Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 576,670 539,995 736,476 928,476 673,015 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 -0.23% -6.36% +36.39% +26.07% -27.51% aa.aa aa.aa aa.aa aa.aa aa.aa 346,469 258,776 311,854 402,761 277,007 aa.aa aa.aa aa.aa aa.aa aa.aa 250,049 260,544 363,837 488,797 520,701 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -37,962 -48,608 10,206 -28,469 -7,491 aa.aa aa.aa aa.aa aa.aa aa.aa 18,114 69,283 50,579 65,387 -117,202
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -318,047 -394,127 -2,505,566 -413,229 -431,809 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 +43.62% -23.92% -535.73% +83.51% -4.5% aa.aa aa.aa aa.aa aa.aa aa.aa -297,693 -297,859 -337,505 -305,217 -337,439 aa.aa aa.aa aa.aa aa.aa aa.aa 17,365 13,442 147,745 20,221 24,317 aa.aa aa.aa aa.aa aa.aa aa.aa 12 -41,973 -2,295,563 -459 -776 aa.aa aa.aa aa.aa aa.aa aa.aa - - - 938 33,349 aa.aa aa.aa aa.aa aa.aa aa.aa -37,731 -67,737 -20,243 -128,712 -151,260
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa -213,204 690,542 937,077 -270,373 -377,065 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 -3,904.58% +423.89% +35.7% -128.85% -39.46% aa.aa aa.aa aa.aa aa.aa aa.aa 53,580 1,228,724 2,106,880 167,370 285,521 aa.aa aa.aa aa.aa aa.aa aa.aa - 753,624 81,872 3,718 12,821 aa.aa aa.aa aa.aa aa.aa aa.aa 53,580 475,100 2,025,008 163,652 272,700 aa.aa aa.aa aa.aa aa.aa aa.aa -152,262 -416,697 -1,055,517 -322,650 -476,083 aa.aa aa.aa aa.aa aa.aa aa.aa -13,707 -263,118 -561,795 - - aa.aa aa.aa aa.aa aa.aa aa.aa -138,555 -153,579 -493,722 -322,650 -476,083 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -6,718 -12 -22 -16 -52,393 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 -83,976 -87,081 -87,490 -89,762 -106,092 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -23,828 -34,392 -26,774 -25,315 -28,018 aa.aa aa.aa aa.aa aa.aa aa.aa -1,292 -7,430 63,065 15,023 23,566 aa.aa aa.aa aa.aa aa.aa aa.aa -1 - 2 - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 44,126 828,980 -768,946 259,897 -112,293 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 1,313,607 1,360,172 2,189,599 1,410,975 1,671,031 aa.aa aa.aa aa.aa aa.aa aa.aa 1,357,733 2,189,152 1,420,653 1,670,872 1,558,738 aa.aa aa.aa aa.aa aa.aa aa.aa 259,875.88 175,708.25 350,779.63 395,406.25 237,657.25 aa.aa aa.aa aa.aa aa.aa aa.aa +589.06% -32.39% +99.64% +12.72% -39.9% aa.aa aa.aa aa.aa aa.aa aa.aa 7.27% 5.34% 6.32% 9.62% 3.65%