Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 9,435,985 18,557,088 23,284,854 32,891,585 26,346,848 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 -50.88% +96.66% +25.48% +41.26% -19.9% aa.aa aa.aa aa.aa aa.aa aa.aa 11,312,071 6,003,200 10,279,683 21,005,105 20,611,775 aa.aa aa.aa aa.aa aa.aa aa.aa 8,568,354 10,004,552 8,880,064 8,440,049 9,409,289 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -10,444,440 2,549,336 4,125,107 3,446,431 -3,674,216 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -9,757,541 -2,594,328 -3,158,997 -10,401,292 -33,439,773 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 +65.13% +73.41% -21.77% -229.26% -221.5% aa.aa aa.aa aa.aa aa.aa aa.aa -9,221,304 -2,878,284 -3,047,601 -8,888,674 -18,814,537 aa.aa aa.aa aa.aa aa.aa aa.aa 226,366 344,845 280,093 341,151 142,984 aa.aa aa.aa aa.aa aa.aa aa.aa - -1,838 - - -4,330,584 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -762,603 -59,051 -391,489 -1,853,769 -10,437,636
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa -830,690 -7,834,254 -7,419,838 -18,653,279 -12,230,036 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 -174.11% -843.1% +5.29% -151.4% +34.43% aa.aa aa.aa aa.aa aa.aa aa.aa 13,642,110 2,208,666 480,500 1,002,107 19,842,414 aa.aa aa.aa aa.aa aa.aa aa.aa 3,505,900 2,208,666 480,500 888,024 162,000 aa.aa aa.aa aa.aa aa.aa aa.aa 10,136,210 - - 114,083 19,680,414 aa.aa aa.aa aa.aa aa.aa aa.aa -9,782,722 -6,714,565 -4,627,724 -9,297,780 -5,034,974 aa.aa aa.aa aa.aa aa.aa aa.aa -9,544,619 -2,306,840 -1,006,534 -90,252 -259,860 aa.aa aa.aa aa.aa aa.aa aa.aa -238,103 -4,407,725 -3,621,190 -9,207,528 -4,775,114 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - - - -3,191,273 - 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 -4,609,064 -3,639,490 -3,013,150 -6,365,326 -25,001,255 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -81,014 311,135 -259,464 -801,007 -2,036,221 aa.aa aa.aa aa.aa aa.aa aa.aa -195,268 279,407 117,148 1,122,758 -361,943 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa -1,347,514 8,407,913 12,823,167 4,959,772 -19,684,904 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 13,438,175 12,090,661 20,498,574 33,321,741 38,281,513 aa.aa aa.aa aa.aa aa.aa aa.aa 12,090,661 20,498,574 33,321,741 38,281,513 18,596,609 aa.aa aa.aa aa.aa aa.aa aa.aa 216,000.25 14,337,661.38 18,396,941 19,766,720.25 6,919,129.5 aa.aa aa.aa aa.aa aa.aa aa.aa -97.23% +6,537.8% +28.31% +7.45% -65% aa.aa aa.aa aa.aa aa.aa aa.aa 188.64% 11,493.79% - 19,419.67% 7,083.28%