Income Statement

1 Year	-25%
3 Years	14%
5 Years	0%

134M

Gross Proft

1 Year	14%
3 Years	17%
5 Years	12%

48.4M

Operating Income

1 Year	21%
3 Years	17%
5 Years	10%

26.7M

Net Income

1 Year	-2%
3 Years	16%
5 Years	10%

Currency: USD

	Mar-2022	Dec-2021	Sep-2021	Jun-2021	Mar-2021	Dec-2020	Sep-2020	Jun-2020	Mar-2020	Dec-2019	Sep-2019	Jun-2019	Mar-2019	Dec-2018	Sep-2018	Jun-2018	Mar-2018	Dec-2017	Sep-2017	Jun-2017	Mar-2017	Dec-2016	Sep-2016	Jun-2016	Mar-2016	Dec-2015	Sep-2015	Jun-2015	Mar-2015	Dec-2014	Sep-2014	Jun-2014	Mar-2014	Dec-2013	Sep-2013	Jun-2013	Mar-2013	Dec-2012
Revenue
Revenue	282 -1%	284 -9%	313 -9%	344 -8%	375 -2%	384 +5%	367 +8%	338 +13%	299 +16%	257 +17%	219 +11%	198 +5%	190 -2%	193 -8%	210 -8%	230 -13%	264 -13%	303 -5%	319 +1%	315 +9%	289 +12%	258 +6%	244 -4%	256 -4%	265 +5%	252 +6%	239 +13%	212 +17%	181 +8%	168 +10%	153 +8%	141 -1%	143 +2%	140 +5%	133 +8%	123 +10%	112 +3%	108 N/A

Gross Profit
Cost of Revenue	(148)	(156)	(187)	(225)	(258)	(267)	(251)	(220)	(184)	(151)	(121)	(109)	(107)	(112)	(131)	(151)	(184)	(223)	(239)	(235)	(212)	(185)	(175)	(188)	(200)	(192)	(182)	(160)	(132)	(121)	(107)	(97)	(99)	(98)	(92)	(83)	(72)	(68)
Gross Profit	134 +5%	128 +2%	125 +5%	119 +1%	118 +1%	117 +1%	115 -2%	118 +3%	115 +8%	106 +8%	98 +10%	89 +8%	83 +2%	81 +2%	79 +1%	79 -1%	79 -1%	80 -1%	81 +1%	80 +3%	77 +5%	73 +6%	70 +3%	68 +4%	65 +8%	60 +5%	57 +9%	52 +8%	48 +3%	47 +3%	46 +3%	45 +2%	44 +4%	42 +1%	42 +3%	40 +0%	40 -1%	41 N/A

Operating Income
Operating Expenses	(86)	(84)	(85)	(82)	(78)	(73)	(71)	(73)	(72)	(67)	(63)	(57)	(52)	(51)	(49)	(47)	(48)	(48)	(48)	(48)	(47)	(45)	(41)	(38)	(35)	(32)	(30)	(28)	(26)	(25)	(24)	(23)	(27)	(22)	(20)	(19)	(16)	(16)
Selling, General & Administrative	(15)	(15)	(14)	(14)	(13)	(13)	(12)	(13)	(13)	(12)	(13)	(12)	(12)	(11)	(11)	(10)	(10)	(10)	(10)	(11)	(10)	(10)	(9)	(9)	(9)	(8)	(8)	(8)	(8)	(8)	(8)	(7)	(8)	(7)	(6)	(5)	(3)	(3)
Depreciation & Amortization	(70)	(70)	(71)	(68)	(64)	(61)	(59)	(60)	(59)	(55)	(50)	(45)	(41)	(40)	(38)	(37)	(37)	(37)	(38)	(37)	(37)	(35)	(32)	(29)	(26)	(23)	(22)	(20)	(19)	(18)	(16)	(16)	(16)	(15)	(15)	(14)	(13)	(13)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	0	0	0	0	0
Operating Income	48 +12%	43 +8%	40 +6%	37 -7%	40 -8%	44 -2%	44 -2%	45 +6%	43 +9%	39 +10%	36 +10%	32 +6%	30 +2%	30 -2%	30 -2%	31 -2%	32 -2%	32 0%	33 +2%	32 +5%	30 +6%	29 -1%	29 -3%	30 0%	30 +4%	29 +7%	27 +11%	24 +9%	22 +2%	22 -1%	22 +2%	21 +28%	17 -17%	20 -4%	21 -3%	22 -11%	24 -1%	25 N/A

Pre-Tax Income
Interest Income Expense	(11)	(13)	(14)	(12)	(13)	(12)	(10)	(11)	(12)	(11)	(13)	(11)	(10)	(9)	(6)	(7)	(8)	(9)	(10)	(10)	(11)	(14)	(14)	(16)	(15)	(13)	(15)	(13)	(12)	(11)	(11)	(11)	(11)	(12)	(14)	(15)	(16)	(17)
Non-Reccuring Items	(7)	(6)	(0)	4	6	5	5	6	4	4	7	2	2	2	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(3)	(2)	(3)	(2)	(2)	(1)	(1)	(0)	(0)	(1)	0	(3)	(3)	(2)	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5	5	8	8	7	7	31	35	32	39	18	16	16	8	2	0	0	0	9	9	9	0	0
Total Other Income	0	1	0	0	1	0	0	1	0	1	1	0	0	0	0	0	0	0	0	0	0	0	(1)	(0)	(1)	0	2	1	1	0	0	(0)	10	0	1	1	1	1
Pre-Tax Income	31 +24%	25 -6%	26 -11%	29 -13%	34 -8%	37 -8%	40 -3%	41 +19%	34 +8%	32 +8%	29 +27%	23 +0%	23 -1%	23 -1%	24 -17%	29 +1%	28 -8%	31 +2%	30 +9%	28 +9%	25 -41%	43 -7%	46 +8%	43 -14%	50 +60%	31 +11%	28 +7%	26 +44%	18 +42%	13 +17%	11 +14%	10 -38%	15 +5%	15 +1%	15 -3%	15 +68%	9 +0%	9 N/A

Net Income
Tax Provision	1	1	1	1	0	0	0	1	1	0	(0)	(0)	(0)	0	1	1	0	(1)	(1)	(1)	(0)	(0)	(0)	(0)	(0)	0	(0)	0	0	(0)	(1)	(1)	(0)	(0)	0	0	0	0
Income from Continuing Operations	32	25	27	30	34	37	40	41	35	32	29	23	23	24	25	29	28	30	29	27	25	43	46	42	50	31	28	26	18	13	10	9	15	14	15	15	9	9
Income to Minority Interest	(5)	(4)	(4)	(5)	(6)	(8)	(9)	(10)	(9)	(8)	(8)	(6)	(6)	(6)	(7)	(8)	(8)	(9)	(9)	(9)	(8)	(15)	(16)	(15)	(18)	(12)	(10)	(10)	(7)	(5)	(4)	(4)	(6)	(5)	(4)	(3)	0	0
Net Income (Common)	27 +22%	22 -5%	23 -8%	25 -8%	27 -6%	29 -7%	31 +1%	31 +18%	26 +9%	24 +12%	21 +24%	17 +1%	17 -1%	17 -3%	18 -16%	21 +4%	20 -4%	21 +3%	20 +13%	18 +9%	17 -41%	28 -6%	30 +9%	27 -14%	32 +62%	20 +12%	18 +6%	17 +46%	11 +47%	8 +26%	6 +17%	5 -41%	9 -5%	9 -13%	11 -9%	12 +32%	9 +1%	9 N/A

Balance Sheet

2.3B

Assets

1 Year	16%
3 Years	18%
5 Years	18%

1.6B

Liabilities

1 Year	16%
3 Years	15%
5 Years	14%

620M

Equity

1 Year	17%
3 Years	28%
5 Years	33%

Currency: USD

	Mar-2022	Dec-2021	Sep-2021	Jun-2021	Mar-2021	Dec-2020	Sep-2020	Jun-2020	Mar-2020	Dec-2019	Sep-2019	Jun-2019	Mar-2019	Dec-2018	Sep-2018	Jun-2018	Mar-2018	Dec-2017	Sep-2017	Jun-2017	Mar-2017	Dec-2016	Sep-2016	Jun-2016	Mar-2016	Dec-2015	Sep-2015	Jun-2015	Mar-2015	Dec-2014	Sep-2014	Jun-2014	Mar-2014	Dec-2013	Sep-2013	Jun-2013	Mar-2013	Dec-2012	Sep-2012
Assets
Cash & Cash Equivalents	33	35	28	43	25	41	74	71	48	39	44	23	16	21	18	12	16	20	20	19	10	22	24	20	19	27	15	27	32	26	17	16	13	19	10	15	4	9	8
Cash Equivalents	33	35	28	43	25	41	74	71	48	39	44	23	16	21	18	12	16	20	20	19	10	22	24	20	19	27	15	27	32	26	17	16	13	19	10	15	4	9	8
Total Receivables	50	47	44	44	59	67	70	71	58	60	43	34	36	35	40	36	38	40	52	61	64	55	55	46	45	59	70	61	49	40	36	32	32	31	31	35	37	34	31
Accounts Receivables	30	30	31	30	28	28	27	29	23	24	23	21	18	19	18	16	16	16	16	15	14	15	15	14	13	22	22	21	21	21	20	20	19	18	18	18	23	23	22
Other Receivables	20	18	14	14	31	39	43	43	35	36	20	14	18	16	22	20	21	24	36	46	50	39	40	31	32	37	48	40	28	20	15	13	13	13	13	18	14	11	9
Inventory	81	81	69	0	0	1	0	0	0	2	0	0	1	1	0	0	0	0	0	0	0	0	0	6	3	40	0	0	28	9	0	0	0	0	0	0	0	0	0
Other Current Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	3
PP&E Net	1 745	1 522	1 603	1 607	1 604	1 560	1 421	1 378	1 457	1 439	1 417	1 419	1 087	988	980	916	888	830	812	788	780	769	727	707	665	508	556	500	459	479	478	438	404	358	339	322	263	262	263
PP&E Gross	1 745	1 522	1 603	1 607	1 604	1 560	1 421	1 378	1 457	1 439	1 417	1 419	1 087	988	980	916	888	830	812	788	780	769	727	707	665	508	556	500	459	479	478	438	404	358	339	322	263	262	263
Accumulated Depreciation	299	286	278	278	265	254	242	232	235	225	214	206	197	189	186	178	171	165	158	152	146	140	133	127	122	125	130	125	120	116	116	112	109	105	102	99	95	93	89
Intangible Assets	112	62	65	56	60	58	58	56	65	69	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	18	0	0	0	5	0	0	0	4	0	0	0	0	0
Note Receivable	134	127	119	113	133	136	169	183	179	160	149	145	153	140	101	95	89	83	76	73	62	60	50	41	11	8	0	0	0	0	0	1	1	1	0	0	0	0	0
Long-Term Investments	21	13	9	7	5	1	0	0	0	0	0	0	0	22	17	15	13	11	11	11	11	10	10	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Long-Term Assets	7	5	5	10	10	9	6	4	5	4	3	3	3	3	3	3	4	3	3	3	4	3	4	3	4	7	4	3	4	7	4	3	3	8	3	3	4	4	4
Other Assets	71	46	42	40	38	43	44	36	34	33	104	106	64	55	59	55	55	56	58	59	63	64	62	72	65	22	49	42	32	23	32	25	26	15	25	25	25	21	17
Total Assets	2 252 +16%	1 938 -2%	1 984 +3%	1 920 -1%	1 934 +1%	1 917 +4%	1 841 +2%	1 799 -3%	1 846 +2%	1 805 +2%	1 761 +2%	1 730 +27%	1 359 +7%	1 265 +4%	1 218 +8%	1 132 +3%	1 102 +6%	1 043 +1%	1 031 +2%	1 014 +2%	993 +1%	983 +5%	932 +4%	895 +10%	810 +17%	690 -1%	694 +10%	633 +5%	604 +3%	588 +4%	567 +10%	516 +8%	479 +10%	435 +7%	407 +2%	399 +20%	333 +0%	332 +2%	326 N/A

Liabilities
Accounts Payable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	4	4	0
Accrued Liabilities	32	32	32	42	42	42	42	42	42	42	41	41	42	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short-Term Debt	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Current Portion of Long-Term Debt	18	32	3	6	28	108	3	6	8	10	2	4	5	15	12	59	60	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	1
Other Current Liabilities	75	73	82	18	33	50	56	58	50	53	37	38	42	51	46	41	42	47	48	59	58	51	51	49	44	63	54	43	34	52	40	35	27	36	26	18	18	20	12
Long-Term Debt	1 166	932	1 011	1 004	994	874	902	966	1 017	958	959	963	733	679	642	521	530	517	489	465	522	522	514	502	461	378	420	387	364	356	336	350	317	278	247	244	333	334	335
Minority Interest	248	224	228	230	232	234	232	240	242	247	248	248	179	182	185	189	192	194	201	202	203	201	202	200	183	176	176	166	165	165	165	157	158	152	153	155	0	0	0
Other Liabilities	70	61	65	62	62	63	67	58	76	68	67	61	44	49	43	43	42	43	46	47	49	49	46	48	43	17	28	25	38	10	21	18	17	10	18	16	16	12	12
Total Liabilities	1 632 +18%	1 383 -5%	1 448 +5%	1 383 -2%	1 405 +1%	1 394 +5%	1 322 -5%	1 392 -4%	1 449 +4%	1 396 +2%	1 373 +0%	1 372 +29%	1 060 +7%	992 +5%	943 +9%	864 -1%	877 +7%	816 +2%	799 +2%	781 -7%	843 +1%	834 +1%	824 +2%	805 +9%	738 +15%	640 -6%	684 +9%	625 +3%	606 +3%	591 +4%	570 +1%	566 +7%	527 +9%	482 +7%	452 +2%	442 +18%	376 +1%	373 +2%	365 N/A

Equity
Common Stock	172	172	172	172	172	172	172	64	64	64	64	64	1	1	1	1	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Earnings	146	141	131	125	119	112	107	107	115	107	100	96	89	83	76	71	65	61	57	56	51	49	46	45	41	53	53	51	54	54	54	51	50	48	46	44	0	0	0
Additional Paid In Capital	587	525	501	496	483	473	465	460	458	456	430	394	390	357	351	339	290	287	289	288	200	197	154	134	113	103	64	60	52	52	51	2	2	1	1	1	0	0	0
Other Equity	6	0	5	6	6	9	10	11	9	4	5	5	2	1	0	0	0	0	0	0	0	0	0	0	0	1	1	0	1	0	0	0	0	0	0	0	43	41	38
Total Equity	620 +12%	555 +4%	536 0%	537 +2%	529 +1%	523 +1%	519 +28%	407 +2%	397 -3%	409 +5%	389 +9%	358 +20%	299 +9%	274 0%	275 +2%	268 +19%	225 -1%	227 -2%	232 0%	233 +56%	150 +1%	148 +37%	108 +21%	89 +23%	72 +46%	50 +390%	10 +22%	8 N/A	2 +30%	3 -17%	2 +95%	50 -3%	48 -3%	47 -3%	45 -5%	43 -1%	43 -3%	41 -8%	38 N/A

Total Liabilities & Equity	2 252 +16%	1 938 -2%	1 984 +3%	1 920 -1%	1 934 +1%	1 917 +4%	1 841 +2%	1 799 -3%	1 846 +2%	1 805 +2%	1 761 +2%	1 730 +27%	1 359 +7%	1 265 +4%	1 218 +8%	1 132 +3%	1 102 +6%	1 043 +1%	1 031 +2%	1 014 +2%	993 +1%	983 +5%	932 +4%	895 +10%	810 +17%	690 -1%	694 +10%	633 +5%	604 +3%	588 +4%	567 +10%	516 +8%	479 +10%	435 +7%	407 +2%	399 +20%	333 +0%	332 +2%	326 N/A

Shares Outstanding
Common Shares Outstanding	67.7M	63M	61.3M	61M	59.9M	59.1M	57.9M	57M	56.5M	56.3M	54.9M	52.8M	52.3M	50M	49.6M	48.8M	45.2M	44.9M	44.9M	44.9M	37.8M	37.5M	34.3M	32.8M	31.1M	30.1M	26.3M	25.9M	25.1M	25M	25M	19.3M	19.3M	19.2M	19.2M	19.2M	19.2M	1M	1M
Preferred Shares Outstanding	6.8M	6.8M	6.8M	6.8M	6.8M	6.8M	6.8M	2.5M	2.5M	2.5M	2.5M	2.5M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Cash Flow Statement

114M

Operating Cash Flow

1 Year	44%
3 Years	19%
5 Years	15%

-219.8M

Capital Expenditures

1 Year	-91%
3 Years	-1%
5 Years	-20%

-106.2M

Free Cash Flow

1 Year	-194%
3 Years	10%
5 Years	-27%

Currency: USD

	Mar-2022	Dec-2021	Sep-2021	Jun-2021	Mar-2021	Dec-2020	Sep-2020	Jun-2020	Mar-2020	Dec-2019	Sep-2019	Jun-2019	Mar-2019	Dec-2018	Sep-2018	Jun-2018	Mar-2018	Dec-2017	Sep-2017	Jun-2017	Mar-2017	Dec-2016	Sep-2016	Jun-2016	Mar-2016	Dec-2015	Sep-2015	Jun-2015	Mar-2015	Dec-2014	Sep-2014	Jun-2014	Mar-2014	Dec-2013	Sep-2013	Jun-2013	Mar-2013	Dec-2012
Operating Cash Flow
Net Income	32	25	27	30	34	37	40	41	35	32	29	23	23	23	24	29	28	30	29	27	25	43	46	42	50	31	28	26	18	13	10	9	15	14	15	15	9	9
Depreciation & Amortization	70	70	71	68	64	61	59	60	59	55	50	45	41	40	38	37	37	37	38	37	37	35	32	29	26	23	22	20	19	18	16	16	16	15	15	14	13	13
Other Non-Cash Items	2	3	(2)	(5)	(7)	(3)	(3)	(5)	(3)	(6)	(2)	3	6	2	(1)	(5)	(6)	(7)	(8)	(7)	(7)	(28)	(31)	(27)	(35)	(16)	(14)	(15)	(7)	(2)	1	2	(6)	(6)	(7)	(8)	(1)	(1)
Cash Taxes Paid	0	0	0	0	0	0	(0)	(0)	(0)	(0)	1	1	1	1	0	0	0	0	0	0	0	0	(0)	(0)	(0)	(0)	1	1	1	1	0	0	0	0	0	0	0	0
Cash Interest Paid	29	29	29	29	29	29	0	0	0	0	17	17	17	17	16	16	16	16	15	15	15	15	13	13	13	13	12	12	12	12	11	11	12	13	14	15	16	16
Change in Working Capital	9	(8)	(3)	(11)	(12)	(4)	(6)	(7)	(19)	(13)	(3)	2	(1)	(10)	(15)	(16)	(12)	(9)	(7)	1	3	10	8	2	3	(5)	(8)	(4)	(2)	3	(2)	(2)	(3)	(1)	10	2	8	1
Cash from Operating Activities	114 +25%	91 -2%	93 +13%	82 +4%	79 -13%	91 +1%	90 +1%	89 +24%	72 +6%	68 -9%	74 +2%	73 +7%	68 +21%	56 +20%	47 +3%	46 -3%	47 -8%	51 -3%	53 -9%	58 +2%	57 -5%	60 +11%	54 +16%	47 +4%	45 +35%	33 +20%	28 +0%	28 0%	28 -12%	31 +24%	25 +4%	24 +15%	21 -5%	22 -31%	32 +42%	23 -22%	29 +30%	22 N/A

Investing Cash Flow
Capital Expenditures	(220)	(138)	(132)	(107)	(115)	(109)	(129)	(124)	(255)	(292)	(293)	(328)	(212)	(203)	(191)	(158)	(135)	(88)	(94)	(85)	(89)	(260)	(248)	(258)	(290)	(126)	(132)	(122)	(104)	(108)	(102)	(87)	(70)	(47)	(32)	(18)	(7)	(5)
Other Items	56	80	9	32	107	82	86	93	(10)	(4)	(20)	(56)	(41)	(38)	(23)	(6)	(15)	(7)	(9)	(25)	(40)	34	65	72	131	70	54	53	16	2	(4)	(3)	(1)	(1)	(0)	0	(0)	0
Cash from Investing Activities	(164) -185%	(58) +53%	(124) -64%	(75) -823%	(8) +69%	(26) +39%	(43) -40%	(31) +88%	(264) +10%	(295) +6%	(313) +19%	(384) -52%	(253) -5%	(241) -12%	(215) -30%	(165) -10%	(150) -57%	(95) +7%	(103) +7%	(111) +14%	(128) +43%	(226) -23%	(183) +1%	(186) -17%	(159) -182%	(56) +28%	(79) -13%	(69) +21%	(88) +17%	(105) +1%	(106) -19%	(90) -27%	(71) -47%	(48) -50%	(32) -80%	(18) -143%	(7) -55%	(5) N/A

Financing Cash Flow
Net Issuance of Common Stock	108	52	40	138	129	121	134	65	129	158	139	115	97	66	60	50	93	96	113	133	62	68	90	74	57	46	8	53	0	50	50	0	0	203	203	203	0	0
Net Issuance of Debt	28	(26)	12	(116)	(165)	(123)	(92)	(2)	168	156	188	266	146	176	166	122	74	2	(20)	(36)	41	130	83	89	76	8	70	27	54	54	61	89	(67)	(91)	(123)	(125)	(4)	(4)
Cash Paid for Dividends	(64)	(59)	(54)	(39)	(42)	(48)	(54)	(69)	(65)	(62)	(57)	(55)	(53)	(51)	(49)	(48)	(46)	(44)	(41)	(38)	(36)	(34)	(32)	(30)	(28)	(27)	(26)	(25)	(23)	(22)	(23)	(18)	(13)	(8)	0	0	0	0
Other	(16)	(11)	(12)	(12)	(11)	(9)	(3)	(3)	(5)	(6)	(4)	(5)	(6)	(6)	(12)	(11)	(12)	(13)	(6)	(8)	(3)	(3)	(3)	(2)	(2)	(3)	(3)	(2)	(2)	(1)	1	(4)	(64)	(69)	(79)	(76)	(17)	(17)
Cash from Financing Activities	55 N/A	(44) -196%	(15) +48%	(28) +68%	(89) -53%	(58) -279%	(15) -63%	(9) N/A	226 -8%	247 -7%	265 -17%	322 +74%	184 -1%	186 +12%	166 +47%	113 +4%	108 +159%	42 -9%	46 -11%	52 -19%	64 -61%	162 +17%	138 +5%	132 +29%	102 +317%	24 -50%	49 -8%	53 -32%	78 -4%	81 -8%	88 +32%	67 +13%	59 +67%	35 +2 612%	1 -46%	2 N/A	(21) +1%	(22) N/A

Change in Cash
Net Change in Cash	5 N/A	(10) +78%	(46) -109%	(22) -20%	(18) N/A	7 -78%	32 -36%	49 +45%	34 +73%	20 -28%	27 +156%	11 N/A	(0) N/A	1 N/A	(2) +64%	(6) N/A	6 N/A	(2) +40%	(4) -248%	(1) +86%	(8) -72%	(5) N/A	9 N/A	(7) +42%	(13) N/A	1 N/A	(2) N/A	11 -39%	18 +158%	7 -5%	7 +379%	2 -84%	9 -2%	9 +597%	1 -81%	7 +2 091%	0 N/A	(4) N/A

Free Cash Flow
Free Cash Flow	(106) -128%	(47) -17%	(40) -57%	(25) +30%	(36) -106%	(18) +55%	(39) -14%	(34) +81%	(183) +18%	(224) -3%	(218) +15%	(255) -78%	(144) +2%	(147) -2%	(144) -28%	(113) -28%	(88) -139%	(37) +10%	(41) -49%	(27) +14%	(32) +84%	(200) -3%	(194) +8%	(211) +14%	(246) -163%	(93) +11%	(104) -11%	(95) -24%	(76) 0%	(76) +1%	(77) -23%	(63) -28%	(49) -95%	(25) N/A	0 -91%	5 -78%	22 +25%	17 N/A

Price	165.35 USD
Intrinsic Value	133.92 USD

Price	117.47 USD
Intrinsic Value	117.23 USD

Price	167.11 USD
Intrinsic Value	227.62 USD

Price	282.91 USD
Intrinsic Value	234.46 USD

Price	226.78 USD
Intrinsic Value	207.93 USD

Armada Hoffler Properties Inc (NYSE:AHH)

Income Statement

Balance Sheet

Cash Flow Statement

See Also

Company

Help

Tools

Stocks