| Net Income | 41.75 | 10.26 | 31.01 | 25.73 | 20.66 |
| Depreciation & Amortization | 62.47 | 41.91 | 31.99 | 26.63 | 15 |
| Other Amortization | 1.32 | 0.35 | 0.16 | 0.16 | 0.18 |
| Gain (Loss) on Sale of Assets | -0.04 | - | -0.37 | - | - |
| Stock-Based Compensation | 13.59 | 3.83 | - | - | - |
| Change in Accounts Receivable | -3.98 | -0.86 | -2.67 | -1.77 | 0.61 |
| Change in Accounts Payable | 12.1 | 6.17 | -0.75 | -1.58 | -0.42 |
| Change in Other Net Operating Assets | 1.18 | -4.73 | -0.14 | 0.72 | -0.23 |
| Other Operating Activities | -0.66 | -2.67 | - | - | 0.43 |
| Operating Cash Flow | 127.74 | 54.26 | 59.24 | 49.89 | 36.23 |
| Operating Cash Flow Growth | 259.60% | -8.41% | 18.75% | 37.70% | - |
| Acquisition of Real Estate Assets | -825.48 | -436.49 | -186.59 | -323.46 | -78.1 |
| Sale of Real Estate Assets | 0.05 | - | 0.56 | - | - |
| Net Sale / Acq. of Real Estate Assets | -825.43 | -436.49 | -186.02 | -323.46 | -78.1 |
| Other Investing Activities | -5.6 | -0.91 | - | - | - |
| Investing Cash Flow | -831.03 | -437.4 | -186.02 | -323.46 | -78.1 |
| Long-Term Debt Repaid | - | -25.65 | -12.93 | -3.8 | -15.33 |
| Net Debt Issued (Repaid) | 400 | -25.65 | -12.93 | -3.8 | -15.33 |
| Issuance of Common Stock | 797.63 | 1,040 | 139.85 | 277.55 | 60.82 |
| Repurchase of Common Stock | -3.1 | -0.02 | - | - | - |
| Other Financing Activities | -3.24 | -5.03 | - | -0.41 | -4.4 |
| Net Cash Flow | 427.57 | 625.69 | 0.13 | -0.25 | -0.79 |
| Levered Free Cash Flow | 100.48 | 61.54 | 50.14 | - | - |
| Unlevered Free Cash Flow | 103.41 | 61.76 | 50.93 | - | - |
| Change in Working Capital | 9.3 | 0.58 | -3.56 | -2.63 | -0.04 |