Rental Revenue | 889.75 | 1,059 | 974 | 655.12 | 407.49 | |
Other Revenue | 280.34 | 307.24 | 266.05 | 149.73 | 100.3 | |
| Total Revenue | 1,170 | 1,366 | 1,240 | 804.85 | 507.79 | |
Revenue Growth (YoY | -14.37% | 10.19% | 54.07% | 58.50% | -66.16% | |
Property Expenses | 927.67 | 1,033 | 943.13 | 690.22 | 560.09 | |
Selling, General & Administrative | 35.06 | 27.28 | 19.98 | 22.95 | 32.35 | |
Depreciation & Amortization | 152.78 | 187.81 | 201.8 | 218.85 | 252.77 | |
Total Operating Expenses | 1,116 | 1,249 | 1,165 | 932.03 | 845.2 | |
Operating Income | 54.59 | 117.82 | 75.15 | -127.17 | -337.41 | |
Interest Expense | -319.77 | -366.15 | -227 | -160.12 | -247.38 | |
Interest & Investment Income | 6.94 | 8.98 | 4.78 | 0.42 | 0.97 | |
Other Non-Operating Income | -6.4 | -1.86 | 12.05 | 8.43 | -13.48 | |
EBT Excluding Unusual Items | -264.64 | -241.21 | -135.02 | -278.45 | -597.31 | |
Gain (Loss) on Sale of Investments | - | - | - | - | 0.8 | |
Gain (Loss) on Sale of Assets | 94.41 | 11.49 | 0.3 | 1.45 | -36.68 | |
Asset Writedown | 107.85 | - | - | - | -91.72 | |
Other Unusual Items | -1.63 | 49.89 | - | 11.9 | 90.35 | |
Pretax Income | -64.01 | -179.83 | -134.72 | -265.1 | -634.56 | |
Income Tax Expense | 1 | 0.9 | 6.34 | 5.95 | -1.34 | |
Earnings From Continuing Operations | -65.01 | -180.73 | -141.06 | -271.05 | -633.22 | |
Net Income to Company | -65.01 | -180.73 | -141.06 | -271.05 | -633.22 | |
Minority Interest in Earnings | 4.71 | 2.25 | 1.23 | 4.04 | 89.35 | |
Net Income | -60.3 | -178.49 | -139.83 | -267.01 | -543.88 | |
Preferred Dividends & Other Adjustments | 22.22 | 15.2 | 13.38 | 0.51 | -23.97 | |
Net Income to Common | -82.52 | -193.69 | -153.2 | -267.52 | -519.91 | |
Basic Shares Outstanding | 5 | 3 | 3 | 2 | 0 | |
Diluted Shares Outstanding | 5 | 3 | 3 | 2 | 0 | |
Shares Change (YoY) | 36.33% | 0.52% | 57.21% | 1286.04% | 57.92% | |
EPS (Basic) | -17.54 | -56.11 | -44.61 | -123.71 | -3298.92 | |
EPS (Diluted) | -17.54 | -56.11 | -44.61 | -124.28 | -3299.70 | |
Operating Margin | 4.67% | 8.62% | 6.06% | -15.80% | -66.45% | |
Profit Margin | -7.05% | -14.17% | -12.35% | -33.24% | -102.39% | |
EBITDA | 207.24 | 305.61 | 277.13 | 91.89 | -84.61 | |
EBITDA Margin | 17.71% | 22.37% | 22.35% | 11.42% | -16.66% | |
D&A For Ebitda | 152.65 | 187.79 | 201.98 | 219.06 | 252.8 | |
EBIT | 54.59 | 117.82 | 75.15 | -127.17 | -337.41 | |
EBIT Margin | 4.67% | 8.62% | 6.06% | -15.80% | -66.45% | |
Funds From Operations (FFO) | -131.24 | -19.15 | 47.09 | -53.57 | -228.53 | |
FFO Per Share | -27.52 | -5.22 | - | - | - | |
Adjusted Funds From Operations (AFFO) | -23.06 | 26.42 | 67.31 | -28.91 | -316.65 | |
AFFO Per Share | -4.84 | 7.20 | - | - | - | |
Revenue as Reported | 1,172 | 1,368 | 1,241 | 805.41 | 508.24 | |