| 221.77 | 207.02 | 189.75 | 170.43 | 159.03 | 143.34 |
| 34.5 | 33.16 | 30.37 | 24.67 | 27.07 | 20.27 |
| 256.27 | 240.18 | 220.12 | 195.11 | 186.1 | 163.61 |
| 8.96% | 9.11% | 12.82% | 4.84% | 13.75% | 11.61% |
| 115.92 | 109.25 | 102.43 | 93.22 | 88.14 | 77.59 |
Selling, General & Administrative | 29.46 | 27.76 | 25.32 | 20.78 | 16.91 | 16 |
Depreciation & Amortization | 65.01 | 60.24 | 55.72 | 48.77 | 45.12 | 41.71 |
| 210.39 | 197.25 | 183.47 | 162.77 | 150.17 | 135.3 |
| 45.89 | 42.93 | 36.64 | 32.33 | 35.93 | 28.31 |
| -27.15 | -27.29 | -32.48 | -26.44 | -19.16 | -18.29 |
Interest & Investment Income | 10.41 | 8.57 | 7.3 | 6.99 | 8.46 | 8.65 |
Other Non-Operating Income | 0.97 | 0.79 | 1.08 | 1.24 | 0.63 | 0.72 |
EBT Excluding Unusual Items | 30.12 | 25.01 | 12.55 | 14.12 | 25.86 | 19.39 |
Gain (Loss) on Sale of Investments | -2.46 | -2.61 | -3.37 | -15.45 | 27.39 | -14.12 |
Gain (Loss) on Sale of Assets | -0.13 | -0.11 | - | -0.17 | -0.17 | -0.22 |
| -0.85 | -0.85 | -1.33 | -3.48 | -2 | - |
| 26.68 | 21.44 | 7.85 | -4.97 | 51.09 | 5.06 |
Earnings From Continuing Operations | 26.68 | 21.44 | 7.85 | -4.97 | 51.09 | 5.06 |
Minority Interest in Earnings | 0.2 | 0.19 | 0.16 | 0.12 | - | - |
| 26.88 | 21.64 | 8.01 | -4.85 | 51.09 | 5.06 |
Preferred Dividends & Other Adjustments | 20.38 | 19.16 | 16.72 | 31.41 | 29.84 | 34.81 |
| 6.5 | 2.47 | -8.71 | -36.27 | 21.25 | -29.76 |
| -3.70% | 170.13% | - | - | 910.64% | -81.78% |
| 83 | 74 | 63 | 54 | 46 | 41 |
Diluted Shares Outstanding | 84 | 75 | 64 | 54 | 47 | 41 |
| 16.77% | 17.64% | 17.08% | 14.67% | 14.58% | 2.96% |
| 0.08 | 0.03 | -0.14 | -0.67 | 0.46 | -0.72 |
| 0.08 | 0.03 | -0.15 | -0.67 | 0.45 | -0.72 |
| 0.880 | 0.850 | 0.820 | 0.800 | 0.760 | 0.720 |
| 4.76% | 3.66% | 2.50% | 5.26% | 5.56% | - |
| 17.90% | 17.87% | 16.65% | 16.57% | 19.31% | 17.30% |
| 2.54% | 1.03% | -3.96% | -18.59% | 11.42% | -18.19% |
| 110.9 | 103.17 | 92.36 | 81.1 | 81.06 | 70.02 |
| 43.27% | 42.96% | 41.96% | 41.57% | 43.55% | 42.80% |
| 65.01 | 60.24 | 55.72 | 48.77 | 45.12 | 41.71 |
| 45.89 | 42.93 | 36.64 | 32.33 | 35.93 | 28.31 |
| 17.90% | 17.87% | 16.65% | 16.57% | 19.31% | 17.30% |
Funds From Operations (FFO) | 74.99 | 66.26 | 51.07 | 28.49 | 39.15 | 26.28 |
| - | 0.88 | 0.80 | - | - | - |
Adjusted Funds From Operations (AFFO) | - | 66.26 | 51.07 | 28.49 | 39.15 | 26.28 |
| - | 0.88 | 0.80 | - | - | - |
| 92.43% | 89.16% | 96.09% | 142.61% | 80.50% | 101.42% |
| 256.66 | 240.55 | 220.93 | 195.78 | 186.12 | 163.61 |