Net Income | 19.23 | 15.4 | 21.1 | 109.17 | 19.45 | |
Depreciation & Amortization | 27.25 | 27.59 | 26.41 | 27.3 | 25.4 | |
Other Amortization | 0.77 | 0.73 | 0.71 | 0.79 | 0.76 | |
Gain (Loss) on Sale of Assets | - | 0.23 | - | -87.31 | - | |
Stock-Based Compensation | 0.85 | 0.78 | 0.78 | 0.95 | 0.91 | |
Change in Other Net Operating Assets | -1.19 | -1.75 | -2.16 | -3.11 | -2.26 | |
Other Operating Activities | - | -0.04 | -0.05 | -0.05 | -0.05 | |
Operating Cash Flow | 46.91 | 42.94 | 46.81 | 47.73 | 44.21 | |
Operating Cash Flow Growth | 9.25% | -8.26% | -1.93% | 7.95% | 3.65% | |
Acquisition of Real Estate Assets | -9.07 | -23.2 | -36.11 | -27.31 | -30.53 | |
Sale of Real Estate Assets | - | 3.89 | - | 28.12 | - | |
Net Sale / Acq. of Real Estate Assets | -9.07 | -19.31 | -36.11 | 0.81 | -30.53 | |
Cash Acquisition | - | - | - | -2.56 | - | |
Investment in Marketable & Equity Securities | -4.8 | -3.3 | 0.78 | -16.33 | 3.32 | |
Other Investing Activities | - | 3.5 | -1.35 | -6.34 | - | |
Investing Cash Flow | -13.88 | -19.11 | -36.67 | -24.43 | -27.21 | |
Long-Term Debt Issued | 22.3 | 28.5 | 26.2 | 35.7 | 23.25 | |
Long-Term Debt Repaid | -13.55 | -11.89 | -12.2 | -2.08 | -1.91 | |
Net Debt Issued (Repaid) | 8.75 | 16.61 | 14 | 33.62 | 21.34 | |
Issuance of Common Stock | - | 0.15 | 0.18 | 0.22 | - | |
Repurchase of Common Stock | - | - | - | - | -0.24 | |
Common Dividends Paid | -40.39 | -39.77 | -39.18 | -38.53 | -37.97 | |
Other Financing Activities | -2.51 | -0.22 | -0.03 | -1.84 | -0.5 | |
Net Cash Flow | -1.12 | 0.6 | -14.89 | 16.76 | -0.37 | |
Cash Interest Paid | 17.91 | 16.27 | 10.39 | 8.08 | 7.57 | |
Levered Free Cash Flow | 37.71 | 39.4 | 38.67 | -47.21 | 44.85 | |
Unlevered Free Cash Flow | 48.72 | 49.25 | 44.68 | -42.49 | 49.25 | |
Change in Net Working Capital | 3.17 | -0.54 | 2.43 | 89.9 | -5.63 | |