Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 73,753.2 83,451.2 66,927.3 71,655.9 125,961.1 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 +61.25% +13.15% -19.8% +7.07% +75.79% aa.aa aa.aa aa.aa aa.aa aa.aa 10,173.8 11,273.8 17,414.6 33,364.4 36,962.5 aa.aa aa.aa aa.aa aa.aa aa.aa - 487.4 14.4 -9.4 3.9 aa.aa aa.aa aa.aa aa.aa aa.aa 26,335.6 26,973.2 31,222 34,392 37,863.7 aa.aa aa.aa aa.aa aa.aa aa.aa 37,243.8 44,716.8 18,276.3 3,908.9 51,131
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -5,429.2 6,676 -62,765.7 -73,817.1 -90,348.1 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 -70.07% +222.96% -1,040.17% -17.61% -22.39% aa.aa aa.aa aa.aa aa.aa aa.aa -22,258.1 -33,357.9 -72,678.6 -76,560.1 -133,327.5 aa.aa aa.aa aa.aa aa.aa aa.aa 363.7 15,490.9 349.1 502.9 1,462 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 16,465.2 31,750.5 9,563.8 2,240.1 41,517.4
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa -51,095.7 -76,028.8 -11,832 13,407.7 -44,974.3 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 +1.44% -48.8% +84.44% +213.32% -435.44% aa.aa aa.aa aa.aa aa.aa aa.aa 71,883.7 56,021.9 114,738.8 755,706.2 688,885.5 aa.aa aa.aa aa.aa aa.aa aa.aa - - - 648,402.1 518,060.2 aa.aa aa.aa aa.aa aa.aa aa.aa 71,883.7 56,021.9 114,738.8 107,304.1 170,825.3 aa.aa aa.aa aa.aa aa.aa aa.aa -76,254.4 -119,273.4 -77,007.2 -747,952.6 -688,405.1 aa.aa aa.aa aa.aa aa.aa aa.aa -16,879.9 -41,219.5 -16,325.9 -625,626.8 -559,373.1 aa.aa aa.aa aa.aa aa.aa aa.aa -59,374.5 -78,053.9 -60,681.3 -122,325.8 -129,032 aa.aa aa.aa aa.aa aa.aa aa.aa 801 27,551.6 7,462.6 54,607.1 11,178.3 aa.aa aa.aa aa.aa aa.aa aa.aa - - -15,000 - - 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 -6,715.7 -6,975.3 -5,955.4 -5,591.8 -6,390.7 aa.aa aa.aa aa.aa aa.aa aa.aa -40,810.3 -33,353.6 -36,070.8 -43,361.2 -50,242.3 aa.aa aa.aa aa.aa aa.aa aa.aa 500.4 -1,205.6 895.3 1,186.1 77
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 17,728.7 17,355.7 -7,409.4 12,432.6 -9,284.3 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 886.3 19,340.5 38,181.8 29,465 42,527.7 aa.aa aa.aa aa.aa aa.aa aa.aa 18,615 36,696.2 30,772.4 41,897.6 33,243.4 aa.aa aa.aa aa.aa aa.aa aa.aa 3,182.13 84,792.7 -30,054.04 -29,610.64 -40,848.31 aa.aa aa.aa aa.aa aa.aa aa.aa +113.45% +2,564.66% -135.44% +1.48% -37.95% aa.aa aa.aa aa.aa aa.aa aa.aa 57.90% 16.08% -0.75% -0.81% -0.58%