Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 54,692.4 178,292.6 158,102.3 -34,663.1 238,518.7 Cash from Operations Growth
Net Income
Depreciation & Amortisation, Total
Amortisation of Deferred Charges, Total
Other Non-Cash Items, Total
Change in Net Operating Assets
aa.aa aa.aa aa.aa aa.aa aa.aa -36.06% +225.99% -11.32% -121.92% +788.11% aa.aa aa.aa aa.aa aa.aa aa.aa 26,387.3 106,628.9 72,942.3 -69,802.3 160,146.1 aa.aa aa.aa aa.aa aa.aa aa.aa 33,698.7 36,254.7 40,003.6 45,601.5 55,964.3 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -12,818.3 6,465.1 -6,323.6 -23,648.1 50,126.7 aa.aa aa.aa aa.aa aa.aa aa.aa 7,424.7 28,943.9 51,480 13,185.8 -27,718.4
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -141,678.9 -122,785.9 -137,448.4 -113,835.5 -130,192.3 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 -24.48% +13.34% -11.94% +17.18% -14.37% aa.aa aa.aa aa.aa aa.aa aa.aa -138,565.1 -116,660 -123,447.6 -94,467.1 -100,712.4 aa.aa aa.aa aa.aa aa.aa aa.aa 624.4 590.8 3,169.4 1,026 1,254.6 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 -3,738.2 -6,716.7 -17,170.2 -20,394.4 -30,734.5
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa 84,519.6 -47,091.9 -20,662.4 160,251.7 -161,550.4 Cash from Financing Growth
Total Debt Issued
Short Term Debt Issued, Total
Long-Term Debt Issued, Total
Total Debt Repaid
Short Term Debt Repaid, 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 +225.3% -155.72% +56.12% +875.57% -200.81% aa.aa aa.aa aa.aa aa.aa aa.aa 136,309.4 54,494.5 124,403.3 292,124.5 101,021.2 aa.aa aa.aa aa.aa aa.aa aa.aa 16,975.4 - - 65,676.7 - aa.aa aa.aa aa.aa aa.aa aa.aa 119,334 54,494.5 124,403.3 226,447.8 101,021.2 aa.aa aa.aa aa.aa aa.aa aa.aa -21,677.4 -51,621 -85,233.5 -79,616.4 -200,570.6 aa.aa aa.aa aa.aa aa.aa aa.aa - -6,149.1 -55,639 - -32,213.2 aa.aa aa.aa aa.aa aa.aa aa.aa -21,677.4 -45,471.9 -29,594.5 -79,616.4 -168,357.4 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - -19,134.7 -10,403.8 - - 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 -17,251.1 -14,844.1 -32,228.9 -19,857.1 -21,305.1 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -12,861.3 -15,986.6 -17,199.5 -32,399.3 -40,695.9 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa -2,466.9 8,414.8 -8.5 11,753.1 -53,224 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 4,514.5 -3,611 2,347 -6,568.3 56,022.5 aa.aa aa.aa aa.aa aa.aa aa.aa 2,047.6 4,803.8 2,338.5 5,184.8 2,798.5 aa.aa aa.aa aa.aa aa.aa aa.aa -80,521.09 32,269.39 12,967.55 -101,015.96 36,901.44 aa.aa aa.aa aa.aa aa.aa aa.aa -102.48% +140.08% -59.81% -878.99% +136.53% aa.aa aa.aa aa.aa aa.aa aa.aa -28.95% 17.39% 9.06% -38.44% 20.42%