Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 25,901 23,229 28,985 32,547 31,107 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 +2.23% -10.32% +24.78% +12.29% -4.42% aa.aa aa.aa aa.aa aa.aa aa.aa 24,401 21,397 21,637 22,776 23,634 aa.aa aa.aa aa.aa aa.aa aa.aa 10,413 10,630 11,237 12,307 12,483 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -9,587 -7,819 -4,184 -6,909 -7,987 aa.aa aa.aa aa.aa aa.aa aa.aa 674 -979 295 4,373 2,977
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -19,867 -25,402 -31,567 -22,548 -24,340 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 -584 1,473 759 -208 -4,408 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 +94.99% +352.23% -48.47% -127.4% -2,019.23% aa.aa aa.aa aa.aa aa.aa aa.aa 15,177 20,130 10,000 10,000 20,000 aa.aa aa.aa aa.aa aa.aa aa.aa 5,177 - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 10,000 20,130 10,000 10,000 20,000 aa.aa aa.aa aa.aa aa.aa aa.aa -9,082 -13,869 -3,843 -1,823 -14,151 aa.aa aa.aa aa.aa aa.aa aa.aa -5,197 - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -3,885 -13,869 -3,843 -1,823 -14,151 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - 280 aa.aa aa.aa aa.aa aa.aa aa.aa -1,475 - -573 -3,001 -4,001 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 -4,818 -4,667 -4,472 -5,382 -6,471 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -386 -121 -353 -2 -65 aa.aa aa.aa aa.aa aa.aa aa.aa -102 246 613 511 978 aa.aa aa.aa aa.aa aa.aa aa.aa 240 1 2 - -1
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 5,588 -453 -1,208 10,302 3,336 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 25,914 31,852 31,435 29,919 40,511 aa.aa aa.aa aa.aa aa.aa aa.aa 31,502 31,399 30,227 40,221 43,847 aa.aa aa.aa aa.aa aa.aa aa.aa 627.38 -6,632.75 -8,737.25 5,796 1,853.38 aa.aa aa.aa aa.aa aa.aa aa.aa -84.36% -1,157.22% -31.73% +166.34% -68.02% aa.aa aa.aa aa.aa aa.aa aa.aa 2.22% -2.16% -2.71% 6.14% 3.79%