Box Ships Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2016	FY 2015	FY 2014	FY 2013	FY 2012
Period Ending	Dec '16 Dec 31, 2016	Dec '15 Dec 31, 2015	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013	Dec '12 Dec 31, 2012
Net Income	-226.63	-26.97	2.62	15.31	13.18
Depreciation & Amortization	8.1	18.54	20.94	21.54	19.21
Other Amortization	0.31	0.43	0.77	0.64	0.6
Loss (Gain) From Sale of Assets	-3.49	-	-	-	-
Asset Writedown & Restructuring Costs	240	21.64	-	-	-
Stock-Based Compensation	0.2	0.68	2.25	2.07	1.23
Other Operating Activities	-24.75	-0.3	-7.65	-	-
Change in Accounts Receivable	0.5	0.03	-0.45	0.13	0.17
Change in Inventory	1.29	-0.14	0.82	-0.79	-0.34
Change in Accounts Payable	-1.13	-0.6	0.87	-1.12	1.29
Change in Unearned Revenue	-0.27	-0.71	0.24	-0.11	-0.29
Change in Other Net Operating Assets	-3.43	0.61	-0.58	0.53	-2.51
Operating Cash Flow	-9.3	13.21	19.82	38.2	32.53
Operating Cash Flow Growth	-	-33.34%	-48.11%	17.41%	48.69%
Capital Expenditures	-0.13	-	-	-	-62.42
Sale of Property, Plant & Equipment	32.39	-	-	-	-
Other Investing Activities	7.99	-	2	-	-
Investing Cash Flow	40.25	-	2	-	-62.42
Long-Term Debt Issued	0.5	-	-	-	25
Long-Term Debt Repaid	-36.73	-11.7	-38.17	-36.7	-19.95
Net Debt Issued (Repaid)	-36.23	-11.7	-38.17	-36.7	5.05
Issuance of Common Stock	-	-	10.76	20.06	28.54
Repurchase of Common Stock	-	-0.11	-	-	-
Preferred Dividends Paid	-0.52	-2.06	-2.06	-1.77	-0.77
Common Dividends Paid	-	-	-	-12.98	-19.76
Dividends Paid	-0.52	-2.06	-2.06	-14.75	-20.53
Other Financing Activities	-0.04	-0.03	-0.3	-0.76	-0.9
Financing Cash Flow	-36.79	-13.91	-29.77	-30.83	29.88
Net Cash Flow	-5.84	-0.69	-7.95	7.37	-0.01
Free Cash Flow	-9.43	13.21	19.82	38.2	-29.89
Free Cash Flow Growth	-	-33.34%	-48.11%	-	-
Free Cash Flow Margin	-53.92%	30.00%	39.75%	54.70%	-45.36%
Free Cash Flow Per Share	-6.45	21.60	34.61	71.47	-73.27
Cash Interest Paid	4.06	4.9	5.82	7.03	7.22
Levered Free Cash Flow	8.49	15.23	23.65	28	-35.51
Unlevered Free Cash Flow	10.98	18.22	27.29	32.54	-30.81
Change in Working Capital	-3.04	-0.81	0.9	-1.36	-1.68

Source: S&P Global Market Intelligence. Standard template. Financial Sources.