Year Ending Dec 2021 (Update) Year Ending Dec 2020 (Update) Year Ending Dec 2019 (Update) Year Ending Dec 2018 (Update)
Net Sales 452.24 330.14 267.21 212.49
Revenue 452.24 330.14 267.21 212.49
Total Revenue 452.24 330.14 267.21 212.49
Cost of Revenue 107.72 79.72 63.27 51.67
Cost of Revenue, Total 107.72 79.72 63.27 51.67
Gross Profit 344.52 250.42 203.94 160.82
Selling/General/Administrative Expense 48.99 36.80 30.30 25.19
Selling/General/Administrative Expenses, Total 48.99 36.80 30.30 25.19
Depreciation 151.27 115.27 98.89 80.04
Depreciation/Amortization 151.27 115.27 98.89 80.04
Other Unusual Expense (Income) 1.80 0.23 0.17 0.32
Unusual Expense (Income) 1.80 0.23 0.17 0.32
Other Operating Expense -- -- -- --
Other Operating Expenses, Total -- -- -- --
Total Operating Expense 309.78 232.01 192.63 157.23
Operating Income 142.46 98.13 74.58 55.27
Interest Expense - Non-Operating -44.69 -34.77 -30.74 -27.47
Interest Capitalized - Non-Operating 4.55 3.93 3.86 2.05
Interest Expense, Net Non-Operating -40.14 -30.85 -26.88 -25.42
Investment Income, Non-Operating -- -- 0.00 0.00
Interest/Investment Income, Non-Operating -- -- 0.00 0.00
Interest Income (Expense), Net-Non-Operating, Total -40.14 -30.85 -26.88 -25.42
Gain (Loss) on Sale of Assets 33.93 13.62 16.30 17.22
Net Income Before Taxes 136.25 80.90 64.00 47.08
Income After Tax 136.25 80.90 64.00 47.08
Minority Interest -8.01 -4.49 -2.02 -0.87
Net Income Before Extraordinary Items 128.24 76.40 61.98 46.21
Discontinued Operations -- -- -- --
Total Extraordinary Items -- -- -- --
Net Income 128.24 76.40 61.98 46.21
Preferred Dividends -15.91 -14.55 -11.06 -9.69
Miscellaneous Earnings Adjustment -0.57 -0.51 -0.45 -0.38
Total Adjustments to Net Income -16.48 -15.05 -11.50 -10.07
Income Available to Common Excluding Extraordinary Items 111.76 61.35 50.48 36.14
Income Available to Common Stocks Including Extraordinary Items 111.76 61.35 50.48 36.14
Basic Weighted Average Shares 139.29 120.87 106.41 86.82
Basic EPS Excluding Extraordinary Items 0.80 0.51 0.47 0.42
Basic EPS Including Extraordinary Items 0.80 0.51 0.47 0.42
Dilution Adjustment -- -- -- --
Diluted Net Income 111.76 61.35 50.48 36.14
Diluted Weighted Average Shares 140.08 121.18 106.80 87.34
Diluted EPS Excluding Extraordinary Items 0.80 0.51 0.47 0.41
Diluted EPS Including Extraordinary Items 0.80 0.51 0.47 0.41
DPS - Common Stock Primary Issue 0.94 0.83 0.72 0.63
Gross Dividends - Common Stock 140.06 106.50 81.11 57.80
Total Special Items -32.13 -13.39 -16.13 -16.90
Normalized Income Before Taxes 104.12 67.51 47.88 30.17
Effect of Special Items on Income Taxes 0.00 0.00 0.00 0.00
Income Taxes Excluding Impact of Special Items 0.00 0.00 0.00 0.00
Normalized Income After Taxes 104.12 67.51 47.88 30.17
Normalized Income Available to Common 79.63 47.96 34.35 19.23
Basic Normalized EPS 0.57 0.40 0.32 0.22
Diluted Normalized EPS 0.57 0.40 0.32 0.22
Funds From Operations - REIT 253.59 182.55 146.60 109.90
Amortization of Intangibles, Supplemental 14.69 -- -- --
Depreciation, Supplemental 249.26 115.27 98.89 80.04
Interest Expense, Supplemental 40.14 30.85 26.88 25.42
Interest Capitalized, Supplemental -4.55 -3.93 -3.86 -2.05
Rental Expense, Supplemental 1.60 1.35 1.10 0.80
Stock-Based Compensation, Supplemental 19.51 12.87 10.76 10.15
Equity in Affiliates, Supplemental -- -- 0.00 0.00
Minority Interest, Supplemental -8.01 -4.49 -2.02 -0.87
Audit-Related Fees, Supplemental -- 1.31 1.20 1.08
Audit-Related Fees -- 0.00 0.00 0.00
Tax Fees, Supplemental -- 0.64 0.56 0.55
All Other Fees Paid to Auditor, Supplemental -- -- 0.00 0.00
Gross Margin 76.18 75.85 76.32 75.68
Operating Margin 31.50 29.72 27.91 26.01
Pretax Margin 30.13 24.50 23.95 22.15
Net Profit Margin 24.71 18.58 18.89 17.01
Normalized EBIT 144.26 98.36 74.75 55.59
Normalized EBITDA 408.21 213.62 173.64 135.63
FFO per Share (Basic) 1.60 1.32 1.23 1.12
FFO per Share (Diluted) 1.60 1.32 1.23 1.11
Adjusted FFO (AFFO) 257.35 137.25 112.12 82.56
Adjusted FFO per Share (Basic) 1.65 1.32 1.23 --
Adjusted FFO per Share (Diluted) 1.64 1.32 1.23 --
Net Operating Income (NOI) 344.01 249.66 200.98 158.97
Average Rent per Square Meter 126.80 111.41 103.44 --

In millions of USD (except for per share items)

Copyright Refinitiv