| Rental Revenue | 210.83 | 208.68 | 187 | 190.34 | 169.84 | 151.45 | |
| Other Revenue | - | - | - | - | 0.97 | 0.81 | |
| Total Revenue | 210.83 | 208.68 | 187 | 190.34 | 170.81 | 152.26 | |
| Revenue Growth (YoY | 9.38% | 11.60% | -1.76% | 11.44% | 12.18% | 5.28% | |
| Property Expenses | 92.85 | 90.98 | 73.71 | 71.79 | 67.61 | 61.51 | |
| Selling, General & Administrative | 32.47 | 32.84 | 32.87 | 39.67 | 33.15 | 10.47 | |
| Depreciation & Amortization | 83.31 | 86.36 | 68.83 | 73.27 | 84.71 | 77.97 | |
| Total Operating Expenses | 208.63 | 210.18 | 175.41 | 184.73 | 185.48 | 149.95 | |
| Operating Income | 2.2 | -1.5 | 11.58 | 5.61 | -14.67 | 2.31 | |
| Interest Expense | -74.13 | -70.06 | -37.72 | -73.84 | -52.9 | -27.51 | |
| Interest & Investment Income | 9.1 | 9.65 | 9.73 | 4.05 | 32.71 | 27.69 | |
| Other Non-Operating Income | -4.65 | -3.83 | -6.54 | 35.41 | 9.72 | -2.55 | |
| EBT Excluding Unusual Items | -67.48 | -65.74 | -22.94 | -28.77 | -25.14 | -0.06 | |
| Gain (Loss) on Sale of Investments | -52.06 | -51.94 | -155.11 | -158.94 | 6.59 | - | |
| Gain (Loss) on Sale of Assets | 10.6 | 10.6 | 7.98 | 175.86 | - | - | |
| Asset Writedown | - | - | - | -85.7 | - | -15.86 | |
| Other Unusual Items | - | - | - | 206.96 | - | - | |
| Pretax Income | -108.94 | -107.07 | -170.07 | 109.42 | -18.55 | -15.92 | |
| Income Tax Expense | -8.43 | -11.07 | -12.75 | 17.26 | -13.57 | -10.15 | |
| Earnings From Continuing Operations | -100.52 | -96 | -157.32 | 92.16 | -4.98 | -5.77 | |
| Minority Interest in Earnings | -5.68 | -6.47 | -8.88 | -16.43 | -0.93 | 0.73 | |
| Net Income | -106.2 | -102.47 | -166.2 | 75.73 | -5.91 | -5.04 | |
| Preferred Dividends & Other Adjustments | 1.52 | 1.52 | - | 1.09 | - | - | |
| Net Income to Common | -107.72 | -103.99 | -166.2 | 74.64 | -5.91 | -5.04 | |
| Basic Shares Outstanding | 138 | 138 | 144 | 149 | 149 | 149 | |
| Diluted Shares Outstanding | 138 | 138 | 144 | 151 | 149 | 149 | |
| Shares Change (YoY) | -3.33% | -3.57% | -4.78% | 0.91% | 0.61% | - | |
| EPS (Basic) | -0.78 | -0.75 | -1.16 | 0.50 | -0.04 | -0.03 | |
| EPS (Diluted) | -0.78 | -0.75 | -1.16 | 0.49 | -0.04 | -0.03 | |
| Operating Margin | 1.04% | -0.72% | 6.19% | 2.95% | -8.59% | 1.52% | |
| Profit Margin | -51.09% | -49.83% | -88.88% | 39.21% | -3.46% | -3.31% | |
| EBITDA | 85.51 | 84.86 | 80.42 | 78.88 | 70.05 | 80.28 | |
| EBITDA Margin | 40.56% | 40.66% | 43.00% | 41.44% | 41.01% | 52.72% | |
| D&A For Ebitda | 83.31 | 86.36 | 68.83 | 73.27 | 84.71 | 77.97 | |
| EBIT | 2.2 | -1.5 | 11.58 | 5.61 | -14.67 | 2.31 | |
| EBIT Margin | 1.04% | -0.72% | 6.19% | 2.95% | -8.59% | 1.52% | |
| Effective Tax Rate | - | - | - | 15.78% | - | - | |