| Fiscal period | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|
| Period End Date | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 | 12/31/2015 |
|---|
| Straight-line rent | 163.41 | (127.89) | 204.16 | 241.43 | 158.88 | 110.46 | 74.74 | 65.47 | 41.07 | 23.38 |
| Rent billed | 719.75 | 803.38 | 968.87 | 931.94 | 741.31 | 474.15 | 473.34 | 435.78 | 327.27 | 247.60 |
| Income from direct financing leases | 63.65 | 127.14 | 203.58 | 202.60 | 206.55 | 119.62 | 73.98 | 74.50 | 64.31 | 58.72 |
| Interest and fee income | 48.73 | 69.18 | 166.24 | 168.70 | 142.50 | 149.97 | 162.46 | 129.00 | 108.49 | 112.18 |
| Total Revenues | 995.55 | 871.80 | 1,542.85 | 1,544.67 | 1,249.24 | 854.20 | 784.52 | 704.75 | 541.14 | 441.88 |
| Property-related | 27.26 | 41.57 | 45.70 | 39.10 | 24.89 | 23.99 | 9.24 | 5.81 | 2.71 | 3.79 |
| Real estate depreciation and amortization | 447.66 | 603.36 | 332.98 | 321.25 | 264.25 | 152.31 | 133.08 | 125.11 | 94.37 | 69.87 |
| General and administrative | 133.79 | 145.59 | 160.49 | 145.64 | 131.66 | 96.41 | 80.09 | 58.60 | 48.91 | 43.64 |
| Acquisition expenses | -- | -- | -- | -- | -- | 0.00 | 0.92 | 29.65 | 46.27 | 61.34 |
| Impairment charge | -- | -- | -- | -- | -- | (21.03) | (48.01) | 0.00 | (7.23) | 0.00 |
| Loan impairment charge | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Interest | (417.82) | (411.17) | (359.04) | (367.39) | (328.73) | (237.83) | (223.27) | -- | -- | -- |
| Total operating expenses | 1,026.53 | 1,201.69 | 898.20 | 873.38 | 749.53 | 510.55 | 446.60 | 219.16 | 199.50 | 178.64 |
| Operating Income (Loss) | -- | -- | -- | -- | -- | -- | -- | 485.58 | 341.64 | 263.24 |
| Interest expense | -- | -- | -- | -- | -- | -- | -- | 176.95 | 159.60 | 120.88 |
| Real estate impairment charges | 1,825.40 | 376.91 | 268.38 | -- | 19.01 | -- | -- | -- | -- | -- |
| Gain on sale of real estate and other asset dispositions, net | 478.69 | (1.82) | 536.76 | 52.47 | (2.83) | 41.56 | 719.39 | 7.43 | 61.22 | -- |
| Earnings from equity and other interests | (366.64) | 13.97 | 40.80 | 28.49 | 20.42 | 16.05 | -- | 10.06 | (1.12) | 2.85 |
| Interest income | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.60 |
| Other income (expense) | (615.57) | 7.59 | 15.34 | 6.29 | (6.78) | (0.35) | 10.09 | 0.37 | (0.50) | -- |
| Debt refinancing costs | (4.29) | 0.29 | (9.45) | (27.65) | (28.18) | (6.11) | 0.00 | (32.57) | (22.54) | (4.37) |
| Net Non Operating Expenses | (2,333.21) | (356.88) | 315.07 | 59.60 | (36.38) | 30.13 | 681.48 | (194.35) | (115.70) | (123.31) |
| Pre-Tax Income | (2,364.19) | (686.77) | 959.72 | 730.89 | 463.33 | 373.78 | 1,019.40 | 293.92 | -- | 141.43 |
| Income tax expense (benefit) | 44.10 | (130.68) | 55.90 | 73.95 | 31.06 | (2.62) | 0.93 | 2.68 | (6.83) | 1.50 |
| Current - Domestic | 0.48 | (7.76) | (1.11) | 1.56 | (0.06) | (0.06) | (0.13) | -- | -- | -- |
| Current - Foreign | (31.59) | (24.26) | 27.75 | 18.96 | 10.20 | 1.67 | 3.29 | -- | -- | -- |
| Deferred - Domestic | (0.47) | 8.93 | 15.63 | (6.92) | 10.68 | (5.49) | (3.71) | -- | -- | -- |
| Deferred - Foreign | (12.52) | 153.77 | 13.63 | 60.34 | 10.24 | 1.26 | 1.47 | -- | -- | -- |
| Minority interests in consolidated partnerships | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Income from continuing operations | -- | -- | -- | -- | -- | -- | -- | 291.24 | 225.94 | 139.93 |
| Income from discontinued operations | -- | -- | -- | -- | -- | -- | -- | 0.00 | 0.00 | 0.00 |
| Consolidated net income (loss) | (2,408.29) | (556.09) | 903.82 | 656.94 | 432.27 | 376.40 | 1,018.48 | 291.24 | 225.94 | 139.93 |
| Net income attributable to non-controlling interests | 1.98 | 0.38 | 1.22 | 0.92 | 0.82 | 1.72 | 1.79 | 1.45 | 0.89 | 0.33 |
| Net income (loss) available to common shareholders | (2,410.27) | (556.48) | 902.60 | 656.02 | 431.45 | 374.68 | 1,016.69 | 289.79 | 225.05 | 139.60 |
| Income from continuing operations | -- | -- | -- | -- | -- | -- | -- | 0.82 | 0.86 | 0.64 |
| Income from discontinued operations | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.00 |
| Net Earnings Per Share (Basic) | (4.02) | (0.93) | 1.50 | 1.11 | 0.81 | 0.87 | 2.77 | 0.82 | 0.86 | 0.64 |
| Income from continuing operations | -- | -- | -- | -- | -- | -- | -- | 0.82 | 0.86 | 0.63 |
| Income from discontinued operations | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.00 |
| Net Earnings Per Share (Diluted) | (4.02) | (0.93) | 1.50 | 1.11 | 0.81 | 0.87 | 2.76 | 0.82 | 0.86 | 0.63 |
| Weighted Average Shares Outstanding (Basic) | 600.25 | 598.52 | 598.63 | 588.82 | 529.24 | 427.08 | 365.36 | 349.90 | 260.41 | 218.00 |
| Weighted Average Shares Outstanding (Diluted) | 600.25 | 598.52 | 598.84 | 590.14 | 530.46 | 428.30 | 366.27 | 350.44 | 261.07 | 218.30 |
| Funds From Operations (FFO) | (1,400.12) | 287.79 | 934.31 | 975.99 | 757.68 | 535.77 | 485.34 | 408.51 | 253.48 | 205.17 |