Accede al análisis completo con tu suscripción
Últimos 20 reportes · 10-K · 10-K/A · 10-Q · 8-K · Fuente: SEC EDGAR
Accede al análisis completo con tu suscripción
SEC CIK: 0001687229
Precio actual · USD
$30.11
Consenso de Analistas
Precio Objetivo — 12 meses
$27.00
Mínimo
-10.3%
$32.00
Mediana
+6.3%
$32.26
Promedio
+7.1%
$38.00
Máximo
+26.2%
P/E LTM
31.69
Precio / EPS LTM diluido
Operating Margin
45.0%
Op. income / Ingresos
FFO Margin
39.6%
FFO / Ingresos
FCF Margin
19.3%
FCF / Ingresos
Margen Neto
20.8%
Benef. neto / Ingresos
ROE (avg equity)
6.2%
Benef. neto / Patrimonio
Deuda / Total Activos
47.1%
Deuda total / Activos
Debt / Equity Ratio
0.97x
Deuda total / Patrimonio
| Métrica | LTM mar 26 | 2025 | 2024 | 2023 | 🔒Premium | 🔒Premium | 🔒Premium | 🔒Premium | 🔒Premium | 🔒Premium | 🔒Premium | 🔒Premium |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| INGRESOS Y RESULTADOS | ||||||||||||
| Ingresos Totales | 2.789B | 2.729B | 2.619B | 2.432B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Lease Income | 2.642B | 2.642B | 2.549B | 2.419B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Variable Lease Income | 173.934M | 173.631M | 163.700M | 153.016M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Operating Income (derivado) | 1.256B | 1.270B | 1.128B | 1.182B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Depreciación & Amort. | 756.929M | 746.933M | 714.326M | 674.287M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Impairments | 1.063M | 657.000K | 506.000K | 9.023M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Gain on Sale (RE) | 233.663M | 218.235M | 244.550M | 183.540M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Tax Expense | — | — | — | 253.000K | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Beneficio Neto | 582.687M | 587.924M | 453.917M | 519.470M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| NI Disponible al Común | 581.247M | 586.964M | 453.164M | 518.774M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| EPS Diluido | 0.95 | 0.96 | 0.74 | 0.85 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| EPS Básico | 0.95 | 0.96 | 0.74 | 0.85 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| FFO Aproximado (NAREIT) | 1.106B | 1.116B | 923.446M | 1.019B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| FFO por Acción | 1.86 | — | — | — | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| DIVIDENDOS | ||||||||||||
| Dividendos pagados | 719.119M | 712.842M | 689.244M | 638.129M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Dividendo por Acción | 1.17 | 1.17 | 1.41 | 1.04 | 🔒 | |||||||
| BALANCE — REAL ESTATE | ||||||||||||
| Real Estate Bruto | 22.759B | 22.776B | 22.081B | 21.552B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Depreciación Acumulada | 5.644B | 5.502B | 4.869B | 4.263B | 🔒 | |||||||
| CAPITAL Y DEUDA | ||||||||||||
| Deuda Largo Plazo | 8.802B | 8.380B | 8.202B | 8.546B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Deuda Total | 8.802B | 8.380B | 8.202B | 8.546B | 🔒 | |||||||
| COBERTURA DE DEUDA | ||||||||||||
| Interest Expense | 364.386M | 353.327M | 366.070M | 333.457M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Interest Coverage (x) | 3.45x | 3.59x | 3.08x | 3.54x | 🔒 | |||||||
| FLUJO DE CAJA Y CAPEX | ||||||||||||
| Cash Flow Operativo (CFO) | 1.199B | 1.206B | 1.082B | 1.107B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Acquisition Capex | 633.601M | 752.893M | 737.939M | 963.305M | 🔒 | |||||||
| RATIOS | ||||||||||||
| Operating Margin | 45.0% | 46.5% | 43.1% | 48.6% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| FFO Margin | 39.6% | 40.9% | 35.3% | 41.9% | 🔒 | |||||||
Cifras en miles de millones (B) · Fuente: SEC/EDGAR
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| Payout sobre FFO | 65.0% | 63.9% | 74.6% | 62.6% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| Real Estate Neto | 17.115B | 17.275B | 17.212B | 17.289B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Construction in Progress | 5.742M | — | — | — | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Land | 4.965B | 4.986B | 4.901B | 4.882B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Buildings & Improvements | 17.794B | 17.790B | 17.180B | 16.670B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Goodwill | 314.154M | 258.207M | 258.207M | 258.207M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Intangibles | 57.015M | — | — | — | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Cash & Equivalentes | 114.129M | 129.971M | 174.491M | 700.618M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Activo Total | 18.701B | 18.680B | 18.701B | 19.221B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Pasivo Total | 9.572B | 9.112B | 8.908B | 9.031B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| Net Debt | 8.688B | 8.250B | 8.028B | 7.845B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Patrimonio (Común) | 9.091B | 9.530B | 9.757B | 10.156B | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Patrimonio (incl. NCI) | 9.129B | — | — | — | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| NCI (OP Units) | 37.629M | 37.760M | 35.745M | 34.464M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Acciones en Circulación | 594.042M | 610.789M | 612.605M | 611.958M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| Capital Improvements | 28.332M | 28.332M | 30.605M | 30.207M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Capex Total | 661.933M | 781.225M | 768.544M | 993.512M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Free Cash Flow (FCF) | 536.828M | 425.005M | 313.261M | 113.576M | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Recompras de acciones | — | 53.207M | 0.00 | 0.00 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| 🔒 |
| FCF Margin | 19.3% | 15.6% | 12.0% | 4.7% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Margen Neto | 20.8% | 21.5% | 17.3% | 21.3% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| ROE (avg equity) | 6.2% | 6.1% | 4.5% | 5.1% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Deuda / Total Activos | 47.1% | 44.9% | 43.9% | 44.5% | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |
| Debt / Equity Ratio | 0.97x | 0.88x | 0.84x | 0.84x | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 | 🔒 |