Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 4,135.08 8,498.74 4,446.94 1,718.01 2,081.01 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 +239.22% +105.53% -47.68% -61.37% +21.13% aa.aa aa.aa aa.aa aa.aa aa.aa 3,990.15 5,544.13 7,002.79 7,226.88 7,842.28 aa.aa aa.aa aa.aa aa.aa aa.aa 757.92 714.46 619.4 455.02 491.06 aa.aa aa.aa aa.aa aa.aa aa.aa 44.18 43.23 37.61 137.21 135.65 aa.aa aa.aa aa.aa aa.aa aa.aa 3,308.27 -238.21 -648.68 -4,209.32 -500.22 aa.aa aa.aa aa.aa aa.aa aa.aa -3,965.43 2,435.12 -2,564.17 -1,891.78 -5,887.74
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -758.71 -965.19 -930.94 -135.55 -1,327.64 Cash from Investing Growth
Capital Expenditure
Sale of Property, Plant, and Equipment
Cash Acquisitions
Divestitures
Other Investing Activities
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa -3,123.12 -7,532.83 -1,968.08 -1,790.84 -1,079.11 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 -191.18% -141.2% +73.87% +9.01% +39.74% aa.aa aa.aa aa.aa aa.aa aa.aa 6,196.62 2,949.29 2,429.88 279.34 1,250 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 6,196.62 2,949.29 2,429.88 279.34 1,250 aa.aa aa.aa aa.aa aa.aa aa.aa -8,833.52 -10,454.53 -3,515.9 -1,041.43 -1,423.75 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -8,833.52 -10,454.53 -3,515.9 -1,041.43 -1,423.75 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 - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -443.43 -3.25 -856.43 -1,023.1 -869.88 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -42.8 -24.35 -25.64 -5.66 -35.48 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - - -105.46 - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 253.25 0.72 1,442.47 -208.39 -325.73 Beginning Cash Balance
Ending Cash Balance
Levered Free Cash Flow
Levered Free Cash Flow Growth
Free Cash Flow Yield