Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 494,330 403,185 615,635 661,274 1,010,159 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 +9.28% -18.44% +52.69% +7.41% +52.76% aa.aa aa.aa aa.aa aa.aa aa.aa -423,572 -8,656 637,321 694,016 763,972 aa.aa aa.aa aa.aa aa.aa aa.aa 417,339 290,863 311,991 317,232 363,002 aa.aa aa.aa aa.aa aa.aa aa.aa - - 18,620 22,939 - aa.aa aa.aa aa.aa aa.aa aa.aa 261,409 -37,771 -63,971 -40,023 -199,128 aa.aa aa.aa aa.aa aa.aa aa.aa 239,154 158,749 -288,326 -332,890 82,313
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -345,627 -389,035 -378,866 -366,580 -710,654 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 +9.48% -12.56% +2.61% +3.24% -93.86% aa.aa aa.aa aa.aa aa.aa aa.aa -460,555 -459,811 -466,902 -470,018 -466,345 aa.aa aa.aa aa.aa aa.aa aa.aa 13,283 21,754 70,251 15,483 12,384 aa.aa aa.aa aa.aa aa.aa aa.aa -112,302 -8,047 -48,950 -5,104 -292,400 aa.aa aa.aa aa.aa aa.aa aa.aa 12,404 22,003 - - 19,670 aa.aa aa.aa aa.aa aa.aa aa.aa 201,543 35,066 66,735 93,059 16,037
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa -14,582 52,694 -61,304 -197,655 -543,945 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 +66.01% +461.36% -216.34% -222.42% -175.2% aa.aa aa.aa aa.aa aa.aa aa.aa 423,570 650,068 331,434 227,513 85,218 aa.aa aa.aa aa.aa aa.aa aa.aa - - 11,112 27,240 - aa.aa aa.aa aa.aa aa.aa aa.aa 423,570 650,068 320,322 200,273 85,218 aa.aa aa.aa aa.aa aa.aa aa.aa -361,080 -604,123 -267,478 -227,909 -597,671 aa.aa aa.aa aa.aa aa.aa aa.aa -89,452 -133,514 - - -325,935 aa.aa aa.aa aa.aa aa.aa aa.aa -271,628 -470,609 -267,478 -227,909 -271,736 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -43 -30 -59 -58 -73 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 -46,101 - -73,757 -165,950 -152,117 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -30,928 6,779 -51,444 -31,251 120,698 aa.aa aa.aa aa.aa aa.aa aa.aa -7,838 3,161 16,119 22,322 22,922 aa.aa aa.aa aa.aa aa.aa aa.aa - 1 -1 - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 126,283 70,006 191,583 119,361 -221,518 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 163,176 289,459 359,466 551,049 670,410 aa.aa aa.aa aa.aa aa.aa aa.aa 289,459 359,465 551,049 670,410 448,892 aa.aa aa.aa aa.aa aa.aa aa.aa -8,940.63 605 - -58,348 -78,935.25 aa.aa aa.aa aa.aa aa.aa aa.aa +94.56% +106.77% - - -35.28% aa.aa aa.aa aa.aa aa.aa aa.aa 3.96% -3.26% 7.44% 6.66% 16.10%