| Net Income | 11.27 | 6.6 | 3.71 | 3.85 | 2.06 | -0.35 | |
| Depreciation & Amortization | 19.54 | 19.02 | 17.14 | 15.45 | 12.37 | 7.89 | |
| Other Amortization | 0.81 | 0.75 | 0.69 | 0.6 | 0.71 | 0.47 | |
| Gain (Loss) on Sale of Assets | -2.34 | -2.39 | - | - | - | - | |
| Stock-Based Compensation | 6.76 | 6.38 | 5.83 | 4.72 | 3.72 | 2.36 | |
| Change in Accounts Receivable | -1.08 | -1.79 | 0.13 | -0.36 | -0.77 | -1.81 | |
| Change in Accounts Payable | 3.39 | 3.89 | 1.51 | 0.85 | 1.1 | 1.85 | |
| Change in Other Net Operating Assets | -0.11 | 0.07 | -0.5 | -0.1 | -2.1 | -0.56 | |
| Other Operating Activities | 1.21 | 0.98 | -0.08 | -0.43 | 0.01 | -0.44 | |
| Operating Cash Flow | 39.44 | 33.5 | 28.43 | 24.59 | 17.1 | 9.4 | |
| Operating Cash Flow Growth | 31.01% | 17.86% | 15.60% | 43.85% | 81.92% | 228.72% | |
| Acquisition of Real Estate Assets | -91.34 | -84.8 | -73.09 | -119.9 | -91.36 | -125.13 | |
| Sale of Real Estate Assets | 6.81 | 5.98 | - | - | - | - | |
| Net Sale / Acq. of Real Estate Assets | -84.53 | -78.82 | -73.09 | -119.9 | -91.36 | -125.13 | |
| Other Investing Activities | 0.3 | -0.33 | 0.48 | -0.24 | 0.33 | -0.51 | |
| Investing Cash Flow | -84.24 | -79.15 | -72.61 | -120.15 | -106.73 | -126.15 | |
| Long-Term Debt Issued | - | 121 | 97 | 230 | 189 | 155.9 | |
| Long-Term Debt Repaid | - | -66.11 | -53.11 | -128.1 | -217.85 | -88.11 | |
| Net Debt Issued (Repaid) | 53.88 | 54.89 | 43.89 | 101.9 | -28.85 | 67.79 | |
| Issuance of Common Stock | 20.44 | 19.49 | 26.87 | 11.63 | 138.92 | 48.62 | |
| Repurchase of Common Stock | -0.52 | -0.7 | -0.47 | -0.38 | -0.24 | -0.21 | |
| Common Dividends Paid | -22.83 | -22.26 | -19.7 | -17.53 | -12.02 | -6 | |
| Other Financing Activities | -6.7 | -6.09 | -5.6 | -5.04 | -4.43 | -3.35 | |
| Net Cash Flow | -0.52 | -0.32 | 0.83 | -4.98 | 3.76 | -9.91 | |
| Cash Interest Paid | 12 | 12 | 9.2 | 5.1 | 2.7 | 2.3 | |
| Cash Income Tax Paid | 0.09 | 0.09 | 0.05 | 0.1 | 0.1 | 0.1 | |
| Levered Free Cash Flow | 36.91 | 33.68 | 33.62 | 23.45 | 3.63 | 6.49 | |
| Unlevered Free Cash Flow | 45.22 | 40.93 | 39.2 | 26.59 | 5.07 | 7.78 | |
| Change in Working Capital | 2.2 | 2.17 | 1.14 | 0.4 | -1.77 | -0.53 | |