Overview Financials News + Filings Key Docs Ownership Insiders
|
| In millions, except per share items | Dec-31-22 | Dec-31-21 | Dec-31-20 | Dec-31-19 | Dec-31-18 | Dec-31-17 |
| | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K |
| Revenues: |
| Rental revenue | 6,564.1 | 3,140.5 | 2,235.9 | 1,201.6 | | |
| Data Centers | 44.7 | 28.6 | 23.0 | 9.5 | | |
| Hospitality | 734.6 | 422.6 | 255.3 | 441.8 | | |
| Self Storage | 228.1 | 152.5 | 26.0 | 7.0 | | |
| Other | 74.9 | | 11.5 | 26.4 | | |
| Total revenues [+] | 7,646.4 | 3,696.7 | 2,551.6 | 1,686.3 | 723.3 | 157.9 |
| Net interest income | -2,325.2 | -834.9 | -712.4 | | | |
| Revenue growth [+] | 106.8% | 44.9% | 51.3% | 133.1% | 358.0% | |
| Rental revenue | 109.0% | 40.5% | 86.1% | | | |
| Data Centers | 56.3% | 24.1% | 141.6% | | | |
| Hospitality | 73.8% | 65.5% | -42.2% | | | |
| Self Storage | 49.6% | 487.5% | 272.4% | | | |
| Rental Property | | | | | 360.3% | |
| Cost of goods sold | 3,425.8 | 1,508.7 | 1,013.3 | 774.7 | 340.3 | 71.5 |
| Gross profit | 4,220.6 | 2,188.0 | 1,538.4 | 911.6 | 382.9 | 86.4 |
| Gross margin | 55.2% | 59.2% | 60.3% | 54.1% | 52.9% | 54.7% |
| Selling, general and administrative [+] | 52.7 | 32.0 | 25.7 | 18.2 | 11.0 | 7.7 |
| General and administrative | 52.7 | 32.0 | 25.7 | 18.2 | 11.0 | 7.7 |
| Equity in earnings | 182.2 | 206.0 | 88.6 | | | |
| Other operating expenses | 1,208.2 | 1,290.9 | 1,094.9 | 2.3 | 24.8 | 8.1 |
| EBITDA [+] | 3,142.0 | 1,071.0 | 506.5 | 891.1 | 347.1 | 70.6 |
| EBITDA growth | 193.4% | 111.5% | -43.2% | 156.7% | 391.6% | |
| EBITDA margin | 41.1% | 29.0% | 19.8% | 52.8% | 48.0% | 44.7% |
| Depreciation and amortization | 4,098.4 | 1,919.9 | 1,362.2 | 824.0 | 406.3 | 121.8 |
| EBIT [+] | -956.4 | -849.0 | -855.7 | 67.1 | -59.2 | -51.2 |
| EBIT growth | 12.7% | -0.8% | -1375.8% | -213.3% | 15.6% | |
| EBIT margin | -12.5% | -23.0% | -33.5% | 4.0% | -8.2% | -32.4% |
| Non-recurring items [+] | 33.6 | | 12.3 | | | |
| Asset impairment | 33.6 | | 12.3 | | | |
| Interest income, net [+] | 472.9 | 181.3 | 187.0 | -324.1 | -233.2 | -36.9 |
| Interest expense | | | | 484.5 | 233.2 | 36.9 |
| Interest income | 472.9 | 181.3 | 187.0 | 160.4 | | |
| Other income (expense), net [+] | -550.1 | -168.2 | -188.9 | -158.1 | 0.9 | 0.5 |
| Gain (loss) on debt retirement | -11.5 | -16.3 | -10.4 | | | |
| Other | -88.7 | -3.2 | -12.2 | 2.3 | 0.5 | 0.1 |
| Pre-tax income | -1,067.2 | -835.9 | -869.9 | -415.1 | -291.5 | -87.6 |
| Income taxes | 13.1 | 0.3 | -2.5 | -0.9 | -10.4 | -1.3 |
| Tax rate | | | 0.3% | 0.2% | 3.6% | 1.5% |
| Minority interest | 23.7 | 9.3 | 11.6 | 6.8 | 4.2 | |
| Net income | -1,104.0 | -845.5 | -879.0 | -421.0 | -295.7 | -87.6 |
| Net margin | -14.4% | -22.9% | -34.4% | -25.0% | -40.9% | -55.4% |
| |
| Basic EPS [+] | ($0.25) | ($0.32) | ($0.55) | ($0.56) | ($0.95) | ($0.92) |
| Growth | -20.3% | -41.9% | -2.2% | -41.1% | 4.2% | |
| Diluted EPS [+] | ($0.25) | ($0.32) | ($0.55) | ($0.56) | ($0.95) | ($0.92) |
| Growth | -20.3% | -41.9% | -2.2% | -41.1% | 4.2% | |
| |
| Dividends per share [+] | $0.67 | $0.65 | $0.64 | $0.64 | $0.63 | $0.48 |
| Growth | 2.7% | 2.4% | -0.1% | 1.2% | 31.5% | |
| |
| Shares outstanding (basic) [+] | 4,334.1 | 2,645.2 | 1,598.2 | 748.8 | 309.7 | 95.6 |
| Growth | 63.8% | 65.5% | 113.4% | 141.8% | 224.0% | |
| Shares outstanding (diluted) [+] | 4,334.1 | 2,645.2 | 1,598.2 | 748.8 | 309.7 | 95.6 |
| Growth | 63.8% | 65.5% | 113.4% | 141.8% | 224.0% | |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|