Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 43,974 23,760 20,186 1,746 22,320 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 +103.34% -45.97% -15.04% -91.35% +1,178.35% aa.aa aa.aa aa.aa aa.aa aa.aa 12,711 13,331 27,358 13,757 5,869 aa.aa aa.aa aa.aa aa.aa aa.aa 18,575 14,606 13,346 11,995 13,019 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -88 -10,040 -1,505 -1,452 -685 aa.aa aa.aa aa.aa aa.aa aa.aa 12,776 5,863 -19,013 -22,554 4,117
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -20,199 -19,575 -1,648 -12,753 -15,494 Cash from Investing Growth
Capital Expenditure
Sale of Property, Plant, and Equipment
Cash Acquisitions
Divestitures
Other Investing Activities
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa -17,261 4,358 -19,187 -2,099 -3,801 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 -1,748.07% +125.25% -540.27% +89.06% -81.09% aa.aa aa.aa aa.aa aa.aa aa.aa 16,000 23,060 13,000 38,380 22,000 aa.aa aa.aa aa.aa aa.aa aa.aa - 7,060 3,000 7,000 - aa.aa aa.aa aa.aa aa.aa aa.aa 16,000 16,000 10,000 31,380 22,000 aa.aa aa.aa aa.aa aa.aa aa.aa -20,514 -16,145 -29,505 -35,751 -22,391 aa.aa aa.aa aa.aa aa.aa aa.aa -4,963 -7,000 -4,133 -8,427 -3,691 aa.aa aa.aa aa.aa aa.aa aa.aa -15,551 -9,145 -25,372 -27,324 -18,700 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -10,097 - - - - 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 -2,274 -2,190 -2,352 -4,380 -3,035 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -376 -367 -330 -348 -375 aa.aa aa.aa aa.aa aa.aa aa.aa -332 -80 1,078 893 1,052 aa.aa aa.aa aa.aa aa.aa aa.aa -2 - -1 1 -1
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 6,180 8,463 428 -12,212 4,076 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 15,203 21,383 29,847 30,275 18,064 aa.aa aa.aa aa.aa aa.aa aa.aa 21,383 29,846 30,275 18,063 22,140 aa.aa aa.aa aa.aa aa.aa aa.aa 25,463.88 4,076.25 -944.63 -12,233.88 3,564.88 aa.aa aa.aa aa.aa aa.aa aa.aa +364.1% -83.99% -123.17% -1,195.1% +129.14% aa.aa aa.aa aa.aa aa.aa aa.aa 38.79% 9.47% 6.22% -7.22% 2.73%