Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 2,995,211 3,009,064 3,010,257 2,261,013 2,374,159 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 +24.48% +0.46% +0.04% -24.89% +5% aa.aa aa.aa aa.aa aa.aa aa.aa 855,306 916,181 1,255,994 1,292,756 1,345,119 aa.aa aa.aa aa.aa aa.aa aa.aa 1,081,482 1,119,093 1,561,183 1,582,625 1,628,586 aa.aa aa.aa aa.aa aa.aa aa.aa 383,828 388,060 - - - aa.aa aa.aa aa.aa aa.aa aa.aa 338,812 333,878 -353,350 -706,345 -559,111 aa.aa aa.aa aa.aa aa.aa aa.aa 335,783 251,852 546,430 91,977 -40,435
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -1,852,727 -1,424,532 -1,699,152 -1,736,912 -1,989,235 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 -4.43% +23.11% -19.28% -2.22% -14.53% aa.aa aa.aa aa.aa aa.aa aa.aa -1,856,351 -1,795,164 -1,758,045 -1,851,879 -2,084,004 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - 260,211 aa.aa aa.aa aa.aa aa.aa aa.aa -126,915 -30,755 -121,747 -81,645 -285,316 aa.aa aa.aa aa.aa aa.aa aa.aa - 57,127 15,936 53,628 72,660 aa.aa aa.aa aa.aa aa.aa aa.aa 130,539 344,260 164,704 142,984 47,214
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa -1,041,261 -1,689,548 -1,438,130 -590,197 -234,454 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 -78.22% -62.26% +14.88% +58.96% +60.28% aa.aa aa.aa aa.aa aa.aa aa.aa 1,022,825 3,840,216 1,716,162 1,386,441 1,219,886 aa.aa aa.aa aa.aa aa.aa aa.aa 707,276 1,165,623 - 295,564 134,528 aa.aa aa.aa aa.aa aa.aa aa.aa 315,549 2,674,593 1,716,162 1,090,877 1,085,358 aa.aa aa.aa aa.aa aa.aa aa.aa -697,266 -720,663 -2,262,012 -693,427 -626,451 aa.aa aa.aa aa.aa aa.aa aa.aa - - -1,860,107 - - aa.aa aa.aa aa.aa aa.aa aa.aa -697,266 -720,663 -401,905 -693,427 -626,451 aa.aa aa.aa aa.aa aa.aa aa.aa 15 200,026 58 - - aa.aa aa.aa aa.aa aa.aa aa.aa -501,446 -250,244 -253,685 -510,968 -200,388 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 -354,827 -358,470 -396,963 -419,525 -417,438 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -510,562 -4,400,413 -241,690 -352,718 -210,063 aa.aa aa.aa aa.aa aa.aa aa.aa -13,783 7,169 25,862 25,452 38,484 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 87,440 -97,847 -101,163 -40,644 188,954 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 946,134 1,033,574 935,727 834,564 793,920 aa.aa aa.aa aa.aa aa.aa aa.aa 1,033,574 935,727 834,564 793,920 982,874 aa.aa aa.aa aa.aa aa.aa aa.aa 1,207,289.63 1,792,848.63 708,154 227,580.63 484,630.5 aa.aa aa.aa aa.aa aa.aa aa.aa +146.21% +48.5% -60.5% -67.86% +112.95% aa.aa aa.aa aa.aa aa.aa aa.aa 1,316.77% 1,262.16% 1,192.75% 391.21% 280.46%