Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 31,999 41,677 38,972 52,960 55,831 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 +7.22% +30.24% -6.49% +35.89% +5.42% aa.aa aa.aa aa.aa aa.aa aa.aa 47,905 52,884 59,793 70,225 81,078 aa.aa aa.aa aa.aa aa.aa aa.aa 907 2,240 2,429 2,511 2,532 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -14,496 -15,547 -19,347 -18,244 -27,548 aa.aa aa.aa aa.aa aa.aa aa.aa -2,317 2,100 -3,903 -1,532 -231
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -9,238 -5,422 -44,053 1,282 -2,206 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 -12.54% +41.31% -712.49% +102.91% -272.07% aa.aa aa.aa aa.aa aa.aa aa.aa -12,490 -1,085 -1,820 -1,119 -3,727 aa.aa aa.aa aa.aa aa.aa aa.aa 3 845 5 2 - aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - - 234 - 220 aa.aa aa.aa aa.aa aa.aa aa.aa 3,249 -5,182 -42,472 2,399 1,301
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa -13,120 -15,121 -22,965 -20,619 -39,702 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 9,640 21,133 -28,046 33,622 13,922 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 119,972 129,612 150,745 122,699 156,322 aa.aa aa.aa aa.aa aa.aa aa.aa 129,612 150,745 122,699 156,321 170,244 aa.aa aa.aa aa.aa aa.aa aa.aa 16,031.63 35,911.38 30,339 44,435.88 43,093.38 aa.aa aa.aa aa.aa aa.aa aa.aa -8.02% +124% -15.52% +46.46% -3.02% aa.aa aa.aa aa.aa aa.aa aa.aa 1.55% 2.25% 2.27% 2.79% 2.58%