Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 45,770 38,076 -15,534 38,896 39,949 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 +251.69% -16.81% -140.8% +350.39% +2.71% aa.aa aa.aa aa.aa aa.aa aa.aa 9,708 16,277 37,081 58,149 66,263 aa.aa aa.aa aa.aa aa.aa aa.aa 1,976 1,986 2,804 3,468 3,620 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -2,991 -751 -4,406 -13,567 -23,271 aa.aa aa.aa aa.aa aa.aa aa.aa 37,077 20,564 -51,013 -9,154 -6,663
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -8,919 -2,181 -1,653 -869 -18,457 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 -35,797 -26,189 14,368 -27,100 -23,014 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 -263.34% +26.84% +154.86% -288.61% +15.08% aa.aa aa.aa aa.aa aa.aa aa.aa - 8,587 24,228 - - aa.aa aa.aa aa.aa aa.aa aa.aa - - 19,228 - - aa.aa aa.aa aa.aa aa.aa aa.aa - 8,587 5,000 - - aa.aa aa.aa aa.aa aa.aa aa.aa -30,376 -30,385 -4,000 -6,907 -5,784 aa.aa aa.aa aa.aa aa.aa aa.aa -27,189 -27,385 - -4,736 -1,784 aa.aa aa.aa aa.aa aa.aa aa.aa -3,187 -3,000 -4,000 -2,171 -4,000 aa.aa aa.aa aa.aa aa.aa aa.aa 122 357 57 29 29 aa.aa aa.aa aa.aa aa.aa aa.aa -2,000 - - -6,001 -5,003 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 -3,154 -3,097 -4,043 -7,782 -9,385 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -389 -1,651 -1,874 -6,439 -2,871 aa.aa aa.aa aa.aa aa.aa aa.aa -387 1,052 2,353 1,467 2,654 aa.aa aa.aa aa.aa aa.aa aa.aa -2 -1 126 -1 -1
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 665 10,757 -340 12,393 1,131 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 14,050 14,686 25,514 25,178 37,579 aa.aa aa.aa aa.aa aa.aa aa.aa 14,715 25,443 25,174 37,571 38,710 aa.aa aa.aa aa.aa aa.aa aa.aa 44,868.5 32,651.25 -38,619.25 30,658.5 -8,868.13 aa.aa aa.aa aa.aa aa.aa aa.aa +236.7% -27.23% -218.28% +179.39% -128.93% aa.aa aa.aa aa.aa aa.aa aa.aa 52.65% 26.05% -11.62% 15.84% 8.38%