Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa -37,505 -8,195 -40,275 -23,130 -39,411 Cash from Operations Growth
Net Income
Total Depreciation, Depletion & Amortization
Other Operating Activities, Total
aa.aa aa.aa aa.aa aa.aa aa.aa -100.5% +78.15% -391.46% +42.57% -70.39% aa.aa aa.aa aa.aa aa.aa aa.aa 5,097 7,754 13,537 4,425 7,318 aa.aa aa.aa aa.aa aa.aa aa.aa 1,140 1,035 924 1,446 1,434 aa.aa aa.aa aa.aa aa.aa aa.aa -44,220 -17,514 -55,292 -29,647 -48,839
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -31,974 -299 -29,471 -21,157 -24,529 Cash from Investing Growth
Capital Expenditure
Divestitures
Other Investing Activities
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa 78,037 47,122 61,212 32,989 51,029 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 +71.9% -39.62% +29.9% -46.11% +54.68% aa.aa aa.aa aa.aa aa.aa aa.aa 5,675 5,396 21,707 11,245 1,000 aa.aa aa.aa aa.aa aa.aa aa.aa - - 6,927 2,068 - aa.aa aa.aa aa.aa aa.aa aa.aa 5,675 5,396 14,780 9,177 1,000 aa.aa aa.aa aa.aa aa.aa aa.aa -14,675 -6,651 -6,973 -12,275 -15,755 aa.aa aa.aa aa.aa aa.aa aa.aa -14,675 -6,651 -6,973 -12,275 -3,684 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -12,071 aa.aa aa.aa aa.aa aa.aa aa.aa -76 - -17 - - aa.aa aa.aa aa.aa aa.aa aa.aa - 159 3,113 3,353 68 aa.aa aa.aa aa.aa aa.aa aa.aa 1,250 - 2,245 648 2,368 aa.aa aa.aa aa.aa aa.aa aa.aa - -1,046 -1,500 - -1,250 aa.aa aa.aa aa.aa aa.aa aa.aa -2,475 -2,980 -2,595 -2,703 -3,840 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 88,338 52,244 45,232 32,721 68,438 aa.aa aa.aa aa.aa aa.aa aa.aa 47 -2,775 2,739 1,766 75 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 8,605 35,853 -5,795 -9,532 -12,836 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 48,692 57,298 93,174 87,341 77,854 aa.aa aa.aa aa.aa aa.aa aa.aa 57,297 93,151 87,379 77,809 65,018 aa.aa aa.aa aa.aa aa.aa aa.aa -37,904 -8,679 -41,052 -24,807 -40,975 aa.aa aa.aa aa.aa aa.aa aa.aa -97.58% +77.1% -373% +39.57% -65.18% aa.aa aa.aa aa.aa aa.aa aa.aa -296.25% -54.88% -281.40% -157.38% -213.52%