Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 997,623 1,177,873 1,102,240 1,007,582 1,072,124 Cash from Operations Growth
Net Income
Total Depreciation, Depletion & Amortization
Other Operating Activities, Total
aa.aa aa.aa aa.aa aa.aa aa.aa +5.52% +18.07% -6.42% -8.59% +6.41% aa.aa aa.aa aa.aa aa.aa aa.aa 354,127 243,174 554,272 529,358 821,861 aa.aa aa.aa aa.aa aa.aa aa.aa 104,574 132,470 151,677 191,399 210,513 aa.aa aa.aa aa.aa aa.aa aa.aa 538,922 802,229 396,291 286,825 39,750
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -2,546,411 -731,010 -665,444 18,193 -627,647 Cash from Investing Growth
Divestitures
Capital Expenditure
Cash Acquisitions
Other Investing Activities
aa.aa aa.aa aa.aa aa.aa aa.aa -349.3% +71.29% +8.97% +102.73% -3,549.94% aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -24,709 -26,224 -29,050 -24,877 -20,723 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -2,523,165 -707,466 -641,634 24,272 -622,262
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa 1,543,105 -512,967 -504,629 -1,009,226 -406,204 Cash from Financing Growth
Total Debt Issued
Long-Term Debt Issued, Total
Short Term Debt Issued, Total
Total Debt Repaid
Long-Term Debt Repaid, Total
Short 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
Miscellaneous Cash Flow Adjustments
aa.aa aa.aa aa.aa aa.aa aa.aa +507.08% -133.24% +1.63% -99.99% +59.75% aa.aa aa.aa aa.aa aa.aa aa.aa 198,783 - - 2,218 - aa.aa aa.aa aa.aa aa.aa aa.aa 198,783 - - 2,218 - aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -12,712 -275,257 -20,550 -49 -136,923 aa.aa aa.aa aa.aa aa.aa aa.aa -12,711 -275,256 -20,549 -48 -136,922 aa.aa aa.aa aa.aa aa.aa aa.aa -1 -1 -1 -1 -1 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -50,940 -25,792 -93,736 -111,691 -62,917 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 -154,799 -160,419 -151,571 -192,008 -219,142 aa.aa aa.aa aa.aa aa.aa aa.aa 1,562,773 -51,499 -238,772 -707,696 12,778 aa.aa aa.aa aa.aa aa.aa aa.aa 3,022 -33,124 59,659 56,615 63,326 aa.aa aa.aa aa.aa aa.aa aa.aa 486 2,748 -4,295 1 -1
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa -2,175 -96,480 -12,469 73,165 101,598 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 823,048 908,491 861,288 798,828 795,300 aa.aa aa.aa aa.aa aa.aa aa.aa 820,873 812,011 848,819 871,993 896,898 aa.aa aa.aa aa.aa aa.aa aa.aa 592,951.75 467,894.13 731,041.38 1,109,187.25 849,069.13 aa.aa aa.aa aa.aa aa.aa aa.aa +112.77% -21.09% +56.24% +51.73% -23.45% aa.aa aa.aa aa.aa aa.aa aa.aa 27.98% 31.38% 21.97% 19.20% 11.30%