa.aa aa.aa aa.aa aa.aa 1,393 537 349 - 4,586 aa.aa aa.aa aa.aa aa.aa aa.aa 309 -1,608 995 -9 887
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa 15,925 -1,077 7,063 18,070 -4,371 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 +347.21% -106.76% +755.8% +155.84% -124.19% aa.aa aa.aa aa.aa aa.aa aa.aa 17,235 6,273 13,251 25,471 16,581 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 17,235 6,273 13,251 25,471 16,581 aa.aa aa.aa aa.aa aa.aa aa.aa -4,010 -7,061 -6,422 -11,794 -17,719 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -4,010 -7,061 -6,422 -11,794 -17,719 aa.aa aa.aa aa.aa aa.aa aa.aa 565 - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - -56 -83 -78 -5 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 -18 -20 -37 -19 -21 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 2,153 -213 354 4,490 -3,207 aa.aa aa.aa aa.aa aa.aa aa.aa -10 -37 15 -78 86 aa.aa aa.aa aa.aa aa.aa aa.aa -102 - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 37 757 -155 282 382 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 1,949 1,986 2,743 2,588 2,870 aa.aa aa.aa aa.aa aa.aa aa.aa 1,986 2,743 2,588 2,870 3,252 aa.aa aa.aa aa.aa aa.aa aa.aa 707.88 1,869.88 1,321.5 297.63 3,075.63 aa.aa aa.aa aa.aa aa.aa aa.aa -11.91% +164.15% -29.33% -77.48% +933.39% aa.aa aa.aa aa.aa aa.aa aa.aa 24.87% 74.66% 5.35% -20.00% -3.54%