Rental Revenue | 805.01 | 515.07 | 378.86 | 391.23 | 330.1 | |
Total Revenue | 805.01 | 515.07 | 378.86 | 391.23 | 330.1 | |
Revenue Growth (YoY | 56.29% | 35.95% | -3.16% | 18.52% | 7.80% | |
Property Expenses | 148.52 | 150.61 | 73.24 | 71.94 | 68.84 | |
Selling, General & Administrative | 57.73 | 40.19 | 17.74 | 17.23 | 13.26 | |
Depreciation & Amortization | 349.94 | 222.27 | 154.03 | 163.08 | 138.54 | |
Total Operating Expenses | 565.13 | 430.37 | 257.08 | 263.27 | 230.71 | |
Operating Income | 239.88 | 84.7 | 121.78 | 127.95 | 99.4 | |
Interest Expense | -326.93 | -179.41 | -97.51 | -94.35 | -71.8 | |
Currency Exchange Gain (Loss) | 3.25 | - | 2.44 | - | -6.04 | |
Other Non-Operating Income | 5.95 | -1.42 | 19.62 | 5.95 | -2.05 | |
EBT Excluding Unusual Items | -77.86 | -96.13 | 46.33 | 39.56 | 19.5 | |
Gain (Loss) on Sale of Assets | 57.02 | -1.67 | 0.33 | 1.48 | -0.15 | |
Asset Writedown | -90.41 | -68.68 | -21.56 | -17.53 | - | |
Total Legal Settlements | - | -29.73 | - | - | - | |
Other Unusual Items | -15.88 | -1.22 | -2.04 | - | -3.6 | |
Pretax Income | -127.13 | -197.44 | 23.06 | 23.52 | 15.75 | |
Income Tax Expense | 4.45 | 14.48 | 11.03 | 12.15 | 4.97 | |
Earnings From Continuing Operations | -131.57 | -211.91 | 12.02 | 11.37 | 10.78 | |
Net Income | -131.57 | -211.91 | 12.02 | 11.37 | 10.78 | |
Preferred Dividends & Other Adjustments | 44.4 | 31.33 | 21.33 | 31.42 | 19.02 | |
Net Income to Common | -175.98 | -243.24 | -9.3 | -20.05 | -8.24 | |
Net Income Growth | - | - | 5.78% | 5.46% | -76.81% | |
Basic Shares Outstanding | 230 | 143 | 104 | 98 | 89 | |
Diluted Shares Outstanding | 230 | 143 | 104 | 98 | 89 | |
Shares Change (YoY) | 61.62% | 37.52% | 5.50% | 9.85% | 3.62% | |
EPS (Basic) | -0.76 | -1.71 | -0.09 | -0.20 | -0.09 | |
EPS (Diluted) | -0.76 | -1.71 | -0.09 | -0.20 | -0.09 | |
Dividend Per Share | 1.179 | 1.554 | 1.600 | 1.600 | 1.732 | |
Dividend Growth | -24.13% | -2.88% | - | -7.65% | -18.66% | |
Operating Margin | 29.80% | 16.45% | 32.14% | 32.71% | 30.11% | |
Profit Margin | -21.86% | -47.22% | -2.46% | -5.13% | -2.50% | |
EBITDA | 596.15 | 311.69 | 276.26 | 290.33 | 237.87 | |
EBITDA Margin | 74.06% | 60.51% | 72.92% | 74.21% | 72.06% | |
D&A For Ebitda | 356.27 | 226.99 | 154.49 | 162.37 | 138.47 | |
EBIT | 239.88 | 84.7 | 121.78 | 127.95 | 99.4 | |
EBIT Margin | 29.80% | 16.45% | 32.14% | 32.71% | 30.11% | |
Funds From Operations (FFO) | 208.02 | 53.28 | - | - | - | |
Adjusted Funds From Operations (AFFO) | 303.81 | 199.8 | - | - | - | |
FFO Payout Ratio | 130.96% | 388.51% | - | - | - | |
Effective Tax Rate | - | - | 47.85% | 51.67% | 31.55% | |