Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 34,080 28,059.2 24,990.7 19,783.5 23,514.1 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 +48.57% -17.67% -10.94% -20.84% +18.86% aa.aa aa.aa aa.aa aa.aa aa.aa 12,670.4 13,309.3 13,580.7 13,428.3 13,763.5 aa.aa aa.aa aa.aa aa.aa aa.aa - 2.4 - 130.3 96.7 aa.aa aa.aa aa.aa aa.aa aa.aa 8,479.8 8,666.5 8,846.6 8,648.4 12,070.6 aa.aa aa.aa aa.aa aa.aa aa.aa 12,929.8 6,081 2,563.4 -2,423.5 -2,416.7
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -4,658.9 -14,892.4 -5,750.3 -5,447 -5,636 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 +32.18% -219.65% +61.39% +5.27% -3.47% aa.aa aa.aa aa.aa aa.aa aa.aa -9,188 -6,828.1 -7,780.7 -6,955.4 -7,711.6 aa.aa aa.aa aa.aa aa.aa aa.aa 58.2 83.9 77.7 53.2 59.1 aa.aa aa.aa aa.aa aa.aa aa.aa - - 3,047.4 - - aa.aa aa.aa aa.aa aa.aa aa.aa 4,470.9 -8,148.2 -1,094.7 1,455.2 2,016.5
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa -22,189.2 -17,394.9 -6,109.4 -24,571.5 -16,416.3 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 -27.73% +21.61% +64.88% -302.19% +33.19% aa.aa aa.aa aa.aa aa.aa aa.aa 18,123.1 25,148.8 25,307 11,100 25,203.2 aa.aa aa.aa aa.aa aa.aa aa.aa 345.6 - 7,007 - - aa.aa aa.aa aa.aa aa.aa aa.aa 17,777.5 25,148.8 18,300 11,100 25,203.2 aa.aa aa.aa aa.aa aa.aa aa.aa -23,188.3 -24,945.9 -14,304.9 -18,340.1 -22,809.3 aa.aa aa.aa aa.aa aa.aa aa.aa - -8,550.3 - -2,051.1 -6,322.3 aa.aa aa.aa aa.aa aa.aa aa.aa -23,188.3 -16,395.6 -14,304.9 -16,289 -16,487 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 -2,945.8 -5,940.3 -6,026.3 -6,037.9 -6,062 aa.aa aa.aa aa.aa aa.aa aa.aa -14,178.2 -11,657.5 -11,085.2 -11,293.5 -12,748.2 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 7,231.9 -4,228.1 13,131 -10,235 1,461.8 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 5,392.2 12,624.1 8,396 21,527 11,292 aa.aa aa.aa aa.aa aa.aa aa.aa 12,624.1 8,396 21,527 11,292 12,753.8 aa.aa aa.aa aa.aa aa.aa aa.aa 30,638.4 2,043.1 10,704.94 1,793.63 -11,085.29 aa.aa aa.aa aa.aa aa.aa aa.aa +102,655.31% -93.33% +423.96% -83.24% -718.04% aa.aa aa.aa aa.aa aa.aa aa.aa 45.96% 26.98% 17.12% 14.52% 9.80%