Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 726 -4,663 13,217 7,208 32,437 Cash from Operations Growth
Net Income
Depreciation & Amortisation, Total
Amortisation of Deferred Charges, Total
Other Non-Cash Items, Total
Change in Net Operating Assets
aa.aa aa.aa aa.aa aa.aa aa.aa -89.39% -742.29% +383.44% -45.46% +350.01% aa.aa aa.aa aa.aa aa.aa aa.aa 20,309 6,546 10,983 18,360 28,743 aa.aa aa.aa aa.aa aa.aa aa.aa 2,316 2,411 2,085 2,050 2,128 aa.aa aa.aa aa.aa aa.aa aa.aa 132.18 127.02 120.4 79.8 74.49 aa.aa aa.aa aa.aa aa.aa aa.aa -9,010.18 -1,934.02 199.6 -7,469.8 -9,230.49 aa.aa aa.aa aa.aa aa.aa aa.aa -13,021 -11,813 -171 -5,812 10,722
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -3,482 -4,037 -6,622 -4,152 -16,782 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 399 13,529 -6,227 4,311 -22,727 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 -98.79% +3,290.73% -146.03% +169.23% -627.19% aa.aa aa.aa aa.aa aa.aa aa.aa 44,475 67,800 57,647 52,132 77,629 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 44,475 67,800 57,647 52,132 77,629 aa.aa aa.aa aa.aa aa.aa aa.aa -39,253 -48,958 -60,707 -43,000 -91,208 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -39,253 -48,958 -60,707 -43,000 -91,208 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 - - - - -4,839 aa.aa aa.aa aa.aa aa.aa aa.aa -4,910 -6,492 -2,990 -4,375 -4,242 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 87 1,179 -177 -446 -67 aa.aa aa.aa aa.aa aa.aa aa.aa 137 152 -78 -766 -202 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa -2,220 4,981 290 6,601 -7,274 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 14,353 12,133 17,114 17,404 24,005 aa.aa aa.aa aa.aa aa.aa aa.aa 12,133 17,114 17,404 24,005 16,731 aa.aa aa.aa aa.aa aa.aa aa.aa 20,748.06 2,039.02 7,056.65 28,113.93 18,485.49 aa.aa aa.aa aa.aa aa.aa aa.aa +57.99% -90.17% +246.08% +298.4% -34.25% aa.aa aa.aa aa.aa aa.aa aa.aa -0.63% -4.43% 6.88% 6.84% 24.36%