Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa 1,502,000 1,110,000 1,745,000 1,166,000 2,765,000 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 +345.7% -26.1% +57.21% -33.18% +137.14% aa.aa aa.aa aa.aa aa.aa aa.aa 549,000 705,000 132,000 883,000 1,529,000 aa.aa aa.aa aa.aa aa.aa aa.aa 689,000 712,000 1,004,000 734,000 769,000 aa.aa aa.aa aa.aa aa.aa aa.aa - 10,000 2,000 3,000 - aa.aa aa.aa aa.aa aa.aa aa.aa 240,000 -6,000 -567,000 -178,000 467,000 aa.aa aa.aa aa.aa aa.aa aa.aa 24,000 -311,000 1,174,000 -276,000 -
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -799,000 -729,000 -1,694,000 -1,298,000 -1,193,000 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 +31.24% +8.76% -132.37% +23.38% +8.09% aa.aa aa.aa aa.aa aa.aa aa.aa -936,000 -854,000 -785,000 -1,049,000 -1,297,000 aa.aa aa.aa aa.aa aa.aa aa.aa 7,000 6,000 17,000 15,000 - aa.aa aa.aa aa.aa aa.aa aa.aa -35,000 -12,000 -633,000 -111,000 - aa.aa aa.aa aa.aa aa.aa aa.aa - 5,000 31,000 4,000 - aa.aa aa.aa aa.aa aa.aa aa.aa 165,000 126,000 -324,000 -157,000 104,000
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa -228,000 -957,000 530,000 -19,000 -1,537,000 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 -159.84% -319.74% +155.38% -103.58% -7,989.47% aa.aa aa.aa aa.aa aa.aa aa.aa 2,078,000 979,000 1,895,000 942,000 873,000 aa.aa aa.aa aa.aa aa.aa aa.aa 429,000 401,000 623,000 93,000 - aa.aa aa.aa aa.aa aa.aa aa.aa 1,649,000 578,000 1,272,000 849,000 873,000 aa.aa aa.aa aa.aa aa.aa aa.aa -1,759,000 -1,286,000 -1,521,000 -725,000 -2,410,000 aa.aa aa.aa aa.aa aa.aa aa.aa -1,366,000 -689,000 -797,000 -159,000 - aa.aa aa.aa aa.aa aa.aa aa.aa -393,000 -597,000 -724,000 -566,000 -2,410,000 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 - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -225,000 -283,000 -172,000 -237,000 - aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa -322,000 -367,000 328,000 1,000 - aa.aa aa.aa aa.aa aa.aa aa.aa 35,000 -28,000 -3,000 4,000 - aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 510,000 -604,000 578,000 -147,000 35,000 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 322,000 832,000 228,000 806,000 - aa.aa aa.aa aa.aa aa.aa aa.aa 832,000 228,000 806,000 659,000 - aa.aa aa.aa aa.aa aa.aa aa.aa 754,500 405,750 830,500 283,125 - aa.aa aa.aa aa.aa aa.aa aa.aa +595.16% -46.22% +104.68% -65.91% - aa.aa aa.aa aa.aa aa.aa aa.aa 12.28 5.14 22.24 1.63 -