Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa -808 -3,536 -2,894 -5,549 3,308 Cash from Operations Growth
Net Income
Depreciation & Amortisation, Total
Amortisation of Deferred Charges, Total
Other Non-Cash Items, Total
Change in Net Operating Assets
aa.aa aa.aa aa.aa aa.aa aa.aa +36.08% -337.62% +18.16% -91.74% +159.61% aa.aa aa.aa aa.aa aa.aa aa.aa -1,280 1,145 2,078 1,610 2,243 aa.aa aa.aa aa.aa aa.aa aa.aa 548 435 424 408 451 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 1,927 -19 -389 60 -59 aa.aa aa.aa aa.aa aa.aa aa.aa -2,003 -5,097 -5,007 -7,627 673
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa 1,503 1,813 5,113 6,499 -1,009 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 -771 1,763 -1,632 -769 -856 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 -222.19% +328.66% -192.57% +52.88% -11.31% aa.aa aa.aa aa.aa aa.aa aa.aa 51,857 36,177 3,530 2,177 2,363 aa.aa aa.aa aa.aa aa.aa aa.aa 46,613 33,776 2,529 1,880 1,385 aa.aa aa.aa aa.aa aa.aa aa.aa 5,244 2,401 1,001 297 978 aa.aa aa.aa aa.aa aa.aa aa.aa -52,295 -33,975 -4,627 -2,885 -2,163 aa.aa aa.aa aa.aa aa.aa aa.aa -46,597 -31,861 -4,623 -1,856 -987 aa.aa aa.aa aa.aa aa.aa aa.aa -5,698 -2,114 -4 -1,029 -1,176 aa.aa aa.aa aa.aa aa.aa aa.aa 17 9 116 92 9 aa.aa aa.aa aa.aa aa.aa aa.aa - -100 -100 -200 -600 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 -317 -316 -323 -349 -383 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -33 -32 -228 396 -82 aa.aa aa.aa aa.aa aa.aa aa.aa 5 19 -63 66 28 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa -71 59 524 247 1,471 Beginning Cash Balance
Ending Cash Balance
Levered Free Cash Flow
Levered Free Cash Flow Growth
Free Cash Flow Yield