Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 452,003 467,133 346,871 355,189 465,146 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 +8.77% +3.35% -25.74% +2.4% +30.96% aa.aa aa.aa aa.aa aa.aa aa.aa 122,003 32,908 290,370 167,964 240,547 aa.aa aa.aa aa.aa aa.aa aa.aa 239,824 243,793 251,469 269,616 275,436 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 29,977 93,719 -34,379 -13,685 -21,228 aa.aa aa.aa aa.aa aa.aa aa.aa 60,199 96,713 -160,589 -68,706 -29,609
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -87,563 -217,010 -128,781 -247,632 -246,087 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 +90.22% -147.83% +40.66% -92.29% +0.62% aa.aa aa.aa aa.aa aa.aa aa.aa -223,478 -246,410 -244,851 -259,026 -268,686 aa.aa aa.aa aa.aa aa.aa aa.aa 14,995 15,843 24,707 5,793 6,020 aa.aa aa.aa aa.aa aa.aa aa.aa -5,490 -28,677 -6,501 -122 -49,519 aa.aa aa.aa aa.aa aa.aa aa.aa 17,268 3,020 - 9,832 44,315 aa.aa aa.aa aa.aa aa.aa aa.aa 109,142 39,214 97,864 -4,109 21,783
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa -450,523 -142,773 -336,283 -60,783 -241,724 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 -186.8% +68.31% -135.54% +81.93% -297.68% aa.aa aa.aa aa.aa aa.aa aa.aa 641,765 371,171 160,798 195,046 267,689 aa.aa aa.aa aa.aa aa.aa aa.aa 2,000 - - 69,000 32,641 aa.aa aa.aa aa.aa aa.aa aa.aa 639,765 371,171 160,798 126,046 235,048 aa.aa aa.aa aa.aa aa.aa aa.aa -573,953 -345,242 -404,375 -157,895 -397,805 aa.aa aa.aa aa.aa aa.aa aa.aa -330,088 -118,453 -149,129 -9,167 - aa.aa aa.aa aa.aa aa.aa aa.aa -243,865 -226,789 -255,246 -148,728 -397,805 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -25 -19 -27 -21 -33 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 -56,804 -34,091 -38,367 -42,651 -44,094 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -461,506 -134,592 -54,312 -55,262 -67,481 aa.aa aa.aa aa.aa aa.aa aa.aa -10,184 13,094 14,276 6,425 21,225 aa.aa aa.aa aa.aa aa.aa aa.aa 2,937 922 129 -1,764 -860
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa -93,330 121,366 -103,788 51,435 -2,300 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 321,541 228,211 349,577 245,789 297,224 aa.aa aa.aa aa.aa aa.aa aa.aa 228,211 349,577 245,789 297,224 294,924 aa.aa aa.aa aa.aa aa.aa aa.aa 420,831.38 82,559.75 15,830.13 102,712.63 146,789.5 aa.aa aa.aa aa.aa aa.aa aa.aa +241.5% -80.38% -80.83% +548.84% +42.91% aa.aa aa.aa aa.aa aa.aa aa.aa 23.66% 17.83% 7.68% 6.64% 14.63%