Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 1,349,745 1,140,217 1,233,643 314,691 1,373,213 Cash from Operations Growth
Net Income
Depreciation & Amortisation, Total
Amortisation of Deferred Charges, Total
Other Non-Cash Items, Total
Change in Net Operating Assets
aa.aa aa.aa aa.aa aa.aa aa.aa +7.23% -15.52% +8.19% -74.49% +336.37% aa.aa aa.aa aa.aa aa.aa aa.aa 582,191 1,029,610 882,178 1,005,277 970,573 aa.aa aa.aa aa.aa aa.aa aa.aa 409,966 680,102 828,316 394,960 459,115 aa.aa aa.aa aa.aa aa.aa aa.aa 336,229 52,009 76,154 609,630 685,866 aa.aa aa.aa aa.aa aa.aa aa.aa 178,552 839,289 827,537 -151,282 -179,430 aa.aa aa.aa aa.aa aa.aa aa.aa -157,193 -1,460,793 -1,380,542 -1,543,894 -562,911
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -1,352,278 -563,910 -728,780 -1,052,664 -818,886 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 -3.43% +58.3% -29.24% -44.44% +22.21% aa.aa aa.aa aa.aa aa.aa aa.aa -439,761 -477,931 -441,096 -613,635 -623,946 aa.aa aa.aa aa.aa aa.aa aa.aa 18,758 15,893 11,409 11,595 11,571 aa.aa aa.aa aa.aa aa.aa aa.aa - -15,260 -277,618 -283,402 -199,255 aa.aa aa.aa aa.aa aa.aa aa.aa 12,816 3,151 64,609 1,221 - aa.aa aa.aa aa.aa aa.aa aa.aa -944,091 -89,763 -86,084 -168,443 -7,256
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa 65,658 -338,533 -336,578 84,300 -210,709 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 +153.43% -615.6% +0.58% +125.05% -349.95% aa.aa aa.aa aa.aa aa.aa aa.aa 311,779 633,435 31,866 394,167 225,176 aa.aa aa.aa aa.aa aa.aa aa.aa 193,332 396,500 408 32,391 - aa.aa aa.aa aa.aa aa.aa aa.aa 118,447 236,935 31,458 361,776 225,176 aa.aa aa.aa aa.aa aa.aa aa.aa -198,055 -504,752 -194,562 -132,198 -146,520 aa.aa aa.aa aa.aa aa.aa aa.aa - -414,834 - - -18,370 aa.aa aa.aa aa.aa aa.aa aa.aa -198,055 -89,918 -194,562 -132,198 -128,150 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -200,211 -366 -88,624 -99,248 -202,974 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 -49,574 -61,288 -74,342 -86,568 -98,620 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 201,719 -405,562 -10,916 8,147 12,229 aa.aa aa.aa aa.aa aa.aa aa.aa -21,643 36,685 94,369 84,937 82,595 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 41,482 274,459 262,654 -568,736 426,213 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 920,836 1,015,305 897,842 1,293,143 567,085 aa.aa aa.aa aa.aa aa.aa aa.aa 962,318 1,289,764 1,160,496 724,407 993,298 aa.aa aa.aa aa.aa aa.aa aa.aa 415,147.63 2,793,433.75 934,520.5 1,118,757.25 1,417,471.88 aa.aa aa.aa aa.aa aa.aa aa.aa +176.21% +572.88% -66.55% +19.71% +26.7% aa.aa aa.aa aa.aa aa.aa aa.aa 1,245.66% 507.72% 621.37% -266.88% 709.76%