Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 7,870.4 -4,126.8 1,667.9 8,639 19,790 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 -5.13% -152.43% +140.42% +417.96% +129.08% aa.aa aa.aa aa.aa aa.aa aa.aa 273 -7,477.9 -4,882.4 -3,351 -320 aa.aa aa.aa aa.aa aa.aa aa.aa 5,234.6 5,610.4 5,842.8 7,288 11,797 aa.aa aa.aa aa.aa aa.aa aa.aa 119.5 87.7 178 139 145 aa.aa aa.aa aa.aa aa.aa aa.aa 4,890.6 -1,543.6 95.7 6,532 7,278 aa.aa aa.aa aa.aa aa.aa aa.aa -2,647.3 -803.4 433.8 -1,969 890
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -3,903.3 -2,886.3 -28.1 -5,759 -6,266 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 -2,110.3 10,754.6 -2,168.1 -6,935 -12,925 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 -248.16% +609.62% -120.16% -219.87% -86.37% aa.aa aa.aa aa.aa aa.aa aa.aa 6,141.9 10,370.4 16,203.1 11,236 14,045 aa.aa aa.aa aa.aa aa.aa aa.aa 3,500 7,240.7 10,653.1 7,386 10,295 aa.aa aa.aa aa.aa aa.aa aa.aa 2,641.9 3,129.7 5,550 3,850 3,750 aa.aa aa.aa aa.aa aa.aa aa.aa -11,781.7 -9,563.9 -17,308.3 -17,034 -25,366 aa.aa aa.aa aa.aa aa.aa aa.aa -3,500 -6,560.7 -11,233.1 -5,756 -10,432 aa.aa aa.aa aa.aa aa.aa aa.aa -8,281.7 -3,003.2 -6,075.2 -11,278 -14,934 aa.aa aa.aa aa.aa aa.aa aa.aa 5,040.5 10,930.5 183.1 305 188 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 -360 - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -1,151 -982.4 -1,246 -1,442 -1,792 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - - - 2,366 -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 1,856.8 3,741.5 -528.3 -1,689 599 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 1,299.1 1,814.6 5,535.9 5,020 3,331 aa.aa aa.aa aa.aa aa.aa aa.aa 3,155.9 5,556.1 5,007.6 3,331 3,930 aa.aa aa.aa aa.aa aa.aa aa.aa 637.73 -4,439.46 338.76 1,390.9 4,248.63 aa.aa aa.aa aa.aa aa.aa aa.aa -70.42% -796.14% +107.63% +310.58% +205.46% aa.aa aa.aa aa.aa aa.aa aa.aa 6.84% -7.83% 0.36% 2.29% 10.34%