Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 23,966 15,618 -345 25,089 6,934 Cash from Operations Growth
Net Income
Total Depreciation, Depletion & Amortisation
Other Operating Activities, Total
aa.aa aa.aa aa.aa aa.aa aa.aa +27,767.44% -34.83% -102.21% +7,372.17% -72.36% aa.aa aa.aa aa.aa aa.aa aa.aa 2,440 1,609 3,176 3,752 5,904 aa.aa aa.aa aa.aa aa.aa aa.aa 530 588 612 616 645 aa.aa aa.aa aa.aa aa.aa aa.aa 20,996 13,421 -4,133 20,721 385
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -472 -561 -350 -32,425 -407 Cash from Investing Growth
Capital Expenditure
Divestitures
Other Investing Activities
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa -9,559 -2,552 -4,643 34,629 8,912 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 +30.46% +73.3% -81.94% +845.83% -74.26% aa.aa aa.aa aa.aa aa.aa aa.aa - 1,479 - 1,117 - aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - 1,479 - 1,117 - aa.aa aa.aa aa.aa aa.aa aa.aa -80 -73 -346 -91 -323 aa.aa aa.aa aa.aa aa.aa aa.aa -80 -73 -346 -91 -323 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -2,592 -1,889 -4,408 -3,316 -1,763 aa.aa aa.aa aa.aa aa.aa aa.aa 1,733 1,381 3,028 1,989 1,759 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 -147 -168 -176 -144 -165 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -500 aa.aa aa.aa aa.aa aa.aa aa.aa -8,473 -3,282 -2,741 35,074 9,404 aa.aa aa.aa aa.aa aa.aa aa.aa 117 -292 -174 -404 -254 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 14,052 12,213 -5,512 26,889 15,185 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 19,224 33,276 45,489 39,977 66,866 aa.aa aa.aa aa.aa aa.aa aa.aa 33,276 45,489 39,977 66,866 82,051 aa.aa aa.aa aa.aa aa.aa aa.aa 22,371 14,465 -1,374 23,423 5,209 aa.aa aa.aa aa.aa aa.aa aa.aa +2,596.76% -35.34% -109.5% +1,804.73% -77.76% aa.aa aa.aa aa.aa aa.aa aa.aa 116.82% 85.11% -5.76% 79.69% 16.75%