|
Total Revenue
|
|
$91.5m
|
$116.6m
|
$148.2m
|
$187.5m
|
$248.6m
|
$339.3m
|
$429.8m
|
$537.5m
|
$617.1m
|
$718.4m
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from Contract with Customer, Including Assessed Tax
|
|
—
|
—
|
—
|
$187.3m
|
$248.3m
|
$339.1m
|
$429.6m
|
$537.4m
|
$616.8m
|
$718.2m
|
|
Revenue Not from Contract with Customer, Other
|
|
—
|
—
|
—
|
$199k
|
$259k
|
$256k
|
$182k
|
$92k
|
$273k
|
$235k
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
|
$51.5m
|
$62.4m
|
$73.0m
|
$101.1m
|
$125.1m
|
$190.3m
|
$218.1m
|
$254.4m
|
$302.2m
|
$340.4m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Lease, Lease Income
|
|
—
|
—
|
—
|
$193.8m
|
$257.4m
|
$352.8m
|
$450.4m
|
$558.2m
|
$637.8m
|
$737.6m
|
|
Gains (Losses) on Sales of Investment Real Estate
|
|
$10.0m
|
$14.2m
|
$11.2m
|
$13.3m
|
$8.0m
|
$14.9m
|
$5.3m
|
$1.8m
|
$11.5m
|
$5.4m
|
|
Income (Loss) from Continuing Operations, Per Basic Share
|
|
$2
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Per Diluted Share
|
|
$2
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Other Income
|
|
$32k
|
$485k
|
$233k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Preferred Stock Dividends, Income Statement Impact
|
|
—
|
—
|
—
|
—
|
—
|
$2.1m
|
$7.4m
|
$7.4m
|
$7.4m
|
$7.4m
|
|
Reclassification from AOCI, Current Period, before Tax, Attributable to Parent
|
|
—
|
—
|
—
|
—
|
—
|
$13.4m
|
—
|
—
|
—
|
—
|
|
Discontinued Operation, Income (Loss) from Discontinued Operation During Phase-out Period, Net of Tax
|
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
$45.8m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Net Income (Loss) Attributable to Parent
|
|
$45.1m
|
$58.1m
|
$58.2m
|
$80.1m
|
$91.4m
|
$122.3m
|
$152.4m
|
$170.0m
|
$189.2m
|
$204.3m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
—
|
—
|
$57.8m
|
$79.7m
|
$91.1m
|
$120.1m
|
$145.0m
|
$162.5m
|
$181.8m
|
$196.9m
|
|
Net Income (Loss) Attributable to Noncontrolling Interest
|
|
$679k
|
$678k
|
$626k
|
$682k
|
$591k
|
$603k
|
$598k
|
$588k
|
$635k
|
$640k
|
|
Earnings Per Share, Basic
|
|
$1.97
|
$2.09
|
$1.80
|
$1.96
|
$1.76
|
$1.79
|
$1.84
|
$1.70
|
$1.79
|
$1.77
|
|
Earnings Per Share, Diluted
|
|
$1.97
|
$2.08
|
$1.78
|
$1.93
|
$1.74
|
$1.78
|
$1.83
|
$1.70
|
$1.78
|
$1.77
|
|
Common Stock, Dividends, Per Share, Declared
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$2.92
|
$3.00
|
$3.08
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
22.9m
|
27.6m
|
32.1m
|
40.6m
|
51.8m
|
66.8m
|
78.7m
|
95.2m
|
101.1m
|
110.7m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
23.0m
|
27.7m
|
32.4m
|
41.2m
|
52.4m
|
67.1m
|
79.2m
|
95.4m
|
101.9m
|
111.2m
|
|
General and Administrative Expense
|
|
$8.0m
|
$9.9m
|
$12.2m
|
$15.6m
|
$20.8m
|
$25.5m
|
$30.1m
|
$34.8m
|
$37.2m
|
$44.1m
|
|
Other Nonoperating Income (Expense)
|
|
—
|
—
|
$4k
|
—
|
$23k
|
$0
|
$1.2m
|
$189k
|
$799k
|
$941k
|
|
Interest Expense (non-operating)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$108.9m
|
$134.6m
|
|
Current Income Tax Expense (Benefit)
|
|
$8k
|
$227k
|
$516k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Direct Costs of Leased and Rented Property or Equipment
|
|
$2.5m
|
$3.6m
|
$5.6m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Interest Expense
|
|
$15.3m
|
$18.1m
|
$24.9m
|
$33.1m
|
$40.1m
|
$50.4m
|
$63.4m
|
$81.1m
|
—
|
—
|
|
Operating Lease, Expense
|
|
—
|
—
|
—
|
$1.2m
|
$1.3m
|
$1.6m
|
$1.6m
|
$1.7m
|
$1.6m
|
$2.1m
|
|
Real Estate Tax Expense
|
|
$5.5m
|
$8.2m
|
$10.7m
|
$15.5m
|
$21.4m
|
$25.5m
|
$32.1m
|
$40.1m
|
$46.9m
|
$52.2m
|
|
Income Tax Expense (Benefit)
|
|
—
|
—
|
$516k
|
$538k
|
$1.1m
|
$2.4m
|
$2.9m
|
$2.9m
|
$4.3m
|
$1.7m
|