Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 371,525 217,617 97,188 -93,776 450,160 Cash from Operations Growth
Net Income
Amortization of Deferred Charges, Total
Total Depreciation, Depletion & Amortization
Other Operating Activities, Total
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -310,627 -254,961 -322,163 -275,797 -333,550 Cash from Investing Growth
Capital Expenditure
Sale of Property, Plant, and Equipment
Divestitures
Other Investing Activities
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa 6,719 -5,774 293,243 598,465 -96,050 Cash from Financing Growth
Total Debt Issued
Short Term Debt Issued, Total
Long-Term Debt Issued, Total
Total Debt Repaid
Short Term Debt Repaid (Collected)
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
Other Financing Activities
Foreign Exchange Rate Adjustments
aa.aa aa.aa aa.aa aa.aa aa.aa +109.69% -185.94% +5,178.68% +104.09% -116.05% aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 232,856 201,400 730,144 386,342 82,350 aa.aa aa.aa aa.aa aa.aa aa.aa 384,603 349,940 506,825 996,067 205,236 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -272,800 -174,400 -654,674 -491,937 -74,317 aa.aa aa.aa aa.aa aa.aa aa.aa -313,039 -357,444 -263,741 -277,879 -298,305 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 -19,918 -19,966 -20,009 -7,581 -2,593 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -237 389 557 584 897
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 67,379 -42,728 68,827 229,476 21,457 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 176,631 248,018 205,944 277,276 462,252 aa.aa aa.aa aa.aa aa.aa aa.aa 244,010 205,290 274,771 506,752 483,709 aa.aa aa.aa aa.aa aa.aa aa.aa 45,671.5 12.88 -180,212.63 -289,120.38 12,521.38 aa.aa aa.aa aa.aa aa.aa aa.aa +125,457.39% -99.97% -1,399,809.71% -60.43% +104.33% aa.aa aa.aa aa.aa aa.aa aa.aa 10.43% -15.15% -50.29% -122.00% 15.53%