Cash from Operations
aa.aa aa.aa aa.aa aa.aa aa.aa -1,355,900 -245,067 909,355 2,106,136 -1,490,273 Cash from Operations Growth
Net Income
Total Depreciation, Depletion & Amortisation
Other Operating Activities, Total
aa.aa aa.aa aa.aa aa.aa aa.aa -693.82% +81.93% +471.06% +131.61% -170.76% aa.aa aa.aa aa.aa aa.aa aa.aa 305,955 1,117,298 -83,320 376,635 1,328,121 aa.aa aa.aa aa.aa aa.aa aa.aa 350,817 337,411 343,678 348,173 368,145 aa.aa aa.aa aa.aa aa.aa aa.aa -2,012,672 -1,699,776 648,997 1,381,328 -3,186,539
Cash from Investing
aa.aa aa.aa aa.aa aa.aa aa.aa -18,085,443 3,657,359 236,835 -12,213,619 -1,268,560 Cash from Investing Growth
Capital Expenditure
Divestitures
Other Investing Activities
aa.aa aa.aa aa.aa aa.aa aa.aa -290.44% +120.22% -93.52% -5,257.02% +89.61% aa.aa aa.aa aa.aa aa.aa aa.aa -123,804 -116,707 -102,964 -116,367 -113,716 aa.aa aa.aa aa.aa aa.aa aa.aa 168,970 71,643 -682,378 -1,710,067 163,521 aa.aa aa.aa aa.aa aa.aa aa.aa -17,146,547 3,660,951 946,109 -10,419,399 -1,194,230
Cash from Financing
aa.aa aa.aa aa.aa aa.aa aa.aa 23,782,518 20,963,620 5,385,042 11,976,277 -3,250,435 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 +676.36% -11.85% -74.31% +122.4% -127.14% aa.aa aa.aa aa.aa aa.aa aa.aa 23,021,053 18,707,004 10,192,331 19,186,263 3,993,130 aa.aa aa.aa aa.aa aa.aa aa.aa 18,021,522 - 5,533,119 11,656,491 804,718 aa.aa aa.aa aa.aa aa.aa aa.aa 4,999,531 18,707,004 4,659,212 7,529,772 3,188,412 aa.aa aa.aa aa.aa aa.aa aa.aa -4,983,073 -20,822,536 -5,466,007 -12,624,700 -10,002,385 aa.aa aa.aa aa.aa aa.aa aa.aa -4,983,073 -11,360,120 -5,466,007 -4,168,619 -3,962,569 aa.aa aa.aa aa.aa aa.aa aa.aa - -9,462,416 - -8,456,081 -6,039,816 aa.aa aa.aa aa.aa aa.aa aa.aa -50,028 -20 -158,529 -450,376 -400,090 aa.aa aa.aa aa.aa aa.aa aa.aa 1,235 899 2,688 1,212 3,327 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 -303,728 -321,024 -333,844 -379,490 -438,716 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - - aa.aa aa.aa aa.aa aa.aa aa.aa 6,097,059 23,399,297 1,148,403 6,243,368 3,594,299 aa.aa aa.aa aa.aa aa.aa aa.aa -362,652 397,287 1,251,522 1,063,752 1,994,454 aa.aa aa.aa aa.aa aa.aa aa.aa - - - - -
Net Change in Cash
aa.aa aa.aa aa.aa aa.aa aa.aa 3,978,523 24,773,199 7,782,754 2,932,546 -4,014,814 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 71,964,725 75,669,224 99,045,960 108,189,675 111,042,282 aa.aa aa.aa aa.aa aa.aa aa.aa 75,943,248 100,442,423 106,828,714 111,122,221 107,027,468 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 -34.36% -8.04% 5.57% 16.44% -10.29%