Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 7,197 14,221 9,785 14,000 16,695 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 -43.46% +97.6% -31.19% +43.08% +19.25% aa.aa aa.aa aa.aa aa.aa aa.aa 7,686 10,903 15,429 19,609 27,166 aa.aa aa.aa aa.aa aa.aa aa.aa 1,912 2,980 3,160 3,191 3,296 aa.aa aa.aa aa.aa aa.aa aa.aa - - 11 17 - aa.aa aa.aa aa.aa aa.aa aa.aa -1,306 -2,001 -5,196 -4,446 -7,061 aa.aa aa.aa aa.aa aa.aa aa.aa -1,095 2,339 -3,619 -4,371 -6,706
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa 8,709 -23,893 -353 -7,588 -5,052 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 +176.79% -374.35% +98.52% -2,049.58% +33.42% aa.aa aa.aa aa.aa aa.aa aa.aa -180 -1,177 -1,560 -2,020 -3,423 aa.aa aa.aa aa.aa aa.aa aa.aa 78 103 247 1,356 2,401 aa.aa aa.aa aa.aa aa.aa aa.aa - -17,433 - -2,159 6 aa.aa aa.aa aa.aa aa.aa aa.aa - 3,759 4,400 - - aa.aa aa.aa aa.aa aa.aa aa.aa 8,811 -9,145 -3,440 -4,765 -4,036
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa -3,860 -5,018 -3,922 -4,499 -5,233 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
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 12,049 -14,690 5,522 1,911 6,442 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 7,125 19,174 4,484 10,006 89,237 aa.aa aa.aa aa.aa aa.aa aa.aa 19,174 4,484 10,006 11,917 95,679 aa.aa aa.aa aa.aa aa.aa aa.aa 11,979.88 9,475.13 15,877.13 8,165.5 12,907.88 aa.aa aa.aa aa.aa aa.aa aa.aa +10.71% -20.91% +67.57% -48.57% +58.08% aa.aa aa.aa aa.aa aa.aa aa.aa 1.56% 1.72% 0.83% 0.92% 0.51%