| Net Income | 44.68 | 34.59 | 17.89 |
| Depreciation & Amortization | 0.6 | 0.07 | 0.07 |
| Other Amortization | 3.7 | 3.86 | 3.34 |
| Stock-Based Compensation | 0.38 | 0.3 | 0.04 |
| Other Operating Activities | -0.13 | 4.81 | -1.64 |
| Change in Accounts Receivable | -2.12 | -1.67 | -0.49 |
| Change in Accounts Payable | 5.16 | 1.87 | 1.56 |
| Change in Income Taxes | -0.59 | 5.15 | -0.47 |
| Change in Other Net Operating Assets | 1.9 | 0.94 | -1.65 |
| Operating Cash Flow | 53.58 | 49.93 | 18.65 |
| Operating Cash Flow Growth | 187.36% | 167.74% | - |
| Sale (Purchase) of Intangibles | -4.08 | -3.71 | -4.03 |
| Investing Cash Flow | -4.08 | -3.71 | -4.03 |
| Long-Term Debt Issued | - | 171 | 190 |
| Long-Term Debt Repaid | - | -214.53 | -81.35 |
| Net Debt Issued (Repaid) | 111 | -43.53 | 108.65 |
| Issuance of Common Stock | 15.58 | - | 10 |
| Repurchase of Common Stock | - | - | -10 |
| Common Dividends Paid | -120.83 | - | -339.02 |
| Other Financing Activities | 14.8 | 1.06 | 1.44 |
| Financing Cash Flow | -33.62 | -42.47 | -9.87 |
| Net Cash Flow | 15.88 | 3.75 | 4.75 |
| Cash Interest Paid | 17.07 | 17.07 | 20.1 |
| Cash Income Tax Paid | 7.31 | 7.31 | 8.6 |
| Levered Free Cash Flow | - | 38.75 | - |
| Unlevered Free Cash Flow | - | 48.79 | - |
| Change in Working Capital | 4.35 | 6.29 | -1.05 |