| Net Income | 4.65 | 1.3 | 3.94 | 32.54 | -26.22 | -49.19 | |
| Depreciation & Amortization | 19.53 | 19.38 | 18.79 | 18.65 | 19.91 | 19.9 | |
| Other Amortization | 1.25 | 1.17 | 0.6 | 1.29 | 1.03 | 0.57 | |
| Gain (Loss) on Sale of Assets | -0 | -0 | -0 | -29.42 | -0.16 | 0.14 | |
| Asset Writedown | - | - | - | - | 12.2 | - | |
| Stock-Based Compensation | 0.56 | 0.5 | 0.56 | 1 | 0.69 | 0.75 | |
| Change in Accounts Receivable | 0.32 | -1.58 | -0.04 | -1.44 | -2.64 | 2.73 | |
| Change in Accounts Payable | 1.83 | 2.51 | -3.58 | -12.98 | 1.63 | 15.15 | |
| Change in Other Net Operating Assets | -0.01 | 1.55 | 2.21 | -0.92 | 0.31 | -3.02 | |
| Other Operating Activities | -2.12 | 1.07 | -1.07 | -2.06 | -4.43 | -3.71 | |
| Operating Cash Flow | 26 | 25.89 | 21.4 | 6.66 | 2.32 | -11.26 | |
| Operating Cash Flow Growth | 33.30% | 20.97% | 221.38% | 186.71% | - | - | |
| Acquisition of Real Estate Assets | -16.55 | -14.65 | -8.18 | -7.96 | -3.18 | -4.02 | |
| Sale of Real Estate Assets | 0 | 0 | 0.14 | 52.44 | 0.2 | 0.06 | |
| Net Sale / Acq. of Real Estate Assets | -16.55 | -14.64 | -8.04 | 44.47 | -2.98 | -3.96 | |
| Other Investing Activities | 4.3 | 0.5 | 1.31 | 2.18 | 0.59 | 0.18 | |
| Investing Cash Flow | -12.25 | -14.14 | -6.73 | 46.66 | -2.39 | -3.78 | |
| Long-Term Debt Issued | - | 67.22 | 2.72 | 7.78 | - | 30.72 | |
| Total Debt Issued | 31.25 | 67.22 | 2.72 | 7.78 | - | 30.72 | |
| Long-Term Debt Repaid | - | -65.87 | -8 | -58.97 | -9.64 | -2.61 | |
| Net Debt Issued (Repaid) | -10.55 | 1.34 | -5.28 | -51.19 | -9.64 | 28.11 | |
| Common Dividends Paid | - | - | - | - | - | -2 | |
| Preferred Dividends Paid | -7.98 | -7.98 | -9.97 | - | - | -2.19 | |
| Total Dividends Paid | -7.98 | -7.98 | -9.97 | - | - | -4.19 | |
| Other Financing Activities | -2.03 | -2.64 | -0.53 | -0.36 | -0.02 | -1.56 | |
| Net Cash Flow | -6.82 | 2.47 | -1.11 | 1.76 | -9.72 | 7.32 | |
| Cash Interest Paid | 20.48 | 20.38 | 17.08 | 23.28 | 19.9 | 9.54 | |
| Cash Income Tax Paid | 0.16 | 0.16 | 0.16 | 0.03 | 0.02 | -0.02 | |
| Levered Free Cash Flow | 12.91 | 9.99 | 10.24 | 38.91 | -17.09 | 1.78 | |
| Unlevered Free Cash Flow | 25.5 | 22.29 | 20.64 | 49.97 | -3.94 | 12.5 | |
| Change in Net Working Capital | 7.27 | 9.97 | 10.39 | -17.12 | 26.91 | -10.41 | |