Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa -10,372,694 -8,950,963 -10,387,765 -17,324,329 924,996 Cash from Operations Growth
Net Income
Total Depreciation, Depletion & Amortisation
Other Operating Activities, Total
aa.aa aa.aa aa.aa aa.aa aa.aa -160.19% +13.71% -16.05% -66.78% +105.34% aa.aa aa.aa aa.aa aa.aa aa.aa 1,226,985 401,095 925,434 1,061,505 291,877 aa.aa aa.aa aa.aa aa.aa aa.aa 284,381 316,136 314,897 332,620 352,698 aa.aa aa.aa aa.aa aa.aa aa.aa -11,908,666 -9,694,337 -11,653,253 -18,758,839 224,640
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa 520,234 -2,943,274 -971,144 -3,220,906 -784,544 Cash from Investing Growth
Capital Expenditure
Divestitures
Other Investing Activities
aa.aa aa.aa aa.aa aa.aa aa.aa +200.57% -665.76% +67% -231.66% +75.64% aa.aa aa.aa aa.aa aa.aa aa.aa -153,404 -408,135 -514,139 -195,079 -190,125 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 664,584 -2,558,213 -489,992 -3,050,919 -607,859
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa 10,183,514 13,132,966 13,293,049 21,054,294 1,387,285 Cash from Financing Growth
Total Debt Issued
Short Term Debt Issued, Total
Long-Term Debt Issued, Total
Total Debt Repaid
Long-Term Debt Repaid, Total
Short Term Debt Repaid, Total
Repurchase of Common Stock
Issuance 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 +81.69% +28.96% +1.22% +58.39% -93.41% aa.aa aa.aa aa.aa aa.aa aa.aa 16,572,495 16,095,988 13,171,457 21,288,740 9,784,046 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 16,572,495 16,095,988 13,171,457 21,288,740 9,784,046 aa.aa aa.aa aa.aa aa.aa aa.aa -14,269,315 -14,856,522 -11,864,452 -18,789,746 -12,479,693 aa.aa aa.aa aa.aa aa.aa aa.aa -14,269,315 -14,856,522 -11,864,452 -18,789,746 -12,479,693 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 -101,758 -115,855 -112,033 -370,604 -392,210 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 7,982,092 12,009,355 12,098,077 18,925,904 4,475,142 aa.aa aa.aa aa.aa aa.aa aa.aa -59,637 -81,897 427,756 871,567 -874,494 aa.aa aa.aa aa.aa aa.aa aa.aa 1 - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 271,418 1,156,832 2,361,896 1,380,626 653,243 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 2,986,536 3,279,604 3,747,028 3,796,160 6,176,003 aa.aa aa.aa aa.aa aa.aa aa.aa 3,257,954 4,436,436 6,108,924 5,176,786 6,829,246 aa.aa aa.aa aa.aa aa.aa aa.aa -10,526,098 -9,359,098 -10,901,904 -17,519,408 734,871 aa.aa aa.aa aa.aa aa.aa aa.aa -150.2% +11.09% -16.48% -60.7% +104.19% aa.aa aa.aa aa.aa aa.aa aa.aa -173.04% -176.75% -179.66% -367.10% 12.14%