Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 243,278 207,921 266,314 93,051 316,477 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 +62.23% -14.53% +28.08% -65.06% +240.11% aa.aa aa.aa aa.aa aa.aa aa.aa 135,676 142,615 158,542 235,219 181,621 aa.aa aa.aa aa.aa aa.aa aa.aa 83,419 102,080 135,744 148,776 162,917 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -34,517 -15,327 -56,066 -57,237 -83,369 aa.aa aa.aa aa.aa aa.aa aa.aa 58,700 -21,447 28,094 -233,707 55,308
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -503,034 -12,349 -303,899 319,786 -444,060 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 -137.06% +97.55% -2,360.92% +205.23% -238.86% aa.aa aa.aa aa.aa aa.aa aa.aa -34,361 -28,578 -51,772 -92,842 -71,009 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -378,575 177,082 - 397,291 - aa.aa aa.aa aa.aa aa.aa aa.aa - - 16,122 - - aa.aa aa.aa aa.aa aa.aa aa.aa -90,098 -160,853 -268,249 15,337 -373,051
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa 593,410 -12,070 91,630 105,791 -81,490 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 +325.37% -102.03% +859.15% +15.45% -177.03% aa.aa aa.aa aa.aa aa.aa aa.aa 753,657 377,263 959,202 984,438 645,008 aa.aa aa.aa aa.aa aa.aa aa.aa 503,440 - 645,500 710,961 416,000 aa.aa aa.aa aa.aa aa.aa aa.aa 250,217 377,263 313,702 273,477 229,008 aa.aa aa.aa aa.aa aa.aa aa.aa - -310,737 -690,719 -803,455 -640,990 aa.aa aa.aa aa.aa aa.aa aa.aa - -277,298 -510,261 -647,000 -437,000 aa.aa aa.aa aa.aa aa.aa aa.aa - -33,439 -180,458 -156,455 -203,990 aa.aa aa.aa aa.aa aa.aa aa.aa 454,498 - - 16,855 - aa.aa aa.aa aa.aa aa.aa aa.aa -526,695 - -68,289 -16,861 - 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 -45,036 -42,190 -42,230 -43,554 -41,881 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -43,014 -36,406 -66,334 -31,632 -43,627 aa.aa aa.aa aa.aa aa.aa aa.aa -338 2,124 7,750 5,698 10,664 aa.aa aa.aa aa.aa aa.aa aa.aa - - 1 1 -33,011
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 333,316 185,626 61,796 524,327 -231,420 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 546,784 880,100 1,065,727 1,127,524 1,651,850 aa.aa aa.aa aa.aa aa.aa aa.aa 880,100 1,065,726 1,127,523 1,651,851 1,420,430 aa.aa aa.aa aa.aa aa.aa aa.aa 112,389.5 -95,372.75 -21,780 486,690.13 -20,490.38 aa.aa aa.aa aa.aa aa.aa aa.aa +957.49% -184.86% +77.16% +2,334.57% -104.21% aa.aa aa.aa aa.aa aa.aa aa.aa 1,127.06% 652.74% -21.38% -294.46% 1,410.96%