| 72.77 | 84.76 | 90.32 | 89.24 | 75.32 | 57.03 | |
| -0.07 | 0.39 | 0.02 | -0.07 | -0.06 | -0 | |
| 72.69 | 85.16 | 90.34 | 89.16 | 75.26 | 57.03 | |
| -18.66% | -5.74% | 1.32% | 18.48% | 31.97% | 40.14% | |
| 13.79 | 13.7 | 12.8 | 11.13 | 8.87 | 6.14 | |
Selling, General & Administrative | 5 | 5.08 | 6.95 | 7.97 | 7.57 | 6.59 | |
Depreciation & Amortization | 34.26 | 35.06 | 37.16 | 35.37 | 27.18 | 16.66 | |
| 53.05 | 53.84 | 56.92 | 54.46 | 43.61 | 29.38 | |
| 19.64 | 31.32 | 33.42 | 34.7 | 31.64 | 27.65 | |
| -23.97 | -24.9 | -26.68 | -28.76 | -27.95 | -22.45 | |
Interest & Investment Income | 3.38 | 3.38 | 3.63 | 3.44 | 2.29 | - | |
Other Non-Operating Income | -0.71 | - | - | -0.85 | - | 1.87 | |
EBT Excluding Unusual Items | -1.65 | 9.79 | 10.37 | 8.53 | 5.98 | 7.07 | |
Gain (Loss) on Sale of Assets | 11.67 | 5.89 | 5.21 | -3.76 | -2.54 | -2.18 | |
Total Insurance Settlements | 0.14 | - | - | - | 0.07 | 0.07 | |
| -2.11 | -2.11 | - | - | - | - | |
| -0.28 | -0.28 | -1.02 | -0.06 | - | - | |
| 7.78 | 13.29 | 14.57 | 4.72 | 3.51 | 4.96 | |
Earnings From Continuing Operations | 7.78 | 13.29 | 14.57 | 4.72 | 3.51 | 4.96 | |
Minority Interest in Earnings | - | - | - | -0.01 | -0.02 | -0.03 | |
| 7.78 | 13.29 | 14.57 | 4.71 | 3.5 | 4.93 | |
Preferred Dividends & Other Adjustments | 23.8 | 23.75 | 24.42 | 19.72 | 12.26 | 9.32 | |
| -16.02 | -10.46 | -9.85 | -15.01 | -8.76 | -4.4 | |
| -56.08% | -8.75% | 209.37% | 34.71% | -29.05% | 182.94% | |
| 36 | 36 | 36 | 35 | 30 | 22 | |
Diluted Shares Outstanding | 36 | 36 | 36 | 35 | 30 | 22 | |
| 0.69% | 0.49% | 3.39% | 13.86% | 36.39% | 13.55% | |
| -0.44 | -0.29 | -0.28 | -0.43 | -0.29 | -0.20 | |
| -0.44 | -0.29 | -0.28 | -0.43 | -0.29 | -0.20 | |
| 0.560 | 0.559 | 0.553 | 0.546 | 0.541 | 0.537 | |
| 0.59% | 1.08% | 1.32% | 1.03% | 0.67% | 0.53% | |
| 27.02% | 36.78% | 37.00% | 38.92% | 42.05% | 48.48% | |
| -22.04% | -12.28% | -10.91% | -16.83% | -11.64% | -7.71% | |
| 61.55 | 68.43 | 71.12 | 69.59 | 58.25 | 44.09 | |
| 84.67% | 80.36% | 78.72% | 78.04% | 77.39% | 77.31% | |
| 41.9 | 37.11 | 37.7 | 34.88 | 26.6 | 16.44 | |
| 19.64 | 31.32 | 33.42 | 34.7 | 31.64 | 27.65 | |
| 27.02% | 36.78% | 37.00% | 38.92% | 42.05% | 48.48% | |
Funds From Operations (FFO) | 8.72 | 20.89 | 22.19 | 24.18 | 21.01 | 14.49 | |
| - | 0.58 | 0.62 | 0.70 | 0.69 | 0.65 | |
Adjusted Funds From Operations (AFFO) | - | 16.72 | 20.32 | 24.26 | 20.36 | 14.35 | |
| - | 0.47 | 0.57 | 0.70 | 0.67 | 0.64 | |
| 231.98% | 96.21% | 89.17% | 78.13% | 78.48% | 83.07% | |
| 72.77 | 85.22 | 90.4 | 89.24 | 75.32 | 57.03 | |