Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 849,728 1,017,550 1,055,844 1,930,138 1,347,380 Cash from Operations Growth
Net Income
Depreciation & Amortization, Total
Amortization of Deferred Charges, Total
Other Non-Cash Items, Total
Change in Net Operating Assets
aa.aa aa.aa aa.aa aa.aa aa.aa +30.19% +19.75% +3.76% +82.81% -30.19% aa.aa aa.aa aa.aa aa.aa aa.aa 535,353 172,550 937,529 1,180,694 964,034 aa.aa aa.aa aa.aa aa.aa aa.aa 419,546 489,503 512,207 551,700 561,517 aa.aa aa.aa aa.aa aa.aa aa.aa 29,750 34,798 34,316 35,268 37,813 aa.aa aa.aa aa.aa aa.aa aa.aa -121,506 178,100 121,713 -93,370 -258,366 aa.aa aa.aa aa.aa aa.aa aa.aa -13,415 142,599 -549,921 255,846 42,382
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -500,727 -357,297 -167,550 -177,466 -205,761 Cash from Investing Growth
Capital Expenditure
Sale of Property, Plant, and Equipment
Cash Acquisitions
Divestitures
Other Investing Activities
aa.aa aa.aa aa.aa aa.aa aa.aa -82.96% +28.64% +53.11% -5.92% -15.94% aa.aa aa.aa aa.aa aa.aa aa.aa -326,014 -388,981 -393,833 -454,954 -520,542 aa.aa aa.aa aa.aa aa.aa aa.aa 40,645 47,753 27,888 20,276 26,099 aa.aa aa.aa aa.aa aa.aa aa.aa -319,364 502 -45,154 -25,734 -12,715 aa.aa aa.aa aa.aa aa.aa aa.aa 89,333 28,407 53,278 173,362 -15,852 aa.aa aa.aa aa.aa aa.aa aa.aa 14,673 -44,978 190,271 109,584 317,249
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa -156,629 -691,184 -693,396 -1,766,638 -1,086,233 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 +31.15% -341.29% -0.32% -154.78% +38.51% aa.aa aa.aa aa.aa aa.aa aa.aa 1,096,236 795,173 864,567 214,020 651,069 aa.aa aa.aa aa.aa aa.aa aa.aa 396,603 - - - 220,413 aa.aa aa.aa aa.aa aa.aa aa.aa 699,633 795,173 864,567 214,020 430,656 aa.aa aa.aa aa.aa aa.aa aa.aa -805,590 -1,220,477 -1,304,806 -1,490,268 -914,447 aa.aa aa.aa aa.aa aa.aa aa.aa - -183,322 -159,572 -408,701 - aa.aa aa.aa aa.aa aa.aa aa.aa -805,590 -1,037,155 -1,145,234 -1,081,567 -914,447 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -289,699 -19,784 -13 -217,107 -445,027 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 -197,704 -199,853 -203,737 -228,829 -293,433 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 40,128 -46,243 -49,407 -44,454 -84,395 aa.aa aa.aa aa.aa aa.aa aa.aa -30,142 25,943 42,848 15,395 47,921 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -408,756
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 162,230 -4,988 237,746 1,429 -305,449 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 1,160,582 1,322,812 1,317,824 1,555,570 1,556,999 aa.aa aa.aa aa.aa aa.aa aa.aa 1,322,812 1,317,824 1,555,570 1,556,999 1,251,550 aa.aa aa.aa aa.aa aa.aa aa.aa 599,162.63 288,898 -14,480.38 627,772.63 -1,291,547.75 aa.aa aa.aa aa.aa aa.aa aa.aa +984.43% -51.78% -105.01% +4,435.33% -305.73% aa.aa aa.aa aa.aa aa.aa aa.aa 14.88 13.6 9.75 21.28 5.66