| 118.18 | 114.57 | 108.68 | 94.1 | 87.66 | 73.93 | |
| -0.38 | 0.92 | 3.86 | 3.58 | 2.92 | 1.76 | |
| 118.1 | 115.79 | 112.85 | 97.68 | 90.58 | 75.68 | |
| 2.96% | 2.61% | 15.53% | 7.84% | 19.68% | 24.38% | |
| 23.15 | 22.83 | 20.71 | 16.64 | 15.16 | 13.61 | |
Selling, General & Administrative | 25.4 | 19.06 | 27.34 | 14.84 | 12.11 | 8.77 | |
Depreciation & Amortization | 43.55 | 42.78 | 38.19 | 32.34 | 30.4 | 25.38 | |
| 100.77 | 84.67 | 86.24 | 63.81 | 57.67 | 47.76 | |
| 17.33 | 31.12 | 26.6 | 33.87 | 32.91 | 27.92 | |
| -25.6 | -23.71 | -17.79 | -11.87 | -10.54 | -8.62 | |
Interest & Investment Income | 0.03 | 0.03 | 0.11 | 0.07 | 0.06 | 0.17 | |
Other Non-Operating Income | - | 0.3 | - | - | - | - | |
EBT Excluding Unusual Items | -8.24 | 7.74 | 8.92 | 22.06 | 22.42 | 19.47 | |
Gain (Loss) on Sale of Assets | - | - | - | - | 0.24 | -0.31 | |
Total Insurance Settlements | - | - | 0.71 | - | - | - | |
| 0.66 | -0.12 | -1.6 | - | - | - | |
| 0.2 | -10.8 | - | - | - | - | |
| -7.39 | -3.18 | 8.02 | 22.06 | 22.66 | 19.16 | |
| - | - | 0.31 | 0.04 | 0.17 | 0.08 | |
| -7.39 | -3.18 | 7.71 | 22.02 | 22.49 | 19.08 | |
Preferred Dividends & Other Adjustments | 3.02 | 2.8 | 2.62 | 2.85 | 2.31 | 1.84 | |
| -10.41 | -5.98 | 5.1 | 19.17 | 20.18 | 17.24 | |
| - | - | -64.97% | -2.10% | 17.90% | 127.76% | |
| 27 | 27 | 25 | 24 | 23 | 22 | |
Diluted Shares Outstanding | 27 | 27 | 25 | 24 | 23 | 22 | |
| 2.48% | 5.27% | 6.65% | 1.58% | 7.82% | 15.47% | |
| -0.39 | -0.23 | 0.20 | 0.81 | 0.87 | 0.80 | |
| -0.39 | -0.23 | 0.20 | 0.81 | 0.87 | 0.80 | |
| - | - | -75.31% | -6.62% | 8.58% | 115.89% | |
| 1.875 | 1.855 | 1.815 | 1.775 | 1.735 | 1.695 | |
| 2.18% | 2.20% | 2.25% | 2.31% | 2.36% | 2.42% | |
| 14.67% | 26.87% | 23.57% | 34.67% | 36.33% | 36.90% | |
| -8.81% | -5.16% | 4.52% | 19.63% | 22.28% | 22.77% | |
| 61.96 | 74.82 | 65.54 | 67.06 | 64.13 | 53.44 | |
| 52.46% | 64.62% | 58.08% | 68.65% | 70.80% | 70.61% | |
| 44.63 | 43.71 | 38.94 | 33.19 | 31.23 | 25.51 | |
| 17.33 | 31.12 | 26.6 | 33.87 | 32.91 | 27.92 | |
| 14.67% | 26.87% | 23.57% | 34.67% | 36.33% | 36.90% | |
Funds From Operations (FFO) | 44.57 | 51.22 | 47.92 | 54.62 | 52.88 | 45.01 | |
| 1.65 | 1.91 | 1.86 | 2.24 | 2.20 | 2.03 | |
Adjusted Funds From Operations (AFFO) | - | 59.26 | 64.13 | 60.59 | 56.47 | 46.56 | |
| - | 2.21 | 2.49 | 2.49 | 2.35 | 2.10 | |
| 118.61% | 100.94% | 100.29% | 81.44% | 80.19% | 84.51% | |
| - | - | 3.82% | 0.19% | 0.74% | 0.42% | |
| 174.95 | 115.79 | 112.85 | 97.68 | 90.58 | 75.68 | |