| 2010年
12月31日 | 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 |
|---|
| Lease Income | - | - | - | - | - | - | - | - | - | 1,485 | 1,640 | 2,065 | 3,300 | 3,958 |
|---|
| Other | - | - | - | - | - | - | - | - | - | 7 | 12 | 16 | 44 | 121 |
|---|
| Total revenue | 345 | 421 | 476 | 778 | 934 | 1,023 | 1,103 | 1,216 | 1,328 | 1,492 | 1,652 | 2,080 | 3,344 | 4,079 |
|---|
| Depreciation and amortization | 96 | 122 | 150 | 307 | 375 | 409 | 450 | 499 | 540 | 594 | 677 | 898 | 1,670 | 1,895 |
|---|
| Interest | 93 | 108 | 123 | 181 | 216 | 233 | 220 | 247 | 266 | 291 | 309 | 324 | 465 | 730 |
|---|
| Property (including reimbursable) | 7 | 7 | 7 | - | - | - | - | - | - | - | 105 | 134 | 226 | 317 |
|---|
| General and administrative | 25 | 31 | 38 | 57 | 51 | 49 | 52 | 58 | 84 | 66 | 73 | 97 | 138 | 145 |
|---|
| Provisions for impairment | 1 | 0 | 3 | 0 | 4 | 11 | 21 | 15 | 26 | 40 | 147 | 39 | 26 | 87 |
|---|
| Merger and integration-related costs | - | - | 8 | 13 | - | - | - | - | - | - | - | 167 | 14 | 14 |
|---|
| Total expenses | - | - | - | - | - | - | - | - | - | - | - | 1,658 | 2,540 | 3,189 |
|---|
| Gain on sales of real estate | -0 | - | - | - | - | - | - | - | - | 30 | 76 | 56 | 103 | 26 |
|---|
| Foreign currency and derivative (loss) gain, net | - | - | - | - | - | - | - | - | - | - | - | - | -13 | -13 |
|---|
| Gain (loss) on extinguishment of debt | - | - | - | - | - | - | - | -42 | - | - | -10 | -97 | 0 | - |
|---|
| Income (Loss) from Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | 1 | -6 | 3 |
|---|
| Other income, net | - | - | - | - | - | - | - | - | - | - | - | 10 | 31 | 24 |
|---|
| Income before income taxes | - | - | - | - | - | - | - | - | - | - | - | 392 | 918 | 929 |
|---|
| Income taxes | 1 | 1 | 1 | 3 | 3 | 3 | 3 | 6 | 5 | 6 | 15 | 32 | 45 | 52 |
|---|
| Net income | - | - | - | 246 | 272 | 285 | 316 | 319 | 365 | 437 | 397 | 361 | 872 | 877 |
|---|
| Net income attributable to noncontrolling interests | - | - | - | 1 | -1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 5 |
|---|
| Net income available to common stockholders | 131 | 157 | 159 | 246 | 272 | 285 | 316 | 319 | 365 | 437 | 397 | 361 | 872 | 877 |
|---|
| Earnings Per Share, Basic | - | - | 0.86 | 1.06 | - | - | - | - | - | - | 1.15 | 0.87 | 1.42 | 1.26 |
|---|
| Earnings Per Share, Diluted | - | - | 0.86 | 1.06 | - | - | - | - | - | - | 1.14 | 0.87 | 1.42 | 1.26 |
|---|
| Net Income (Loss) | 131 | 157 | 159 | 246 | 272 | 285 | 316 | 319 | 365 | 437 | 397 | 361 | 872 | 877 |
|---|
| Foreign currency translation adjustment | - | - | - | - | - | - | - | - | - | 0 | -3 | 9 | -55 | 64 |
|---|
| Foreign currency translation adjustment | - | - | - | - | - | - | - | - | - | 0 | -3 | 9 | -55 | 64 |
|---|
| Unrealized (loss) gain on derivatives, net | - | - | - | - | - | - | - | - | - | -9 | -35 | 50 | 97 | -37 |
|---|
| Unrealized (loss) gain on derivatives, net | - | - | - | - | - | - | - | - | - | -9 | -35 | 50 | 97 | -37 |
|---|
| Total other comprehensive gain | - | - | - | - | - | - | - | - | - | - | - | - | 42 | 27 |
|---|
| Total other comprehensive gain | - | - | - | - | - | - | - | - | - | - | - | - | 42 | 27 |
|---|
| Net Income (Loss) | 131 | 157 | 159 | 246 | 272 | 285 | 316 | 319 | 365 | 437 | 397 | 361 | 872 | 877 |
|---|
| Comprehensive income available to common stockholders | - | - | - | - | - | - | - | - | 356 | 427 | 358 | 419 | 911 | 899 |
|---|
| Net Income (Loss) | 131 | 157 | 159 | 246 | 272 | 285 | 316 | 319 | 365 | 437 | 397 | 361 | 872 | 877 |
|---|
| Foreign currency translation adjustment | - | - | - | - | - | - | - | - | - | 0 | -3 | 9 | -55 | 64 |
|---|
| Foreign currency translation adjustment | - | - | - | - | - | - | - | - | - | 0 | -3 | 9 | -55 | 64 |
|---|
| Unrealized (loss) gain on derivatives, net | - | - | - | - | - | - | - | - | - | -9 | -35 | 50 | 97 | -37 |
|---|
| Unrealized (loss) gain on derivatives, net | - | - | - | - | - | - | - | - | - | -9 | -35 | 50 | 97 | -37 |
|---|
| Total other comprehensive gain | - | - | - | - | - | - | - | - | - | - | - | - | 42 | 27 |
|---|
| Total other comprehensive gain | - | - | - | - | - | - | - | - | - | - | - | - | 42 | 27 |
|---|
| Comprehensive income available to common stockholders | - | - | - | - | - | - | - | - | 356 | 427 | 358 | 419 | 911 | 899 |
|---|