Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 356,446 626,202 600,021 448,892 473,137 Cash from Operations Growth
Net Income
Total Depreciation, Depletion & Amortisation
Other Operating Activities, Total
aa.aa aa.aa aa.aa aa.aa aa.aa +352.5% +75.68% -4.18% -25.19% +5.4% aa.aa aa.aa aa.aa aa.aa aa.aa 177,191 194,937 317,632 123,409 479,581 aa.aa aa.aa aa.aa aa.aa aa.aa 65,362 68,703 80,468 81,868 94,124 aa.aa aa.aa aa.aa aa.aa aa.aa 113,893 362,562 201,921 243,615 -100,568
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -140,117 -359,516 -348,540 -324,634 -496,986 Cash from Investing Growth
Divestitures
Capital Expenditure
Cash Acquisitions
Other Investing Activities
aa.aa aa.aa aa.aa aa.aa aa.aa -1,139.29% -156.58% +3.05% +6.86% -53.09% aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -27,043 -24,542 -21,497 -24,142 -30,984 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -117,538 -348,141 -349,759 -313,857 -468,419
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa -230,605 -94,498 -170,108 -92,364 -87,612 Cash from Financing Growth
Total Debt Issued
Long-Term Debt Issued, Total
Short Term Debt Issued, Total
Total Debt Repaid
Long-Term Debt Repaid, Total
Short 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
Other Financing Activities
Foreign Exchange Rate Adjustments
Miscellaneous Cash Flow Adjustments
aa.aa aa.aa aa.aa aa.aa aa.aa -1,105.65% +59.02% -80.01% +45.7% +5.14% aa.aa aa.aa aa.aa aa.aa aa.aa - - - 227,000 70,000 aa.aa aa.aa aa.aa aa.aa aa.aa - - - 227,000 70,000 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -38,003 -32,387 -30,482 -189,658 -3,087 aa.aa aa.aa aa.aa aa.aa aa.aa -38,003 -32,387 -30,482 -189,658 -3,087 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 116 63 2 115 139 aa.aa aa.aa aa.aa aa.aa aa.aa -36,328 -35,322 -60,430 -58,026 -25,043 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 -51,571 -55,997 -68,657 -79,718 -92,797 aa.aa aa.aa aa.aa aa.aa aa.aa -104,819 29,145 -10,541 7,923 -36,824 aa.aa aa.aa aa.aa aa.aa aa.aa -12,609 -22,341 1,735 30,764 38,988 aa.aa aa.aa aa.aa aa.aa aa.aa 3,344 168 6,428 1,074 -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa -23,541 150,015 89,536 63,732 -72,473 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 948,555 918,970 1,081,356 1,182,906 1,303,818 aa.aa aa.aa aa.aa aa.aa aa.aa 925,014 1,068,985 1,170,892 1,246,638 1,231,345 aa.aa aa.aa aa.aa aa.aa aa.aa 185,607.75 307,943 599,050.38 622,124.88 847,174 aa.aa aa.aa aa.aa aa.aa aa.aa -23.65% +65.91% +94.53% +3.85% +36.17% aa.aa aa.aa aa.aa aa.aa aa.aa 26.87% 39.56% 30.81% 24.01% 13.99%