Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 2,474 2,456 2,874 2,837 1,329 Cash from Operations Growth
Net Income
Depreciation & Amortisation, Total
Amortisation 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 -150 -316 210 -1,135 -784 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 -2,364 -1,990 -2,762 -1,728 -832 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 -113.45% +15.82% -38.79% +37.44% +51.85% aa.aa aa.aa aa.aa aa.aa aa.aa 18,197 10,638 7,556 4,198 36,940 aa.aa aa.aa aa.aa aa.aa aa.aa 16,197 9,138 5,406 1,198 36,940 aa.aa aa.aa aa.aa aa.aa aa.aa 2,000 1,500 2,150 3,000 - aa.aa aa.aa aa.aa aa.aa aa.aa -19,521 -11,641 -9,331 -4,403 -35,838 aa.aa aa.aa aa.aa aa.aa aa.aa -16,030 -10,384 -5,257 -948 -35,243 aa.aa aa.aa aa.aa aa.aa aa.aa -3,491 -1,257 -4,074 -3,455 -595 aa.aa aa.aa aa.aa aa.aa aa.aa - - 140 - - aa.aa aa.aa aa.aa aa.aa aa.aa - - -125 -394 -768 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 -844 -846 -955 -1,080 -1,142 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -196 -141 -47 -49 -24 aa.aa aa.aa aa.aa aa.aa aa.aa 12 -6 -9 -7 19 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa -28 144 313 -33 -268 Beginning Cash Balance
Ending Cash Balance
Levered Free Cash Flow
Levered Free Cash Flow Growth
Free Cash Flow Yield