Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 1,575 2,555 4,970 -8,767 1,819 Cash from Operations Growth
Net Income
Amortization of Deferred Charges, Total
Total Depreciation, Depletion & Amortization
Other Operating Activities, Total
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa 118 -2,140 -5,727 -971 1,100 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 -886 505 6,012 6,055 -2,619 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 -371.78% +157% +1,090.5% +0.72% -143.25% aa.aa aa.aa aa.aa aa.aa aa.aa 2,805 2,776 4,653 2,421 1,755 aa.aa aa.aa aa.aa aa.aa aa.aa - 207 1,844 - - aa.aa aa.aa aa.aa aa.aa aa.aa 2,805 2,569 2,809 2,421 1,755 aa.aa aa.aa aa.aa aa.aa aa.aa -2,645 -507 -2,153 -6,055 -3,377 aa.aa aa.aa aa.aa aa.aa aa.aa -78 - - -170 -1,757 aa.aa aa.aa aa.aa aa.aa aa.aa -2,567 -507 -2,153 -5,885 -1,620 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 - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -977 -977 -995 -1,013 -817 aa.aa aa.aa aa.aa aa.aa aa.aa -69 -787 4,507 10,702 -180 aa.aa aa.aa aa.aa aa.aa aa.aa 44 -45 29 7 -36
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 851 875 5,284 -3,673 264 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 506 1,022 2,308 7,445 3,919 aa.aa aa.aa aa.aa aa.aa aa.aa 1,357 1,897 7,592 3,772 4,183 aa.aa aa.aa aa.aa aa.aa aa.aa 184.38 -71.13 2,106.88 520.25 568.5 aa.aa aa.aa aa.aa aa.aa aa.aa -35.11% -138.58% +3,062.21% -75.31% +9.27% aa.aa aa.aa aa.aa aa.aa aa.aa 4.41% 8.31% 18.62% -66.23% 10.50%