Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 1,256,434 1,132,508 1,141,971 1,587,139 1,310,502 Cash from Operations Growth
Net Income
Depreciation & Amortization, Total
Amortization of Deferred Charges, Total
Other Non-Cash Items, Total
Change in Net Operating Assets
aa.aa aa.aa aa.aa aa.aa aa.aa +44.52% -9.86% +0.84% +38.98% -17.43% aa.aa aa.aa aa.aa aa.aa aa.aa 203,061 200,272 269,687 398,918 516,658 aa.aa aa.aa aa.aa aa.aa aa.aa 297,140 657,979 722,511 751,751 824,700 aa.aa aa.aa aa.aa aa.aa aa.aa 311,333 27,633 33,109 44,664 30,843 aa.aa aa.aa aa.aa aa.aa aa.aa 444,900 246,624 116,664 391,806 -61,699 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -598,035 -971,921 -657,730 -798,433 -917,584 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 -30.93% -62.52% +32.33% -21.39% -14.92% aa.aa aa.aa aa.aa aa.aa aa.aa -287,471 -572,935 -422,762 -540,332 -693,112 aa.aa aa.aa aa.aa aa.aa aa.aa 3,987 1,909 4,841 7,741 6,538 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 -314,551 -400,895 -239,809 -265,842 -231,010
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa -614,172 -163,388 -479,073 -615,432 -482,899 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 -38.06% +73.4% -193.21% -28.46% +21.53% aa.aa aa.aa aa.aa aa.aa aa.aa 629,700 756,000 350,000 600,000 10,282,429 aa.aa aa.aa aa.aa aa.aa aa.aa - 248,000 - - 10,282,429 aa.aa aa.aa aa.aa aa.aa aa.aa 629,700 508,000 350,000 600,000 - aa.aa aa.aa aa.aa aa.aa aa.aa -1,008,670 -687,290 -638,934 -1,024,632 -12,110,617 aa.aa aa.aa aa.aa aa.aa aa.aa -252,000 - -30,000 -333,000 -10,665,637 aa.aa aa.aa aa.aa aa.aa aa.aa -756,670 -687,290 -608,934 -691,632 -1,444,980 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - 1,232,863 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 -47,847 -61,106 -60,097 -82,579 -119,906 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -187,355 -170,992 -130,042 -108,221 232,332 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 44,227 -2,801 5,168 173,274 -89,981 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 196,898 241,125 238,324 243,492 416,766 aa.aa aa.aa aa.aa aa.aa aa.aa 241,125 238,324 243,492 416,766 326,785 aa.aa aa.aa aa.aa aa.aa aa.aa 676,106.75 593,260.38 564,308.25 866,358.38 461,798 aa.aa aa.aa aa.aa aa.aa aa.aa +61.28% -12.25% -4.88% +53.53% -46.7% aa.aa aa.aa aa.aa aa.aa aa.aa 29.23% 10.09% 11.29% 12.23% 4.65%