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

Property Revenue

5,631.3

5,518.2

5,454.5

5,389.8

5,320.7

5,279.6

Service and Other Revenue

523.9

516.2

539.7

574

588.3

559.6

Total Revenues

6,155.3

6,034.4

5,994.2

5,963.8

5,909

5,839.2

Total Revenues %Chg

4.2%

3.3%

4.2%

5.4%

6.8%

7.4%

Property Expenses

671.4

660.1

649.9

634.8

624

619.1

Service and Other Expenses

113.7

111.1

109.4

105

102.7

102.3

Total Property Expenses

785.1

771.3

759.3

739.8

726.7

721.4

Property Taxes

437

415.6

406.9

408.6

403.2

424.6

Gross Profit

4,933.2

4,847.6

4,828

4,815.4

4,779.1

4,693.2

Gross Profit Margin

80.1%

80.3%

80.5%

80.7%

80.9%

80.4%

Selling, General & Administrative Expenses

457

434.6

426.6

412.6

398.8

387.7

Depreciation & Amortization Expenses

1,333.3

1,315.1

1,286

1,265.3

1,258

1,252.9

Other Operating Expenses

136.1

133.7

139.6

149.7

175.9

179.3

Operating Profit

3,120.5

3,075.3

3,085.2

3,092.8

3,049.2

2,975.7

Operating Margin

50.7%

51%

51.5%

51.9%

51.6%

51%

Net Gains on Disposal of Properties

-81.8

-93.4

-86.8

-75.8

13.6

9.3

Interest and Investment Income

438.1

352.7

272

207.3

234.2

271.2

Interest Expense

-929.9

-913.6

-902.2

-905.8

-903.3

-889.1

Non-Operating Income

59.8

17.1

46

433.8

600.4

-19.1

Total Non-Operating Income

-513.8

-637.2

-671

-340.5

-55.1

-627.8

Income Before Provision for Income Taxes

2,606.7

2,438.1

2,414.3

2,752.3

2,994.1

2,347.9

Provision for Income Taxes

10.7

-1.8

-32

23.3

96.8

137.4

Consolidated Net Income

2,596

2,440

2,365.7

2,729

2,816.8

2,950.8

Net Income Attributable to Minority Interests and Other

349.4

324.4

312.8

358.1

365.6

380.7

Net Income Attributable to Preferred Dividends

3.3

3.3

3.3

3.3

3.3

3.3

Net Income Attributable to Common Shareholders

2,243.2

2,112.2

2,049.6

2,367.6

2,447.8

2,566.8

Basic EPS

6.9

6.5

6.3

7.3

7.5

7.9

Diluted EPS

6.9

6.5

6.3

7.3

7.5

7.9

Basic Weighted Average Shares Outstanding

326.4

326.3

326.2

326.1

326

326.2

Total Shares Outstanding

326.5

326.5

326.4

326.3

326.3

326

Diluted Weighted Average Shares Outstanding

326.4

326.3

326.2

326.1

326

326.2

EBITDA

4,579.1

4,501.1

4,476

4,452.7

4,387.2

4,305.1

Effective Tax Rate

0.4%

-0.1%

-1.3%

0.8%

3.2%

5.9%