Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 22,716.47 88,471.73 -117,414.22 -15,936.17 -43,939.97 Cash from Operations Growth
Net Income
Total Depreciation, Depletion & Amortization
Other Operating Activities, Total
aa.aa aa.aa aa.aa aa.aa aa.aa +507.79% +289.46% -232.71% +86.43% -175.72% aa.aa aa.aa aa.aa aa.aa aa.aa 18,162.07 12,697.39 19,710.4 27,731.16 29,860.97 aa.aa aa.aa aa.aa aa.aa aa.aa 3,036.18 3,155.21 2,828.69 3,550.15 4,700.13 aa.aa aa.aa aa.aa aa.aa aa.aa 1,518.23 72,619.14 -139,953.32 -47,641.45 -78,993.3
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -30,138.45 -95,646.41 -53,278.15 -18,010.23 21,641.07 Cash from Investing Growth
Capital Expenditure
Divestitures
Other Investing Activities
aa.aa aa.aa aa.aa aa.aa aa.aa -184.48% -217.36% +44.3% +66.2% +220.16% aa.aa aa.aa aa.aa aa.aa aa.aa -1,651.59 -1,700.1 -1,755.59 -1,902.14 -3,021.92 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -28,556.68 -93,968.53 -51,612.5 -16,111.36 24,659.64
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa 19,181.33 101,107.5 47,444.07 53,779.14 24,338.81 Cash from Financing Growth
Total Debt Issued
Short Term Debt Issued, Total
Long-Term Debt Issued, Total
Total Debt Repaid
Long-Term Debt Repaid, Total
Short Term Debt Repaid, Total
Repurchase of Common Stock
Issuance 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 -28.41% +427.11% -53.08% +13.35% -54.74% aa.aa aa.aa aa.aa aa.aa aa.aa 1,057.12 - - 2,328.6 2,183 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 1,057.12 - - 2,328.6 2,183 aa.aa aa.aa aa.aa aa.aa aa.aa -8,341.41 -12,787.63 -16,653.58 -17,152.05 -20,908.43 aa.aa aa.aa aa.aa aa.aa aa.aa -8,341.41 -12,787.63 -16,653.58 -17,152.05 -20,908.43 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 2,805.36 15.27 - - - 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 -2,451.73 -2,404.02 -2,078.97 -5,472.77 -5,769.41 aa.aa aa.aa aa.aa aa.aa aa.aa -4,669.27 -1,795.56 -4,376 -6,553.01 -7,445.31 aa.aa aa.aa aa.aa aa.aa aa.aa 26,111.99 116,283.88 66,176.62 74,075.36 48,833.65 aa.aa aa.aa aa.aa aa.aa aa.aa -158.79 10,320.67 1,553.48 -5,501.15 -15,866.37 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 11,600.57 104,253.49 -121,694.83 14,331.6 -13,826.46 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 60,335.45 -47,439.15 170,760.1 50,387.12 60,612.35 aa.aa aa.aa aa.aa aa.aa aa.aa 71,936.02 56,814.34 49,065.28 64,718.72 46,785.88 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 12.39% 76.53% -148.58% -22.86% -30.98%