Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 170,596 134,019 158,180 150,509 158,292 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 +16.56% -21.44% +18.03% -4.85% +5.17% aa.aa aa.aa aa.aa aa.aa aa.aa 68,888 52,212 68,676 82,317 82,743 aa.aa aa.aa aa.aa aa.aa aa.aa 67,844 68,012 66,821 67,596 69,722 aa.aa aa.aa aa.aa aa.aa aa.aa 3,191 2,640 2,555 3,195 3,357 aa.aa aa.aa aa.aa aa.aa aa.aa 16,490 16,062 20,057 13,081 23,746 aa.aa aa.aa aa.aa aa.aa aa.aa 14,183 -4,907 71 -15,680 -21,276
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -59,382 -61,217 -56,867 -42,395 -77,798 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 -115,156 -46,754 -96,109 -92,207 -115,404 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 -102.5% +59.4% -105.56% +4.06% -25.16% aa.aa aa.aa aa.aa aa.aa aa.aa - 60,197 31,116 6,618 - aa.aa aa.aa aa.aa aa.aa aa.aa - 30,197 - - - aa.aa aa.aa aa.aa aa.aa aa.aa - 30,000 31,116 6,618 - aa.aa aa.aa aa.aa aa.aa aa.aa -77,279 -71,177 -88,926 -57,679 -65,274 aa.aa aa.aa aa.aa aa.aa aa.aa -9,458 - -29,622 -323 -4,799 aa.aa aa.aa aa.aa aa.aa aa.aa -67,821 -71,177 -59,304 -57,356 -60,475 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 -24,101 -24,101 -24,101 -24,101 -25,028 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -13,776 -11,673 -14,198 -17,045 -25,102 aa.aa aa.aa aa.aa aa.aa aa.aa 971 -2,131 3,971 8,067 7,337 aa.aa aa.aa aa.aa aa.aa aa.aa - -1 -1 - -1,301
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa -2,971 23,916 9,174 23,974 -28,874 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 146,535 143,564 167,481 176,656 200,629 aa.aa aa.aa aa.aa aa.aa aa.aa 143,564 167,480 176,655 200,630 171,755 aa.aa aa.aa aa.aa aa.aa aa.aa 96,370.38 44,573.63 83,268.25 81,129.88 60,312.75 aa.aa aa.aa aa.aa aa.aa aa.aa -11.86% -53.75% +86.81% -2.57% -25.66% aa.aa aa.aa aa.aa aa.aa aa.aa 1,746.74% 1,302.77% 1,828.82% 1,720.68% 1,560.99%