| 130.6 | 120.03 | 93 | 72.86 | 52.19 |
| 0.94 | 0.85 | 0.66 | 0.28 | 0.12 |
| 131.54 | 120.88 | 93.66 | 73.14 | 52.32 |
| 31.90% | 29.06% | 28.06% | 39.79% | - |
| 31.87 | 27.6 | 21.91 | 15.38 | 10.78 |
Selling, General & Administrative | 24.84 | 17.44 | 4.82 | 3.78 | 3.3 |
Depreciation & Amortization | 47.14 | 41.91 | 31.99 | 26.63 | 15 |
| 103.86 | 86.95 | 58.72 | 45.78 | 29.08 |
| 27.68 | 33.93 | 34.94 | 27.36 | 23.24 |
| -1.22 | -0.9 | -1.52 | -1.62 | -2.15 |
Interest & Investment Income | 13.46 | 7.81 | - | - | - |
Other Non-Operating Income | 3.8 | 0.24 | -0.08 | -0.01 | -0.01 |
EBT Excluding Unusual Items | 43.73 | 41.08 | 33.34 | 25.73 | 21.09 |
Gain (Loss) on Sale of Assets | 0.04 | - | 0.37 | - | - |
| -30.8 | -30.8 | -2.3 | - | - |
| 12.97 | 10.28 | 31.01 | 25.73 | 21.09 |
| 0.11 | 0 | - | - | - |
Earnings From Continuing Operations | 12.86 | 10.27 | 31.01 | 25.73 | 21.09 |
Minority Interest in Earnings | -0.02 | -0.01 | - | - | -0.43 |
| 12.84 | 10.26 | 31.01 | 25.73 | 20.66 |
Preferred Dividends & Other Adjustments | 0.4 | 0.27 | - | - | - |
| 12.44 | 10 | 31.01 | 25.73 | 20.66 |
| -59.49% | -66.91% | 20.53% | 24.55% | - |
| 105 | 105 | 105 | 105 | - |
Diluted Shares Outstanding | 105 | 105 | 105 | 105 | - |
| 0.40% | 0.34% | - | - | - |
| 0.12 | 0.10 | 0.30 | 0.25 | - |
| 0.11 | 0.09 | 0.30 | 0.25 | - |
| -63.55% | -69.57% | 20.53% | - | - |
| 21.04% | 28.07% | 37.30% | 37.41% | 44.42% |
| 9.45% | 8.27% | 33.11% | 35.18% | 39.49% |
| 74.82 | 75.84 | 66.93 | 53.99 | 38.24 |
| 56.88% | 62.74% | 71.46% | 73.82% | 73.10% |
| 47.14 | 41.91 | 31.99 | 26.63 | 15 |
| 27.68 | 33.93 | 34.94 | 27.36 | 23.24 |
| 21.04% | 28.07% | 37.30% | 37.41% | 44.42% |
Funds From Operations (FFO) | 59.91 | 52.16 | 62.64 | - | 35.66 |
| 0.57 | 0.50 | 0.60 | - | - |
Adjusted Funds From Operations (AFFO) | - | 52.16 | 62.64 | - | 35.66 |
| - | 0.50 | 0.60 | - | - |
| 0.84% | 0.04% | - | - | - |
| 131.54 | 120.88 | 93.66 | 73.14 | 52.32 |