Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 238,896.7 324,440.6 417,882.3 471,517.8 407,845.9 Cash from Operations Growth
Net Income
Amortisation of Deferred Charges, Total
Total Depreciation, Depletion & Amortisation
Other Operating Activities, Total
aa.aa aa.aa aa.aa aa.aa aa.aa +27.85% +35.81% +28.8% +12.84% -13.5% aa.aa aa.aa aa.aa aa.aa aa.aa 116,002.3 146,346.3 166,759 169,125.5 208,118.9 aa.aa aa.aa aa.aa aa.aa aa.aa 293.3 252.6 249.6 221.6 149.5 aa.aa aa.aa aa.aa aa.aa aa.aa 103,268.3 122,939.1 135,314.6 147,421.4 161,726.1 aa.aa aa.aa aa.aa aa.aa aa.aa 19,332.8 54,902.6 115,559.1 154,749.3 37,851.4
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -296,281.2 -210,344.5 -228,909.2 -261,451.3 -321,413.7 Cash from Investing Growth
Capital Expenditure
Sale of Property, Plant, and Equipment
Divestitures
Other Investing Activities
aa.aa aa.aa aa.aa aa.aa aa.aa -23.13% +29.01% -8.83% -14.22% -22.93% aa.aa aa.aa aa.aa aa.aa aa.aa -182,304.4 -233,123.4 -244,444.2 -248,185.2 -308,159.2 aa.aa aa.aa aa.aa aa.aa aa.aa 1,679.3 303.6 1,135 982.9 746 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -656.1 21,208.4 14,400 -14,249 -14,000.5
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa 60,042.6 -110,491.1 -191,715.6 -212,167.7 -82,455.3 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 +21.87% -284.02% -73.51% -10.67% +61.14% aa.aa aa.aa aa.aa aa.aa aa.aa 336,531.4 353,619.7 272,374.3 283,259.7 375,764 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - 59,447.5 aa.aa aa.aa aa.aa aa.aa aa.aa 336,531.4 353,619.7 272,374.3 283,259.7 316,316.5 aa.aa aa.aa aa.aa aa.aa aa.aa -104,746.4 -245,614.7 -265,691.8 -274,725.8 -225,707.2 aa.aa aa.aa aa.aa aa.aa aa.aa -8,126.2 -5,916.1 -74,341.5 -27,188.2 - aa.aa aa.aa aa.aa aa.aa aa.aa -96,620.2 -239,698.6 -191,350.3 -247,537.6 -225,707.2 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - -27,638.2 - - - 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 -31,333.7 -57,784.2 -71,069.3 -72,479.1 -74,194.3 aa.aa aa.aa aa.aa aa.aa aa.aa -140,408.7 -133,073.7 -127,328.8 -148,222.5 -158,317.8 aa.aa aa.aa aa.aa aa.aa aa.aa -0.3 - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 2,657.8 3,605 -2,742.5 -2,101.2 3,976.9 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 3,237.4 5,895.2 9,500.2 6,757.7 4,656.5 aa.aa aa.aa aa.aa aa.aa aa.aa 5,895.2 9,500.2 6,757.7 4,656.5 8,633.4 aa.aa aa.aa aa.aa aa.aa aa.aa -156,589.25 -910.9 46,550.2 -43,529.66 -111,499.73 aa.aa aa.aa aa.aa aa.aa aa.aa -809.5% +99.42% +5,210.35% -193.51% -156.15% aa.aa aa.aa aa.aa aa.aa aa.aa 6.79% 8.71% 13.25% 13.15% 3.06%