Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 100,723 98,898 307,637 549,925 314,202 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 +82.31% -1.81% +211.06% +78.76% -42.86% aa.aa aa.aa aa.aa aa.aa aa.aa 47,130 100,313 732,993 819,160 295,417 aa.aa aa.aa aa.aa aa.aa aa.aa 87,765 85,798 86,399 94,660 102,473 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -23,893 -108,322 -450,585 -335,872 -8,962 aa.aa aa.aa aa.aa aa.aa aa.aa -10,279 21,109 -61,170 -28,023 -74,726
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -107,250 -54,660 -107,450 -281,995 -355,239 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 +45.93% +49.03% -96.58% -162.44% -25.97% aa.aa aa.aa aa.aa aa.aa aa.aa -155,104 -104,419 -112,337 -266,531 -335,241 aa.aa aa.aa aa.aa aa.aa aa.aa 44,642 59,691 52,089 36,050 46,030 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -66,698 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - 24,741 aa.aa aa.aa aa.aa aa.aa aa.aa 3,212 -9,932 -47,202 -51,514 -24,071
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa -728 -61,705 -191,784 -281,709 49,725 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 -101.03% -8,375.96% -210.81% -46.89% +117.65% aa.aa aa.aa aa.aa aa.aa aa.aa 167,491 126,589 260,470 277,694 292,727 aa.aa aa.aa aa.aa aa.aa aa.aa - 15,000 45,265 201,297 - aa.aa aa.aa aa.aa aa.aa aa.aa 167,491 111,589 215,205 76,397 292,727 aa.aa aa.aa aa.aa aa.aa aa.aa -157,358 -169,269 -304,496 -175,685 -246,442 aa.aa aa.aa aa.aa aa.aa aa.aa -24,102 -15,233 -32,000 - -123,097 aa.aa aa.aa aa.aa aa.aa aa.aa -133,256 -154,036 -272,496 -175,685 -123,345 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 - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -6,570 -5,969 -51,996 -216,094 -133,674 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -4,291 -13,056 -95,762 -167,624 137,114 aa.aa aa.aa aa.aa aa.aa aa.aa -1,625 -142 5,295 7,655 7,460 aa.aa aa.aa aa.aa aa.aa aa.aa -7,992 -1,237 - 37 5,953
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa -16,872 -18,846 13,698 -6,087 22,101 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 122,656 105,084 86,180 100,048 95,818 aa.aa aa.aa aa.aa aa.aa aa.aa 105,784 86,238 99,878 93,961 117,919 aa.aa aa.aa aa.aa aa.aa aa.aa -39,650 -33,687 -11,754.25 -180,422.63 -119,511.5 aa.aa aa.aa aa.aa aa.aa aa.aa +60.92% +15.04% +65.11% -1,434.96% +33.76% aa.aa aa.aa aa.aa aa.aa aa.aa - - 4,555.26% 6,302.23% -381.89%