Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 7,103 12,469 12,154 10,132 18,732 Cash from Operations Growth
Net Income
Amortization of Deferred Charges, Total
Total Depreciation, Depletion & Amortization
Other Operating Activities, Total
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -11,915 -13,483 -18,524 -9,334 -24,354 Cash from Investing Growth
Capital Expenditure
Sale of Property, Plant, and Equipment
Divestitures
Other Investing Activities
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa 2,730 9,778 3,366 3,028 1,384 Cash from Financing Growth
Total Debt Issued
Short Term Debt Issued, Total
Long-Term Debt Issued, Total
Total Debt Repaid
Short Term Debt Repaid (Collected)
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
Other Financing Activities
Foreign Exchange Rate Adjustments
aa.aa aa.aa aa.aa aa.aa aa.aa -42.95% +258.17% -65.58% -10.04% -54.29% 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 12,423 26,603 20,704 20,009 31,630 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 -6,735 -11,517 -14,655 -13,778 -16,752 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 - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - 13 130 1,029 194
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa -2,082 8,781 -2,892 4,857 -4,043 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 27,027 31,575 47,175 44,775 70,535 aa.aa aa.aa aa.aa aa.aa aa.aa 24,945 40,356 44,283 49,632 66,492 aa.aa aa.aa aa.aa aa.aa aa.aa 585.13 6,555.88 -10,079.75 -6,461.38 -3,477.5 aa.aa aa.aa aa.aa aa.aa aa.aa - +1,020.42% -253.75% +35.9% +46.18% aa.aa aa.aa aa.aa aa.aa aa.aa 2.88% 2.39% -2.50% -0.51% 2.88%