Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 54,372 37,843.3 40,966.1 37,769.9 60,376.2 Cash from Operations Growth
Net Income
Amortization of Deferred Charges, Total
Total Depreciation, Depletion & Amortization
Other Operating Activities, Total
aa.aa aa.aa aa.aa aa.aa aa.aa +109.82% -30.4% +8.25% -7.8% +59.85% aa.aa aa.aa aa.aa aa.aa aa.aa 7,418.2 12,240.4 12,046.1 12,563.3 11,372.8 aa.aa aa.aa aa.aa aa.aa aa.aa 55.9 72.1 173.4 286.8 400.9 aa.aa aa.aa aa.aa aa.aa aa.aa 11,684.3 13,216.7 14,098.1 15,790.6 17,359.9 aa.aa aa.aa aa.aa aa.aa aa.aa 35,213.6 12,314.1 14,648.5 9,129.2 31,242.6
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -56,428.8 -40,252.9 -39,480.3 -46,987.1 -49,430.3 Cash from Investing Growth
Capital Expenditure
Sale of Property, Plant, and Equipment
Divestitures
Other Investing Activities
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa 12,504 -7,446.5 -2,348.6 9,232.2 -5,432.4 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 +3,187.07% -159.55% +68.46% +493.09% -158.84% aa.aa aa.aa aa.aa aa.aa aa.aa 236,770 32,675.5 82,116.1 59,007.9 58,202 aa.aa aa.aa aa.aa aa.aa aa.aa 46,519.1 7,309.3 - 7,312 3,612.5 aa.aa aa.aa aa.aa aa.aa aa.aa 190,250.9 25,366.2 82,116.1 51,695.9 54,589.5 aa.aa aa.aa aa.aa aa.aa aa.aa -207,939.2 -13,562.1 -61,068 -35,991 -32,994.1 aa.aa aa.aa aa.aa aa.aa aa.aa -50,842.2 - -5,110.5 - - aa.aa aa.aa aa.aa aa.aa aa.aa -157,097 -13,562.1 -55,957.5 -35,991 -32,994.1 aa.aa aa.aa aa.aa aa.aa aa.aa 7,000 - - 38,500 - aa.aa aa.aa aa.aa aa.aa aa.aa -12,096.2 -6,800 -3.4 -30,754.9 - 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 -22.8 -13.9 - - -857.8 aa.aa aa.aa aa.aa aa.aa aa.aa -11,207.8 -19,746 -23,393.3 -21,529.8 -29,782.5 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 10,447.4 -9,693.1 -746.3 15.9 5,514.2 Net Change in Cash
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 10,447.4 -9,693.1 -746.3 15.9 5,514.2 aa.aa aa.aa aa.aa aa.aa aa.aa 1,882.5 12,329.9 2,636.8 1,890.5 1,906.4 aa.aa aa.aa aa.aa aa.aa aa.aa 12,329.9 2,636.8 1,890.5 1,906.4 7,420.6 aa.aa aa.aa aa.aa aa.aa aa.aa -36,826.54 6,764.75 -10,726.33 -42,637.38 -33,253.21 aa.aa aa.aa aa.aa aa.aa aa.aa -1,342.37% +118.37% -258.56% -297.5% +22.01% aa.aa aa.aa aa.aa aa.aa aa.aa 12.86 -0.17 -0.04 -0.84 0.53