Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 464,457 526,947 281,538 268,483 661,433 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 +28.67% +13.45% -46.57% -4.64% +146.36% aa.aa aa.aa aa.aa aa.aa aa.aa 407,251 29,266 377,594 423,458 444,154 aa.aa aa.aa aa.aa aa.aa aa.aa 229,986 267,454 250,448 282,108 305,805 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -158,393 19,942 -7,496 -107,700 -63,585 aa.aa aa.aa aa.aa aa.aa aa.aa -14,387 210,285 -339,008 -329,383 -24,941
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -266,910 -155,378 131,701 -338,004 -297,719 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 -9.81% +41.79% +184.76% -356.64% +11.92% aa.aa aa.aa aa.aa aa.aa aa.aa -270,530 -200,677 -161,040 -221,293 -282,449 aa.aa aa.aa aa.aa aa.aa aa.aa 38,101 38,857 9,999 27,685 29,609 aa.aa aa.aa aa.aa aa.aa aa.aa -110,357 -1,873 - - - aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 75,876 8,315 282,742 -144,396 -44,879
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa -198,601 18,077 -379,321 -364,109 -183,657 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 -24.83% +109.1% -2,198.36% +4.01% +49.56% aa.aa aa.aa aa.aa aa.aa aa.aa 235,161 426,047 121,201 204,631 43,980 aa.aa aa.aa aa.aa aa.aa aa.aa 35,132 309,432 94,667 204,077 20,873 aa.aa aa.aa aa.aa aa.aa aa.aa 200,029 116,615 26,534 554 23,107 aa.aa aa.aa aa.aa aa.aa aa.aa -93,361 -251,789 -329,354 -276,596 -20,668 aa.aa aa.aa aa.aa aa.aa aa.aa - -248,436 -220,281 -182,482 - aa.aa aa.aa aa.aa aa.aa aa.aa -93,361 -3,353 -109,073 -94,114 -20,668 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -200,003 -3 - -100,004 - 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 -117,678 -91,524 -102,118 -119,021 -130,044 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -22,720 -64,654 -69,050 -73,119 -76,925 aa.aa aa.aa aa.aa aa.aa aa.aa 2,456 -12,025 48,353 65,158 25,475 aa.aa aa.aa aa.aa aa.aa aa.aa - - -105,275 99,835 164
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 1,402 377,621 -23,004 -268,637 205,696 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 439,853 432,925 810,546 787,542 518,905 aa.aa aa.aa aa.aa aa.aa aa.aa 441,255 810,546 787,542 518,905 724,601 aa.aa aa.aa aa.aa aa.aa aa.aa 220,883.5 203,453.75 132,584 -51,454.38 299,346 aa.aa aa.aa aa.aa aa.aa aa.aa +1,977.75% -7.89% -34.83% -138.81% +681.77% aa.aa aa.aa aa.aa aa.aa aa.aa 1,381.23% 2,674.50% 639.18% 112.30% 2,264.12%