| 2011年
12月31日 | 2012年
12月31日 | 2013年
12月31日 | 2014年
12月31日 | 2015年
12月31日 | 2016年
12月31日 | 2017年
12月31日 | 2018年
12月31日 | 2019年
12月31日 | 2020年
12月31日 | 2021年
12月31日 | 2022年
12月31日 | 2023年
12月31日 |
|---|
| Net income | -90 | 185 | 4 | 97 | 115 | 96 | 87 | 231 | 285 | 186 | 385 | 116 | 36 |
|---|
| Depreciation and amortization | 168 | 172 | 184 | 167 | 167 | 170 | 178 | 172 | 150 | 164 | 180 | 183 | 187 |
|---|
| Gains on sales of properties | - | - | - | - | 25 | 82 | 63 | 253 | 251 | 139 | 367 | 59 | 33 |
|---|
| Change in allowance for credit loss | - | - | - | - | - | - | - | - | - | - | - | 0 | -0 |
|---|
| Change in allowance for credit loss | - | - | - | - | - | - | - | - | - | - | - | - | -0 |
|---|
| Selling profit from sales-type leases | - | - | - | - | - | - | - | - | - | - | - | 47 | - |
|---|
| Debt satisfaction (gains) losses, net | -0 | -8 | -4 | -3 | 25 | -1 | 6 | -3 | -5 | 21 | -14 | -0 | -0 |
|---|
| Impairment charges | -117 | -10 | -48 | 51 | 37 | 100 | 45 | 96 | 5 | 14 | 6 | 3 | 16 |
|---|
| Straight-line rents | - | - | 24 | 46 | 46 | 37 | 20 | 20 | 14 | 14 | 12 | 11 | 9 |
|---|
| Amortization of right of use assets | - | - | - | - | - | - | - | - | - | 4 | 4 | 4 | 4 |
|---|
| Other non-cash expense, net | 6 | 1 | -5 | 0 | -4 | -2 | -8 | 3 | -6 | -6 | -7 | -6 | -6 |
|---|
| Equity in (earnings) losses of non-consolidated entities | 30 | 22 | -0 | 1 | 2 | 8 | -1 | 2 | 3 | -0 | -0 | 16 | 1 |
|---|
| Proceeds from Equity Method Investment, Distribution | 12 | 7 | 1 | 1 | 2 | 1 | 0 | 2 | 3 | - | - | 17 | 5 |
|---|
| Change in accounts payable and other liabilities: | 2 | -1 | 6 | -4 | 4 | -2 | -1 | -0 | -0 | 3 | 8 | -2 | 4 |
|---|
| Change in rent receivable and prepaid rent, net | - | - | - | 1 | -2 | 2 | -3 | 4 | -4 | -0 | -1 | -1 | 0 |
|---|
| Change in accrued interest payable | -1 | -2 | -1 | -1 | 2 | 1 | 0 | -1 | 3 | 2 | 2 | 1 | 2 |
|---|
| Other adjustments, net | - | - | - | - | 10 | -1 | 1 | -3 | -4 | -4 | -6 | -2 | -7 |
|---|
| Net cash provided by operating activities | 180 | 164 | 206 | 215 | 245 | 235 | 228 | 218 | 192 | 202 | 220 | 194 | 209 |
|---|
| Acquisition of real estate, including intangible assets | - | - | - | - | - | - | - | - | 662 | 612 | 758 | 132 | 15 |
|---|
| Investment in real estate under construction | - | - | - | - | - | - | - | - | 11 | 54 | 289 | 277 | 121 |
|---|
| Capital expenditures | - | 113 | - | - | - | - | - | - | 18 | 17 | 15 | 33 | 18 |
|---|
| Net proceeds from sale of properties | 124 | 155 | 76 | 238 | 156 | 370 | 224 | 899 | 504 | 193 | 728 | 194 | 98 |
|---|
| Investment in loans receivable | - | - | - | - | - | - | - | - | - | - | 1 | - | - |
|---|
| Principal payments on loans receivable | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 1 |
|---|
| Investments in non-consolidated entities, net | 20 | 20 | 8 | 3 | 19 | 37 | 10 | 10 | 8 | 8 | 5 | 3 | 4 |
|---|
| Proceeds from Equity Method Investment, Distribution, Return of Capital | - | - | 16 | 1 | 2 | 8 | 1 | 3 | 17 | 8 | 8 | 20 | 10 |
|---|
| Payments of deferred leasing costs | 16 | 15 | 12 | 10 | 7 | 7 | 7 | 5 | 8 | 5 | 7 | 5 | 6 |
|---|
| Change in real estate deposits, net | 2 | 0 | 0 | -0 | 2 | 21 | -21 | 1 | 1 | -0 | -1 | 2 | -1 |
|---|
| Investment in held-to-maturity securities | - | - | - | - | - | - | - | - | - | - | - | - | 130 |
|---|
| Net cash used in investing activities | -25 | -142 | -598 | -43 | -388 | -10 | -259 | 555 | -187 | -494 | -338 | -237 | -183 |
|---|
| Change in real estate deposits, net | 2 | 0 | 0 | -0 | 2 | 21 | -21 | 1 | 1 | -0 | -1 | 2 | -1 |
|---|
| Net cash used in investing activities | -25 | -142 | -598 | -43 | -388 | -10 | -259 | 555 | -187 | -494 | -338 | -237 | -183 |
|---|
| Dividends to common and preferred shareholders | 95 | 103 | 136 | 160 | 165 | 166 | 172 | 176 | 123 | 118 | 128 | 142 | 152 |
|---|
| Principal amortization payments | - | - | - | - | - | 27 | 30 | 30 | 24 | 19 | 14 | 11 | 12 |
|---|
| Principal payments on debt, excluding normal amortization | - | - | - | - | - | - | - | - | 89 | - | 15 | - | - |
|---|
| Proceeds from Notes Payable | 15 | 121 | 254 | 28 | 191 | 255 | 45 | 26 | - | - | 12 | - | - |
|---|
| Proceeds from Lines of Credit | - | - | - | - | - | - | - | - | 110 | 170 | 555 | 280 | 125 |
|---|
| Revolving credit facility payments | - | - | - | - | - | - | - | 310 | 110 | 170 | 555 | 280 | 125 |
|---|
| Proceeds from issuance of senior notes | - | - | 248 | 250 | - | - | - | - | - | 397 | 399 | - | 298 |
|---|
| Repurchase of senior notes | - | - | - | - | - | - | - | - | - | 112 | 189 | - | - |
|---|
| Payments for early extinguishment of debt | - | - | - | - | - | - | - | 0 | 4 | 11 | 13 | - | - |
|---|
| Deferred financing costs | 4 | 6 | 12 | 5 | 9 | 2 | 2 | 1 | 5 | 4 | 4 | 4 | 6 |
|---|
| Cash distributions to noncontrolling interests | - | - | - | - | - | - | - | - | 3 | 2 | 2 | 1 | 7 |
|---|
| Proceeds from Noncontrolling Interests | 0 | 1 | - | - | - | - | - | - | 1 | 1 | 21 | 8 | 1 |
|---|
| Repurchase of common shares | - | - | - | - | - | - | - | - | 4 | 11 | - | 131 | - |
|---|
| Purchase of noncontrolling interest | - | - | - | - | - | - | - | - | - | - | - | 28 | - |
|---|
| Proceeds from Issuance of Common Stock | 99 | 163 | 435 | 24 | 19 | 12 | 17 | -3 | 198 | 222 | 61 | 216 | -3 |
|---|
| Net cash provided by (used in) financing activities | -144 | -59 | 435 | -58 | 46 | -232 | 52 | -708 | -53 | 343 | 129 | -94 | 119 |
|---|
| Change in cash, cash equivalents and restricted cash | - | - | - | - | - | - | - | 65 | -48 | 50 | 12 | -137 | 145 |
|---|