Income StatementSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22

Property Revenue

1,386.5

1,338.2

1,313.1

1,279.7

1,271.2

1,284.7

Service and Other Revenue

84.1

72.2

67.4

60.6

59.8

54.7

Total Revenues

1,470.6

1,410.4

1,380.5

1,340.3

1,330.9

1,339.4

Total Revenues %Chg

10.5%

5.3%

9.5%

24.5%

28.1%

31.4%

Property Expenses

106.6

107.4

106.7

96.3

92.2

99.9

Total Property Expenses

106.6

107.4

106.7

96.3

92.2

99.9

Gross Profit

1,363.9

1,303

1,273.8

1,244

1,238.8

1,239.6

Gross Profit Margin

92.7%

92.4%

92.3%

92.8%

93.1%

92.5%

Selling, General & Administrative Expenses

55

49.3

44

49.1

41.9

45.1

Depreciation & Amortization Expenses

632

647.8

608.9

606.7

602.3

605.6

Other Operating Expenses

100.3

143.7

116.9

133.8

105.5

99.2

Operating Profit

576.6

462.1

504

454.4

489

489.7

Operating Margin

39.2%

32.8%

36.5%

33.9%

36.7%

36.6%

Net Gains on Disposal of Properties

49.1

38.6

22.5

25

50.6

25.2

Interest and Investment Income

3.1

3.3

4.4

2.4

5.1

2

Interest Expense

-294.5

-283.8

-268.4

-268.1

-261.3

-246.9

Non-Operating Income

7.2

3

4.6

7.8

3.1

6.6

Total Non-Operating Income

-235.1

-239

-236.9

-233

-202.5

-213.1

Income Before Provision for Income Taxes

341.5

223.1

267.1

221.5

286.5

276.6

Provision for Income Taxes

23.8

24.1

15.7

20.1

15.4

15.6

Consolidated Net Income

317.7

199

251.5

201.4

271.1

261

Net Income Attributable to Minority Interests and Other

1.9

2.1

1.6

1.7

1.6

1.6

Net Income Attributable to Preferred Dividends

—

—

—

—

7.7

2.6

Net Income Attributable to Discontinued Operations

—

—

—

—

—

—

Net Income Attributable to Common Shareholders

631.5

196.9

249.8

199.6

531.3

259.4

Basic EPS

0.4

0.2

0.3

0.2

0.3

0.3

Diluted EPS

0.4

0.2

0.3

0.2

0.3

0.3

Basic Weighted Average Shares Outstanding

913.9

903

891.7

875.7

870.7

870.3

Total Shares Outstanding

919.9

914.3

903.1

891.5

875.2

870.8

Diluted Weighted Average Shares Outstanding

915.2

903.7

892.4

879.6

872.1

870.7

EBITDA

1,208.6

1,109.9

1,112.9

1,061.1

1,091.4

1,095.3

Effective Tax Rate

7%

10.8%

5.9%

9.1%

5.4%

5.7%