Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 25,362 2,533 -10,668 -22,661 19,204 Cash from Operations Growth
Net Income
Depreciation & Amortization, Total
Amortization of Deferred Charges, Total
Other Non-Cash Items, Total
Change in Net Operating Assets
aa.aa aa.aa aa.aa aa.aa aa.aa +402.52% -90.01% -521.16% -112.42% +184.74% aa.aa aa.aa aa.aa aa.aa aa.aa 1,701 -11,380 5,369 5,727 9,241 aa.aa aa.aa aa.aa aa.aa aa.aa 13,101 9,306 9,924 11,855 12,922 aa.aa aa.aa aa.aa aa.aa aa.aa 691 859 776 813 904 aa.aa aa.aa aa.aa aa.aa aa.aa -1,978 -8,283 2,585 404 1,394 aa.aa aa.aa aa.aa aa.aa aa.aa 11,847 12,031 -29,322 -41,460 -5,257
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -20,467 -8,437 -9,759 -2,382 -6,438 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 13,116 318 28,098 22,794 -21,753 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 +120.47% -97.58% +8,735.85% -18.88% -195.43% aa.aa aa.aa aa.aa aa.aa aa.aa 386,875 151,408 227,057 373,935 289,660 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 386,875 151,408 227,057 373,935 289,660 aa.aa aa.aa aa.aa aa.aa aa.aa -382,686 -157,965 -217,657 -345,001 -290,331 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -382,686 -157,965 -217,657 -345,001 -290,331 aa.aa aa.aa aa.aa aa.aa aa.aa 302 11,298 26,231 - - aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -27,469 aa.aa aa.aa aa.aa aa.aa aa.aa 19,847 - - - 13,885 aa.aa aa.aa aa.aa aa.aa aa.aa -7,122 - -2,878 - - aa.aa aa.aa aa.aa aa.aa aa.aa -4,100 -4,423 -4,655 -6,127 -7,356 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - - - -13 -142 aa.aa aa.aa aa.aa aa.aa aa.aa -1,198 -1,579 1,682 3,026 -677 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 16,813 -7,165 9,353 777 -9,664 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 17,405 34,218 27,053 36,406 37,183 aa.aa aa.aa aa.aa aa.aa aa.aa 34,218 27,053 36,406 37,183 27,519 aa.aa aa.aa aa.aa aa.aa aa.aa 11,847 2,491.75 -20,718.5 -25,411 10,866.63 aa.aa aa.aa aa.aa aa.aa aa.aa +396.89% -78.97% -931.48% -22.65% +142.76% aa.aa aa.aa aa.aa aa.aa aa.aa - - - - 0.14%