| 260.5 | 256.7 | 238.92 | 219.29 | 192.14 | 166.49 | |
| 265.96 | 433.42 | 413.13 | 234.86 | 91.94 | 217.15 | |
| 544.17 | 708.72 | 667.16 | 471.13 | 302.53 | 383.63 | |
| -25.99% | 6.23% | 41.61% | 55.73% | -21.14% | 49.00% | |
| 348.53 | 510.55 | 478.66 | 299.99 | 156.56 | 267.15 | |
Selling, General & Administrative | 23.23 | 20.23 | 18.12 | 15.69 | 14.61 | 12.91 | |
Depreciation & Amortization | 93.92 | 90.96 | 97.43 | 74.08 | 69.88 | 60.56 | |
| 465.68 | 621.74 | 594.21 | 389.77 | 241.04 | 340.62 | |
| 78.49 | 86.98 | 72.95 | 81.36 | 61.49 | 43.02 | |
| -79.14 | -78.97 | -57.81 | -39.68 | -33.91 | -31.04 | |
Interest & Investment Income | - | - | - | - | - | 19.84 | |
Other Non-Operating Income | -3.16 | 14.74 | -6.14 | 8.45 | 3.28 | -0.87 | |
EBT Excluding Unusual Items | -3.82 | 22.76 | 9 | 50.13 | 30.86 | 30.95 | |
Gain (Loss) on Sale of Assets | 21.31 | 21.31 | 0.74 | 53.47 | 18.94 | 6.39 | |
| - | -1.49 | -0.1 | -0.42 | -21.28 | -0.67 | |
| 6.1 | -0.69 | -0.65 | -3.37 | -3.81 | - | |
| 23.59 | 41.88 | 8.99 | 99.81 | 24.71 | 36.68 | |
| -0.28 | -0.61 | 1.33 | -0.15 | -0.74 | -0.28 | |
Earnings From Continuing Operations | 23.86 | 42.49 | 7.66 | 99.95 | 25.46 | 36.96 | |
Minority Interest in Earnings | -2.32 | -6.85 | 0.62 | -25.21 | -3.56 | -7.81 | |
| 21.54 | 35.65 | 8.29 | 74.75 | 21.89 | 29.15 | |
Preferred Dividends & Other Adjustments | 11.55 | 11.55 | 11.55 | 11.55 | 11.55 | 7.35 | |
| 10 | 24.1 | -3.26 | 63.2 | 10.34 | 21.8 | |
| 140.45% | 330.13% | -88.91% | 241.44% | -24.90% | 21.20% | |
| 77 | 71 | 68 | 68 | 61 | 57 | |
Diluted Shares Outstanding | 77 | 71 | 68 | 68 | 61 | 57 | |
| 14.80% | 4.39% | 0.17% | 11.43% | 5.79% | 7.92% | |
| 0.13 | 0.34 | -0.05 | 0.94 | 0.17 | 0.38 | |
| 0.13 | 0.34 | -0.05 | 0.94 | 0.17 | 0.38 | |
| - | - | - | 448.33% | -55.15% | -6.46% | |
| 0.690 | 0.820 | 0.775 | 0.720 | 0.640 | 0.440 | |
| -13.75% | 5.81% | 7.64% | 12.50% | 45.45% | -47.62% | |
| 14.42% | 12.27% | 10.94% | 17.27% | 20.32% | 11.21% | |
| 1.84% | 3.40% | -0.49% | 13.41% | 3.42% | 5.68% | |
| 166.74 | 171.63 | 164.23 | 150.9 | 125.4 | 92.49 | |
| 30.64% | 24.22% | 24.62% | 32.03% | 41.45% | 24.11% | |
| 88.26 | 84.66 | 91.28 | 69.53 | 63.91 | 49.47 | |
| 78.49 | 86.98 | 72.95 | 81.36 | 61.49 | 43.02 | |
| 14.42% | 12.27% | 10.94% | 17.27% | 20.32% | 11.21% | |
Funds From Operations (FFO) | 78.53 | 99.85 | 90.72 | 106.65 | 85.35 | - | |
| 0.79 | 1.08 | 1.02 | 1.21 | 1.05 | - | |
Adjusted Funds From Operations (AFFO) | - | 86.27 | 86.52 | 106.65 | 85.35 | - | |
| - | 0.93 | 0.97 | 1.21 | 1.05 | - | |
| - | - | 14.78% | - | - | - | |
| 546.16 | 708.47 | 667.16 | 471.13 | 302.53 | 383.63 | |