| 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 |
---|
Income from sales-type leases | - | - | - | - | - | 1,464 | 1,980 |
---|
Income from operating leases | - | - | 44 | 25 | - | - | - |
---|
Interest and Dividend Income, Operating | - | - | - | 153 | 283 | 1,041 | 1,520 |
---|
Interest and Dividend Income, Operating | - | - | - | 153 | 283 | 1,041 | 1,520 |
---|
Other income | - | - | - | 16 | 28 | 60 | 73 |
---|
Other income | - | - | - | 16 | 28 | 60 | 73 |
---|
Golf revenues | - | - | - | 24 | 31 | 36 | 39 |
---|
Golf revenues | - | - | - | 24 | 31 | 36 | 39 |
---|
Total revenues | 188 | 898 | 895 | 1,226 | 1,510 | 2,601 | 3,612 |
---|
Total revenues | 188 | 898 | 895 | 1,226 | 1,510 | 2,601 | 3,612 |
---|
General and administrative | - | 24 | 25 | 31 | 33 | 48 | 60 |
---|
Depreciation | 1 | 4 | 4 | 4 | 3 | 3 | 4 |
---|
Other expenses | - | - | - | 16 | 28 | 60 | 73 |
---|
Golf expenses | - | 17 | 19 | 18 | 21 | 23 | 27 |
---|
Change in allowance for credit losses | - | - | - | 245 | -20 | 835 | - |
---|
Change in allowance for credit losses | - | - | - | - | - | - | 103 |
---|
Transaction and acquisition expenses | - | - | - | - | 10 | 23 | - |
---|
Transaction And Acquisition Expense | - | - | - | - | - | - | 8 |
---|
Total operating expenses | - | - | 52 | 321 | 76 | 991 | 275 |
---|
Income from unconsolidated affiliate | - | - | - | - | - | 60 | 1 |
---|
Interest expense | 63 | 213 | 248 | 309 | 392 | 540 | 818 |
---|
Income from unconsolidated affiliate | - | - | - | - | - | 60 | 1 |
---|
Interest income | - | - | - | - | 0 | 10 | 24 |
---|
Interest expense | 63 | 213 | 248 | 309 | 392 | 540 | 818 |
---|
Loss from extinguishment of debt | -38 | -23 | -58 | -39 | -16 | - | - |
---|
Interest income | - | - | - | - | 0 | 10 | 24 |
---|
Gain upon lease modification | - | - | - | 333 | - | - | - |
---|
Loss from extinguishment of debt | -38 | -23 | -58 | -39 | -16 | - | - |
---|
Income before income taxes | 43 | 534 | 556 | 897 | 1,026 | 1,139 | 2,548 |
---|
Other gains | - | - | - | - | - | - | 4 |
---|
Benefit from (provision for) income taxes | -2 | 1 | 2 | 1 | 3 | 3 | -6 |
---|
Income before income taxes | 43 | 534 | 556 | 897 | 1,026 | 1,139 | 2,548 |
---|
Net income | - | 532 | 554 | 896 | 1,023 | 1,136 | 2,555 |
---|
Benefit from (provision for) income taxes | -2 | 1 | 2 | 1 | 3 | 3 | -6 |
---|
Less: Net income attributable to non-controlling interests | - | 8 | 8 | 5 | 9 | 19 | 41 |
---|
Net income | - | 532 | 554 | 896 | 1,023 | 1,136 | 2,555 |
---|
Net income attributable to common stockholders | 45 | 532 | 554 | 896 | 1,023 | 1,136 | 2,555 |
---|
Less: Net income attributable to non-controlling interests | - | 8 | 8 | 5 | 9 | 19 | 41 |
---|
Earnings Per Share, Basic | - | 1.43 | 1.25 | 1.76 | 1.8 | 1.27 | 2.48 |
---|
Earnings Per Share, Diluted | - | 1.43 | 1.24 | 1.75 | 1.76 | 1.27 | 2.47 |
---|
Net income attributable to common stockholders | 45 | 532 | 554 | 896 | 1,023 | 1,136 | 2,555 |
---|
Earnings Per Share, Basic | - | 1.43 | 1.25 | 1.76 | 1.8 | 1.27 | 2.48 |
---|
Earnings Per Share, Diluted | - | 1.43 | 1.24 | 1.75 | 1.76 | 1.27 | 2.47 |
---|
Net income | - | 532 | 554 | 896 | 1,023 | 1,136 | 2,555 |
---|
Reclassification of derivative loss to Interest expense | - | - | - | - | -64 | 16 | 24 |
---|
Unrealized (loss) gain on cash flow hedges | - | - | - | - | 29 | 201 | -10 |
---|
Comprehensive income | - | - | - | - | - | 1,321 | 2,523 |
---|
Comprehensive income attributable to non-controlling interests | - | - | - | - | - | 18 | - |
---|
Comprehensive income attributable to common stockholders | - | 501 | 503 | 864 | 1,107 | 1,302 | 2,482 |
---|
Net income | - | 532 | 554 | 896 | 1,023 | 1,136 | 2,555 |
---|
Reclassification of derivative (gain) loss to Interest expense | - | - | - | - | -64 | 16 | 24 |
---|
Unrealized (loss) gain on cash flow hedges | - | - | - | - | 29 | 201 | -10 |
---|
Foreign currency translation adjustments, net | - | - | - | - | - | - | 2 |
---|
Comprehensive income | - | - | - | - | - | 1,321 | 2,523 |
---|
Comprehensive income attributable to non-controlling interests | - | - | - | - | - | - | 41 |
---|
Comprehensive income attributable to common stockholders | - | 501 | 503 | 864 | 1,107 | 1,302 | 2,482 |
---|