Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 1,301.39 1,205.21 2,201.24 2,515.91 2,845.79 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 +32.12% -7.39% +82.64% +14.3% +13.11% aa.aa aa.aa aa.aa aa.aa aa.aa -1,066.95 -1,934.61 537.33 293.49 481.55 aa.aa aa.aa aa.aa aa.aa aa.aa 1,423.19 1,471.89 1,473.41 1,543.88 1,690.64 aa.aa aa.aa aa.aa aa.aa aa.aa 61.26 120.28 109.43 90.85 52.92 aa.aa aa.aa aa.aa aa.aa aa.aa 1,110.38 2,054.79 186.27 1,046.37 892.56 aa.aa aa.aa aa.aa aa.aa aa.aa -226.49 -507.14 -105.2 -458.68 -271.88
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -1,013.84 -1,711.04 1,245.86 -1,330.32 -2,257.27 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 -584.25 1,122.4 -1,548.85 -1,400.67 -640.16 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 -169.96% +292.11% -237.99% +9.57% +54.3% aa.aa aa.aa aa.aa aa.aa aa.aa 715.45 723.61 1,949.1 554.34 2,900.17 aa.aa aa.aa aa.aa aa.aa aa.aa 50 - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 665.45 723.61 1,949.1 554.34 2,900.17 aa.aa aa.aa aa.aa aa.aa aa.aa -484.25 -2,783.44 -3,777.09 -1,007.76 -1,966.87 aa.aa aa.aa aa.aa aa.aa aa.aa -19.08 -31.23 - - - aa.aa aa.aa aa.aa aa.aa aa.aa -465.17 -2,752.21 -3,777.09 -1,007.76 -1,966.87 aa.aa aa.aa aa.aa aa.aa aa.aa 203.25 4,526.13 1,321.59 8.86 19.49 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 - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -1,018.7 -1,343.9 -1,042.45 -956.11 -1,592.95 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa -296.7 616.57 1,898.25 -215.08 -51.64 Beginning Cash Balance
Ending Cash Balance
Levered Free Cash Flow
Levered Free Cash Flow Growth
Free Cash Flow Yield