Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 4,865 85 2,820 6,554 7,344 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 7,050 2,637 -998 -518 1,486 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 -8,220 1,528 -1,239 -4,897 -8,909 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 -10.62% +118.59% -181.09% -295.24% -81.93% aa.aa aa.aa aa.aa aa.aa aa.aa 400 4,108 2,015 3,621 1,893 aa.aa aa.aa aa.aa aa.aa aa.aa 400 - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - 4,108 2,015 3,621 1,893 aa.aa aa.aa aa.aa aa.aa aa.aa -425 -1,244 -3,068 -1,880 -500 aa.aa aa.aa aa.aa aa.aa aa.aa -425 - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - -1,244 -3,068 -1,880 -500 aa.aa aa.aa aa.aa aa.aa aa.aa - - 5 7 134 aa.aa aa.aa aa.aa aa.aa aa.aa -8,187 -1,303 -163 -6,621 -10,377 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 -8 -33 -28 -24 -59 aa.aa aa.aa aa.aa aa.aa aa.aa -8 - -13 -40 -37 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 3,687 4,250 570 1,099 -116 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 2,625 6,312 10,557 11,122 12,223 aa.aa aa.aa aa.aa aa.aa aa.aa 6,312 10,562 11,127 12,221 12,107 aa.aa aa.aa aa.aa aa.aa aa.aa 4,117.38 149.38 3,086.25 5,746.38 6,398.5 aa.aa aa.aa aa.aa aa.aa aa.aa +8.44% -96.37% +1,966.11% +86.19% +11.35% aa.aa aa.aa aa.aa aa.aa aa.aa 5.03% -0.22% 2.55% 7.75% 5.47%