Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 526,376 772,696 806,896 1,047,537 864,419 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 +28.17% +46.8% +4.43% +29.82% -17.48% aa.aa aa.aa aa.aa aa.aa aa.aa 391,513 335,458 914,722 1,130,630 1,063,684 aa.aa aa.aa aa.aa aa.aa aa.aa 260,084 287,319 303,163 263,462 312,840 aa.aa aa.aa aa.aa aa.aa aa.aa 6,943 7,491 8,387 9,611 8,561 aa.aa aa.aa aa.aa aa.aa aa.aa -36,648 86,250 -11,978 -132,746 -315,261 aa.aa aa.aa aa.aa aa.aa aa.aa -95,516 56,178 -407,398 -223,420 -205,405
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -185,230 -322,474 -181,191 -178,341 -427,547 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 +74.24% -74.09% +43.81% +1.57% -139.74% aa.aa aa.aa aa.aa aa.aa aa.aa -287,839 -215,690 -185,525 -228,065 -294,771 aa.aa aa.aa aa.aa aa.aa aa.aa 34,712 9,286 28,889 38,022 50,507 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -106,302 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - 152,919 aa.aa aa.aa aa.aa aa.aa aa.aa 67,897 -116,070 -24,555 11,702 -229,900
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa -204,561 -486,963 -614,325 -634,685 -1,013,078 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 -260.6% -138.05% -26.15% -3.31% -59.62% aa.aa aa.aa aa.aa aa.aa aa.aa 912,041 863,051 1,206,573 1,209,835 860,848 aa.aa aa.aa aa.aa aa.aa aa.aa - - - 168,678 - aa.aa aa.aa aa.aa aa.aa aa.aa 912,041 863,051 1,206,573 1,041,157 860,848 aa.aa aa.aa aa.aa aa.aa aa.aa -911,663 -1,124,993 -1,399,701 -1,324,258 -1,481,777 aa.aa aa.aa aa.aa aa.aa aa.aa -27,158 -26,527 -82,522 - -203,168 aa.aa aa.aa aa.aa aa.aa aa.aa -884,505 -1,098,466 -1,317,179 -1,324,258 -1,278,609 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -58,092 -71,337 -174,915 -270,246 -139,259 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 -139,071 -135,476 -148,206 -198,082 -242,368 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -7,776 -18,208 -98,076 -51,934 -10,522 aa.aa aa.aa aa.aa aa.aa aa.aa -33,959 41,158 53,338 27,751 84,280 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 102,626 4,417 64,718 262,262 -491,926 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 956,107 1,058,733 1,063,150 1,127,868 1,390,130 aa.aa aa.aa aa.aa aa.aa aa.aa 1,058,733 1,063,150 1,127,868 1,390,130 898,204 aa.aa aa.aa aa.aa aa.aa aa.aa 146,292.75 54,218.25 162,657.88 87,537.13 79,925.38 aa.aa aa.aa aa.aa aa.aa aa.aa +286.38% -62.94% +200.01% -46.18% -8.7% aa.aa aa.aa aa.aa aa.aa aa.aa 50.22% 78.51% 69.87% 83.80% 40.29%