Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 395,834 542,119 282,371 166,711 415,479 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 +65.06% +36.96% -47.91% -40.96% +149.22% aa.aa aa.aa aa.aa aa.aa aa.aa 233,512 201,683 217,885 224,944 296,945 aa.aa aa.aa aa.aa aa.aa aa.aa 210,686 213,320 206,813 213,843 200,829 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -59,978 -54,541 -76,006 -85,537 -119,741 aa.aa aa.aa aa.aa aa.aa aa.aa 11,614 181,657 -66,321 -186,539 37,446
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -203,997 -176,552 -114,867 -148,533 -94,119 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 +3.17% +13.45% +34.94% -29.31% +36.63% aa.aa aa.aa aa.aa aa.aa aa.aa -192,833 -168,920 -134,337 -151,117 -175,756 aa.aa aa.aa aa.aa aa.aa aa.aa 19,571 14,226 3,122 31,682 27,929 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 -30,735 -21,858 16,348 -29,098 53,708
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa -156,454 -157,352 -241,319 -119,568 -240,118 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 -39.61% -0.57% -53.36% +50.45% -100.82% aa.aa aa.aa aa.aa aa.aa aa.aa 35,350 20,710 2,502 91,415 55,386 aa.aa aa.aa aa.aa aa.aa aa.aa - 20,225 1,677 14,340 - aa.aa aa.aa aa.aa aa.aa aa.aa 35,350 485 825 77,075 55,386 aa.aa aa.aa aa.aa aa.aa aa.aa -43,769 -37,874 -35,514 -54,594 -69,089 aa.aa aa.aa aa.aa aa.aa aa.aa -2,093 - - - -18,315 aa.aa aa.aa aa.aa aa.aa aa.aa -41,676 -37,874 -35,514 -54,594 -50,774 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -785 -367 -50,526 -1,575 -45,860 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 -85,871 -77,283 -85,723 -84,524 -96,949 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -61,379 -62,538 -72,058 -70,290 -83,606 aa.aa aa.aa aa.aa aa.aa aa.aa -12,048 21,632 33,588 20,081 38,272 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 23,335 229,847 -40,227 -81,309 119,514 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 514,224 537,559 767,406 727,179 645,870 aa.aa aa.aa aa.aa aa.aa aa.aa 537,559 767,406 727,179 645,870 765,384 aa.aa aa.aa aa.aa aa.aa aa.aa 131,852.13 261,401.38 43,847.5 -36,375.63 145,790.13 aa.aa aa.aa aa.aa aa.aa aa.aa +6,039.95% +98.25% -83.23% -182.96% +500.79% aa.aa aa.aa aa.aa aa.aa aa.aa 337.84% 538.55% 258.62% -17.62% 295.19%