Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa -6,331 -19,022 -27,378 -16,613 -40,720 Cash from Operations Growth
Net Income
Total Depreciation, Depletion & Amortization
Other Operating Activities, Total
aa.aa aa.aa aa.aa aa.aa aa.aa +39.45% -200.46% -43.93% +39.32% -145.11% aa.aa aa.aa aa.aa aa.aa aa.aa 2,041 3,140 3,384 3,291 3,817 aa.aa aa.aa aa.aa aa.aa aa.aa 203 202 208 211 233 aa.aa aa.aa aa.aa aa.aa aa.aa -8,820 -22,618 -31,243 -20,428 -45,051
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -3,349 1,467 -1,456 -80 -7,336 Cash from Investing Growth
Capital Expenditure
Divestitures
Other Investing Activities
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa 25,080 23,321 25,075 19,512 44,275 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 +43.52% -7.01% +7.52% -22.19% +126.91% aa.aa aa.aa aa.aa aa.aa aa.aa - - 739 - 500 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - - 739 - 500 aa.aa aa.aa aa.aa aa.aa aa.aa -88 -96 -99 -852 -110 aa.aa aa.aa aa.aa aa.aa aa.aa -88 -96 -99 -852 -110 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -380 - -245 - - aa.aa aa.aa aa.aa aa.aa aa.aa 100 92 53 88 153 aa.aa aa.aa aa.aa aa.aa aa.aa 500 500 500 - - aa.aa aa.aa aa.aa aa.aa aa.aa - -800 - - - aa.aa aa.aa aa.aa aa.aa aa.aa -1,300 -1,101 -1,325 -1,503 -1,640 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 26,248 24,726 25,452 21,779 45,372 aa.aa aa.aa aa.aa aa.aa aa.aa 44 -1,029 1,750 545 96 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 15,444 4,737 -2,009 3,364 -3,685 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 7,827 22,361 26,189 22,580 23,504 aa.aa aa.aa aa.aa aa.aa aa.aa 23,271 27,098 24,180 25,944 19,819 aa.aa aa.aa aa.aa aa.aa aa.aa -6,513 -19,239 -27,674 -16,965 -41,163 aa.aa aa.aa aa.aa aa.aa aa.aa +38.56% -195.39% -43.84% +38.7% -142.63% aa.aa aa.aa aa.aa aa.aa aa.aa -42.83% -69.96% -122.38% -82.16% -127.67%