| 181.98 | 120.03 | 93 | 72.86 | 52.19 |
| 0.91 | 0.85 | 0.66 | 0.28 | 0.12 |
| 182.89 | 120.88 | 93.66 | 73.14 | 52.32 |
| 51.30% | 29.06% | 28.06% | 39.79% | - |
| 45.95 | 27.6 | 21.91 | 15.38 | 10.78 |
Selling, General & Administrative | 33.92 | 17.44 | 5.22 | 3.78 | 3.3 |
Depreciation & Amortization | 72.41 | 41.91 | 31.99 | 26.63 | 15 |
| 152.28 | 86.95 | 59.12 | 45.78 | 29.08 |
| 30.62 | 33.93 | 34.54 | 27.36 | 23.24 |
| -12.14 | -0.9 | -1.52 | -1.62 | -2.15 |
Interest & Investment Income | 18.56 | 7.81 | - | - | - |
Other Non-Operating Income | 1.78 | 0.24 | -2.38 | -0.01 | -0.01 |
EBT Excluding Unusual Items | 38.81 | 41.08 | 30.64 | 25.73 | 21.09 |
Gain (Loss) on Sale of Assets | 1.38 | - | 0.37 | - | - |
| - | -30.8 | - | - | - |
| 40.19 | 10.28 | 31.01 | 25.73 | 21.09 |
| 0.31 | 0 | - | - | - |
Earnings From Continuing Operations | 39.88 | 10.27 | 31.01 | 25.73 | 21.09 |
Minority Interest in Earnings | -0.05 | -0.01 | - | - | -0.43 |
| 39.83 | 10.26 | 31.01 | 25.73 | 20.66 |
Preferred Dividends & Other Adjustments | 0.55 | 0.27 | - | - | - |
| 39.28 | 10 | 31.01 | 25.73 | 20.66 |
| 288.12% | -66.91% | 20.53% | 24.55% | - |
| 105 | 105 | 105 | 105 | - |
Diluted Shares Outstanding | 105 | 105 | 105 | 105 | - |
| 0.08% | 0.34% | - | - | - |
| 0.37 | 0.10 | 0.30 | 0.25 | - |
| 0.37 | 0.09 | 0.30 | 0.25 | - |
| 311.11% | -69.57% | 20.53% | - | - |
| 0.640 | - | - | - | - |
| 16.74% | 28.07% | 36.88% | 37.41% | 44.42% |
| 21.48% | 8.27% | 33.11% | 35.18% | 39.49% |
| 103.03 | 75.84 | 66.53 | 53.99 | 38.24 |
| 56.33% | 62.74% | 71.03% | 73.82% | 73.10% |
| 72.41 | 41.91 | 31.99 | 26.63 | 15 |
| 30.62 | 33.93 | 34.54 | 27.36 | 23.24 |
| 16.74% | 28.07% | 36.88% | 37.41% | 44.42% |
Funds From Operations (FFO) | 110.77 | 52.16 | - | - | 35.66 |
| 1.05 | 0.50 | - | - | - |
Adjusted Funds From Operations (AFFO) | 110.77 | 52.16 | - | - | 35.66 |
| 1.05 | 0.50 | - | - | - |
| 69.86% | - | - | - | - |
| 0.76% | 0.04% | - | - | - |
| 182.89 | 120.88 | 93.66 | 73.14 | 52.32 |