Rental Revenue | 3,426 | 3,244 | 3,014 | 1,858 | 976 | |
Other Revenue | 2,265 | 2,073 | 1,896 | 1,063 | 614 | |
Total Revenue | 5,691 | 5,317 | 4,910 | 2,921 | 1,590 | |
Revenue Growth (YoY | 7.03% | 8.29% | 68.09% | 83.71% | -71.00% | |
Property Expenses | 4,034 | 3,741 | 3,378 | 2,287 | 1,819 | |
Selling, General & Administrative | 117 | 115 | 107 | 99 | 89 | |
Depreciation & Amortization | 762 | 697 | 664 | 670 | 665 | |
Total Operating Expenses | 4,913 | 4,553 | 4,149 | 3,056 | 2,573 | |
Operating Income | 778 | 764 | 761 | -135 | -983 | |
Interest Expense | -215 | -191 | -156 | -191 | -194 | |
Interest & Investment Income | 54 | 75 | 30 | 2 | 8 | |
Other Non-Operating Income | - | 2 | 17 | 306 | 208 | |
EBT Excluding Unusual Items | 617 | 650 | 652 | -18 | -961 | |
Gain (Loss) on Sale of Assets | - | 69 | - | - | - | |
Total Insurance Settlements | 110 | 86 | 17 | 8 | - | |
Asset Writedown | - | - | - | -92 | - | |
Total Legal Settlements | -6 | -17 | - | - | - | |
Pretax Income | 721 | 788 | 669 | -102 | -961 | |
Income Tax Expense | 14 | 36 | 26 | -91 | -220 | |
Earnings From Continuing Operations | 707 | 752 | 643 | -11 | -741 | |
Minority Interest in Earnings | -10 | -12 | -10 | - | 9 | |
Net Income | 697 | 740 | 633 | -11 | -732 | |
Net Income to Common | 697 | 740 | 633 | -11 | -732 | |
Net Income Growth | -5.81% | 16.90% | - | - | - | |
Basic Shares Outstanding | 702 | 710 | 715 | 710 | 706 | |
Diluted Shares Outstanding | 704 | 713 | 718 | 710 | 706 | |
Shares Change (YoY) | -1.23% | -0.66% | 1.01% | 0.62% | -3.45% | |
EPS (Basic) | 0.99 | 1.04 | 0.89 | -0.02 | -1.04 | |
EPS (Diluted) | 0.99 | 1.04 | 0.88 | -0.02 | -1.04 | |
EPS Growth | -4.81% | 18.18% | - | - | - | |
Dividend Per Share | 0.800 | 0.650 | 0.330 | - | 0.200 | |
Dividend Growth | 23.08% | 96.97% | - | - | -75.00% | |
Operating Margin | 13.67% | 14.37% | 15.50% | -4.62% | -61.82% | |
Profit Margin | 12.25% | 13.92% | 12.89% | -0.38% | -46.04% | |
EBITDA | 1,540 | 1,461 | 1,425 | 535 | -318 | |
EBITDA Margin | 27.06% | 27.48% | 29.02% | 18.32% | -20.00% | |
D&A For Ebitda | 762 | 697 | 664 | 670 | 665 | |
EBIT | 778 | 764 | 761 | -135 | -983 | |
EBIT Margin | 13.67% | 14.37% | 15.50% | -4.62% | -61.82% | |
Funds From Operations (FFO) | 1,387 | 1,366 | - | - | - | |
FFO Per Share | 1.97 | 1.92 | - | - | - | |
Adjusted Funds From Operations (AFFO) | 1,387 | 1,370 | - | - | - | |
AFFO Per Share | 1.97 | 1.92 | - | - | - | |
FFO Payout Ratio | 53.14% | 40.04% | - | - | - | |
Effective Tax Rate | 1.94% | 4.57% | 3.89% | - | - | |
Revenue as Reported | 5,684 | 5,311 | 4,907 | 2,890 | 1,620 | |