Rental Revenue | 826.55 | 810.15 | 782.35 | 367.4 | 257.67 | |
Other Revenue | 15.29 | 12.86 | 19.65 | 5.93 | 8.98 | |
| Total Revenue | 841.84 | 823 | 802 | 373.32 | 266.65 | |
Revenue Growth (YoY | 2.29% | 2.62% | 114.83% | 40.01% | -15.40% | |
Property Expenses | 217.49 | 210.38 | 211.81 | 105.09 | 76.88 | |
Selling, General & Administrative | 52.56 | 56.14 | 54.86 | 33.98 | 27.59 | |
Depreciation & Amortization | 393.34 | 426.36 | 469.81 | 200.46 | 128.65 | |
Total Operating Expenses | 663.39 | 692.89 | 736.47 | 339.54 | 233.11 | |
Operating Income | 178.46 | 130.12 | 65.53 | 33.79 | 33.53 | |
Interest Expense | -125.69 | -105.35 | -104.28 | -60.45 | -50.4 | |
Income (Loss) on Equity Investments | -1.16 | 0.03 | 0.26 | -0.42 | -1.69 | |
EBT Excluding Unusual Items | 51.61 | 24.8 | -38.5 | -27.07 | -18.55 | |
Merger & Restructuring Charges | - | - | -0.93 | -86.52 | - | |
Gain (Loss) on Sale of Assets | 1.46 | 22.6 | 27.07 | 31.21 | 4.73 | |
Asset Writedown | -66.2 | -0.48 | - | - | - | |
Other Unusual Items | 17.69 | 1.99 | 0.24 | 0.36 | -3 | |
Pretax Income | 4.56 | 48.92 | -12.11 | -82.03 | -16.82 | |
Income Tax Expense | 0.14 | 0.53 | 0.04 | -0.31 | -0.7 | |
Earnings From Continuing Operations | 4.42 | 48.38 | -12.15 | -81.72 | -16.12 | |
Net Income to Company | 4.42 | 48.38 | -12.15 | -81.72 | -16.12 | |
Minority Interest in Earnings | -0.35 | -0.89 | -0.48 | 0.92 | -0.1 | |
Net Income | 4.07 | 47.5 | -12.64 | -80.81 | -16.22 | |
Net Income to Common | 4.07 | 47.5 | -12.64 | -80.81 | -16.22 | |
Net Income Growth | -91.43% | - | - | - | - | |
Basic Shares Outstanding | 220 | 219 | 219 | 111 | 84 | |
Diluted Shares Outstanding | 220 | 220 | 219 | 111 | 84 | |
Shares Change (YoY) | - | 0.30% | 98.01% | 31.49% | 0.26% | |
EPS (Basic) | 0.02 | 0.22 | -0.06 | -0.73 | -0.19 | |
EPS (Diluted) | 0.02 | 0.22 | -0.06 | -0.73 | -0.19 | |
EPS Growth | -91.44% | - | - | - | - | |
Dividend Per Share | 1.030 | 0.970 | 0.870 | 0.720 | 0.600 | |
Dividend Growth | 6.19% | 11.49% | 20.83% | 20.10% | -52.80% | |
Operating Margin | 21.20% | 15.81% | 8.17% | 9.05% | 12.57% | |
Profit Margin | 0.48% | 5.77% | -1.58% | -21.64% | -6.08% | |
EBITDA | 484.49 | 436.91 | 380.27 | 186.22 | 144.44 | |
EBITDA Margin | 57.55% | 53.09% | 47.41% | 49.88% | 54.17% | |
D&A For Ebitda | 306.03 | 306.79 | 314.74 | 152.43 | 110.91 | |
EBIT | 178.46 | 130.12 | 65.53 | 33.79 | 33.53 | |
EBIT Margin | 21.20% | 15.81% | 8.17% | 9.05% | 12.57% | |
Funds From Operations (FFO) | 455.83 | 446.89 | 425.85 | 86.44 | 105.88 | |
Adjusted Funds From Operations (AFFO) | 507.52 | 505 | 479.9 | 82.68 | 105.88 | |
FFO Payout Ratio | 48.66% | 47.11% | 42.18% | 66.87% | 36.01% | |
Effective Tax Rate | 3.05% | 1.09% | - | - | - | |
Revenue as Reported | 841.84 | 823 | 802 | 373.32 | 266.65 | |