Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 54,949,000 65,317,000 68,353,000 73,354,000 60,581,000 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 +20.31% +18.87% +4.65% +7.32% -17.41% aa.aa aa.aa aa.aa aa.aa aa.aa 18,663,000 20,804,000 24,877,000 20,736,000 24,427,000 aa.aa aa.aa aa.aa aa.aa aa.aa 22,013,000 27,243,000 31,714,000 31,066,000 30,248,000 aa.aa aa.aa aa.aa aa.aa aa.aa 1,165,000 1,545,000 - 2,063,000 2,321,000 aa.aa aa.aa aa.aa aa.aa aa.aa 13,108,000 15,725,000 11,762,000 19,489,000 3,585,000 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -35,791,000 -35,256,000 -37,914,000 -39,122,000 -36,911,000 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 -2% +1.49% -7.54% -3.19% +5.65% aa.aa aa.aa aa.aa aa.aa aa.aa -35,131,000 -29,560,000 -29,923,000 -35,010,000 -33,603,000 aa.aa aa.aa aa.aa aa.aa aa.aa 1,496,000 236,000 756,000 526,000 100,000 aa.aa aa.aa aa.aa aa.aa aa.aa -1,166,000 - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 395,000 - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -1,385,000 -5,932,000 -8,747,000 -4,638,000 -3,408,000
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa -18,247,000 -27,753,000 -12,775,000 -40,965,000 -26,565,000 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 +1.14% -52.1% +53.97% -220.67% +35.15% aa.aa aa.aa aa.aa aa.aa aa.aa 26,524,000 24,469,000 46,612,000 35,958,000 38,834,000 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 26,524,000 24,469,000 46,612,000 35,958,000 38,834,000 aa.aa aa.aa aa.aa aa.aa aa.aa -18,983,000 -29,182,000 -47,965,000 -51,328,000 -41,923,000 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -18,983,000 -29,182,000 -47,965,000 -51,328,000 -41,923,000 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 - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -10,819,460 -11,197,000 -12,482,000 -14,856,000 -16,603,000 aa.aa aa.aa aa.aa aa.aa aa.aa -5,409,540 -4,065,000 -4,161,000 - - aa.aa aa.aa aa.aa aa.aa aa.aa -14,968,540 -11,843,000 1,060,000 -10,739,000 -6,873,000 aa.aa aa.aa aa.aa aa.aa aa.aa -108,000 39,000 59,000 370,000 -44,000 aa.aa aa.aa aa.aa aa.aa aa.aa - - -1,000 -1,000 -1,000
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 803,000 2,347,000 17,722,000 -6,364,000 -2,940,000 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 17,439,000 18,242,000 20,589,000 38,311,000 31,947,000 aa.aa aa.aa aa.aa aa.aa aa.aa 18,242,000 20,589,000 38,311,000 31,947,000 29,007,000 aa.aa aa.aa aa.aa aa.aa aa.aa 15,623,875 23,623,500 27,806,500 22,526,125 15,977,750 aa.aa aa.aa aa.aa aa.aa aa.aa +402.52% +51.2% +17.71% -18.99% -29.07% aa.aa aa.aa aa.aa aa.aa aa.aa 630.83% 1,425.74% 1,239.11% 1,485.00% 946.81%