Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 37,720.15 25,239.5 19,983 27,500 25,123 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 +914.37% -33.09% -20.83% +37.62% -8.64% aa.aa aa.aa aa.aa aa.aa aa.aa 7,275.63 401.6 12,024 4,867 15,491 aa.aa aa.aa aa.aa aa.aa aa.aa 1,468.38 727.7 663 843 1,250 aa.aa aa.aa aa.aa aa.aa aa.aa 11.48 6.5 3 3 6 aa.aa aa.aa aa.aa aa.aa aa.aa 32,958.27 25,321.3 20,858 22,877 16,603 aa.aa aa.aa aa.aa aa.aa aa.aa -3,993.61 -1,217.6 -13,565 -1,090 -8,227
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa 2,117.24 4,198.8 11,390 17,778 -29,470 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 -41,883.97 -28,351.3 -28,878 -37,055 9,509 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 -669.16% +32.31% -1.86% -28.32% +125.66% aa.aa aa.aa aa.aa aa.aa aa.aa 53,899.95 31,713.9 42,446 55,167 51,298 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 53,899.95 31,713.9 42,446 55,167 51,298 aa.aa aa.aa aa.aa aa.aa aa.aa -65,261.47 -42,038.7 -115,362 -80,565 -65,050 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -65,261.47 -42,038.7 -115,362 -80,565 -65,050 aa.aa aa.aa aa.aa aa.aa aa.aa - - 63,465 100 32,736 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 - - - - -964 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -30,522.45 -18,026.5 -19,427 -11,757 -8,511 aa.aa aa.aa aa.aa aa.aa aa.aa 9.54 3.4 - - - aa.aa aa.aa aa.aa aa.aa aa.aa -302.82 - - 114 -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa -2,339.86 1,090.4 2,495 8,337 5,162 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 3,525.27 1,185.4 2,276 4,771 13,108 aa.aa aa.aa aa.aa aa.aa aa.aa 1,185.41 2,275.8 4,771 13,108 18,270 aa.aa aa.aa aa.aa aa.aa aa.aa 109,134.23 -4,578.38 -15,263.43 30,926.38 -52.63 aa.aa aa.aa aa.aa aa.aa aa.aa +378.91% -104.2% -233.38% +302.62% -100.17% aa.aa aa.aa aa.aa aa.aa aa.aa - - 3.79% 5.94% 2.13%