Net Income | 14.27 | 190.22 | 848.95 | 505.2 | 872.73 | |
Depreciation & Amortization | 889.45 | 831.95 | 752.2 | 720.85 | 685.99 | |
Gain (Loss) on Sale of Assets | -1.59 | -0.52 | -447.08 | -123.66 | -618.98 | |
Gain (Loss) on Sale of Investments | -4.96 | -5.8 | 6.6 | -5.63 | -5.26 | |
Asset Writedown | 13.62 | 0.8 | - | - | - | |
Stock-Based Compensation | 43.95 | 51.48 | 52.03 | 50.86 | 44.14 | |
Income (Loss) on Equity Investments | 377.04 | 264.18 | 86.67 | 24.11 | 117 | |
Change in Accounts Receivable | -83.89 | -131.01 | -105.85 | -97.27 | -74.57 | |
Change in Accounts Payable | -2.4 | 41.7 | -22.78 | 20.03 | -4.06 | |
Change in Other Net Operating Assets | -118.12 | -73.59 | -78.96 | -146.84 | -31.34 | |
Other Operating Activities | 107.06 | 131.73 | 190.84 | 186.79 | 169.35 | |
Operating Cash Flow | 1,235 | 1,302 | 1,282 | 1,133 | 1,157 | |
Operating Cash Flow Growth | -5.15% | 1.49% | 13.16% | -2.04% | -2.06% | |
Acquisition of Real Estate Assets | -1,135 | -1,021 | -2,216 | -1,151 | -1,015 | |
Sale of Real Estate Assets | 6.69 | 0.52 | 834.77 | 179.89 | 519.3 | |
Net Sale / Acq. of Real Estate Assets | -1,128 | -1,021 | -1,381 | -971.2 | -495.73 | |
Investment in Marketable & Equity Securities | -106.14 | -160.55 | -237.96 | -78.79 | -114.59 | |
Other Investing Activities | -3.26 | -12.18 | 16.62 | 10.04 | -3.4 | |
Investing Cash Flow | -1,237 | -1,194 | -1,603 | -1,040 | -613.72 | |
Short-Term Debt Issued | 5,363 | - | - | - | - | |
Long-Term Debt Issued | 849.67 | 2,548 | 2,465 | 3,669 | 1,513 | |
Total Debt Issued | 6,213 | 2,548 | 2,465 | 3,669 | 1,513 | |
Short-Term Debt Repaid | -4,863 | - | - | - | - | |
Long-Term Debt Repaid | -1,217 | -1,230 | -1,130 | -3,799 | -282.17 | |
Total Debt Repaid | -6,081 | -1,230 | -1,130 | -3,799 | -282.17 | |
Net Debt Issued (Repaid) | 132.34 | 1,318 | 1,335 | -130.16 | 1,231 | |
Issuance of Common Stock | - | 0.37 | - | 24.21 | 3.28 | |
Repurchase of Common Stock | -1.73 | - | -0.35 | - | - | |
Preferred Share Repurchases | - | - | - | -200 | - | |
Common Dividends Paid | -689.87 | -687.81 | -685.02 | -683.75 | - | |
Common & Preferred Dividends Paid | - | - | - | - | -688.9 | |
Total Dividends Paid | -689.87 | -687.81 | -685.02 | -683.75 | -688.9 | |
Other Financing Activities | 284.78 | 137.63 | -93.13 | -321.74 | -61.01 | |
Net Cash Flow | -277.37 | 875.76 | 235.65 | -1,218 | 1,027 | |
Cash Interest Paid | 676.07 | 553.99 | 449.9 | 465.44 | 433.49 | |
Levered Free Cash Flow | 1,001 | 1,043 | 1,248 | 965.81 | 945.7 | |
Unlevered Free Cash Flow | 1,404 | 1,405 | 1,521 | 1,230 | 1,216 | |
Change in Net Working Capital | 159.05 | 111.89 | -58.29 | 138.77 | 69.13 | |