Stock Scorer

Copt Defense Properties (CDP)

Every figure this model derived for CDP, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
cash 24,157,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
equity 1,528,224,000 StockholdersEquity 2026-06-30
interest expense 93,658,000 InterestExpenseNonoperating 2026-06-30
ocf 337,439,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 784,181,000 Revenues 2026-06-30
sbc 12,477,000 ShareBasedCompensation 2026-06-30

The ratios

The figures themselves rather than their scores — what somebody looking up CDP on one particular measure came for.

RatioValue
cash operating margin53.53
dilution pct0.36
ebit cagr8.03
ebit yoy6.57
ev ebit26.66
ev owner earnings19.5
ev sales8.08
fcf margin43.03
growth cv1.33
interest cover2.54
net debt ebitda6.31
operating margin30.31
owner earnings margin41.44
revenue growth4.5
revenue growth per share4.12
roic4.58
rule of 4034.81
sbc pct revenue1.59

Everything else this filing tags

400 more elements from CDP's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
RealEstateGrossAtCarryingValue5,465,844,0002025-12-31 60USD
RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements4,844,861,0002025-12-31 15USD
Assets4,515,281,0002026-06-30 177USD
LiabilitiesAndStockholdersEquity4,515,281,0002026-06-30 135USD
RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements3,954,910,0002025-12-31 15USD
RealEstateAndAccumulatedDepreciationCarryingAmountOfLandAndBuildingsAndImprovements3,859,960,0002012-12-31 2USD
RealEstateInvestmentPropertyNet3,813,468,0002026-06-30 132USD
RentalProperties3,521,326,0002026-06-30 133USD
RealEstateFederalIncomeTaxBasis3,500,000,0002017-12-31 7USD
LessorOperatingLeasePaymentsToBeReceived3,284,226,0002025-12-31 25USD
Liabilities2,909,439,0002026-06-30 132USD
DebtInstrumentCarryingAmount2,613,040,0002026-06-30 30USD
LongTermDebt2,592,436,0002026-06-30 132USD
AdditionalPaidInCapital2,503,639,0002026-06-30 135USD
OperatingLeasesFutureMinimumPaymentsReceivable1,983,781,0002018-12-31 9USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterestAdjustedBalance11,713,704,0002019-12-31 9USD
RealEstateAccumulatedDepreciation1,682,367,0002025-12-31 60USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest1,580,961,0002026-06-30 294USD
LessorOperatingLeasePaymentsToBeReceivedThereafter1,284,857,0002025-12-31 16USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive1,000,000,0002025-12-31 15USD
AccumulatedDistributionsInExcessOfNetIncome976,558,0002026-06-30 142USD
RealEstateAndAccumulatedDepreciationCostsCapitalizedSubsequentToAcquisitionCarryingCosts889,951,0002025-12-31 15USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree808,000,0002026-06-30 29USD
RealEstateInvestmentPropertyAccumulatedDepreciation681,476,0002016-09-30 6USD
BusinessAcquisitionsProFormaRevenue641,982,0002015-12-31 18USD
RealEstateAndAccumulatedDepreciationCarryingAmountOfLand620,983,0002025-12-31 15USD
RealEstateAndAccumulatedDepreciationInitialCostOfLand620,983,0002025-12-31 15USD
RealEstateAndAccumulatedDepreciationAccumulatedDepreciation568,176,0002012-12-31 2USD
OperatingLeasesFutureMinimumPaymentsReceivableThereafter523,932,0002018-12-31 9USD
LessorOperatingLeasePaymentsToBeReceivedNextTwelveMonths506,290,0002025-12-31 21USD
PaymentsToAcquireAndDevelopRealEstate480,587,0002010-12-31 7USD
LessorOperatingLeasePaymentsToBeReceivedTwoYears479,574,0002025-12-31 25USD
LessorOperatingLeasePaymentsToBeReceivedThreeYears407,473,0002025-12-31 25USD
ProceedsFromLongTermLinesOfCredit406,000,0002026-06-30 128USD
OperatingLeasesFutureMinimumPaymentsReceivableCurrent400,617,0002018-12-31 9USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive400,000,0002025-12-31 15USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour400,000,0002026-06-30 29USD
RepaymentsOfSeniorDebt400,000,0002026-06-30 30USD
ProceedsFromIssuanceOfSeniorLongTermDebt395,456,0002025-12-31 65USD
OperatingLeasesIncomeStatementLeaseRevenue391,779,0002019-09-30 91USD
OperatingLeaseLeaseIncome381,777,0002026-06-30 92USD
LeaseIncome381,777,0002026-06-30 4USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo345,000,0002026-06-30 29USD
OperatingLeasesFutureMinimumPaymentsReceivableInTwoYears337,646,0002018-12-31 9USD
LessorOperatingLeasePaymentsToBeReceivedFourYears337,270,0002025-12-31 25USD
PreferredStockValue333,833,0002012-12-31 25USD
ProceedsFromIssuanceOfLongTermDebt331,097,0002012-03-31 20USD
LessorOperatingLeasePaymentsToBeReceivedRemainderOfFiscalYear329,700,0002023-03-31 13USD
DevelopmentInProcess292,142,0002026-06-30 128USD
OperatingLeaseLeaseIncomeLeasePayments286,196,0002026-06-30 57USD
OperatingLeasesFutureMinimumPaymentsReceivableInThreeYears280,369,0002018-12-31 9USD
RealEstateImprovements279,673,0002025-12-31 45USD
CostsAndExpenses276,483,0002026-06-30 214USD
LessorOperatingLeasePaymentsToBeReceivedFiveYears268,762,0002025-12-31 16USD
RealEstateRevenueNet257,440,0002018-06-30 97USD
NetCashProvidedByUsedInFinancingActivities-254,250,0002026-06-30 148USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect-252,274,0002026-06-30 76USD
OperatingLeasesFutureMinimumPaymentsReceivableInFourYears246,329,0002018-12-31 9USD
FiniteLivedIntangibleAssetsGross204,301,0002025-12-31 40USD
CashAndCashEquivalentsPeriodIncreaseDecrease-197,602,0002017-12-31 72USD
OperatingLeasesFutureMinimumPaymentsReceivableInFiveYears194,888,0002018-12-31 9USD
RepaymentsOfLongTermLinesOfCredit188,000,0002026-06-30 128USD
NetCashProvidedByUsedInInvestingActivities-185,502,0002026-06-30 148USD
FiniteLivedIntangibleAssetsAccumulatedAmortization184,528,0002025-12-31 40USD
DeferredRentReceivablesNet183,463,0002026-06-30 132USD
LesseeOperatingLeaseLiabilityPaymentsDue171,467,0002026-06-30 35USD
BusinessAcquisitionsProFormaNetIncomeLoss167,079,0002015-12-31 18USD
RealEstateAndAccumulatedDepreciationAmountOfEncumbrances164,506,0002017-12-31 7USD
CostOfOtherPropertyOperatingExpense154,021,0002026-06-30 51USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive151,870,0002025-12-31 16USD
CommonStockSharesAuthorized150,000,0002026-06-30 132shares
RevenueRemainingPerformanceObligation147,800,0002021-12-31 5USD
DirectCostsOfLeasedAndRentedPropertyOrEquipment147,045,0002019-09-30 127USD
SECScheduleIIIRealEstateAccumulatedDepreciationDepreciationExpense145,074,0002025-12-31 39USD
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest143,942,0002024-12-31 196USD
NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersDiluted138,508,0002024-12-31 32USD
NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersBasic138,419,0002024-12-31 32USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount128,982,0002026-06-30 34USD
CostOfGoodsAndServicesSold126,509,0002022-09-30 46USD
DeferredCostsLeasingGross123,925,0002014-12-31 8USD
AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent115,668,0002026-06-30 130USD
WeightedAverageNumberOfDilutedSharesOutstanding114,586,0002026-06-30 201shares
CommonStockSharesIssued113,411,8822026-06-30 132shares
CommonStockSharesOutstanding113,411,8822026-06-30 294shares
WeightedAverageNumberOfSharesOutstandingBasic112,839,0002026-06-30 197shares
OperatingIncomeLoss111,547,0002018-09-30 170USD
IncomeLossFromContinuingOperations-109,167,0002023-09-30 120USD
PaymentsToDevelopRealEstateAssets107,859,0002026-06-30 141USD
NotesReduction102,575,0002009-12-31 2USD
VariableLeaseIncome94,826,0002026-06-30 4USD
RealEstateAccumulatedDepreciationDepreciationExpense93,158,0002012-12-31 6USD
OperatingLeasesFutureMinimumPaymentsDue89,548,0002018-12-31 21USD
ProfitLoss88,698,0002026-06-30 294USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest88,608,0002026-06-30 201USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments87,058,0002026-06-30 214USD
DepreciationDepletionAndAmortization85,856,0002026-06-30 115USD
ComprehensiveIncomeNetOfTax85,063,0002026-06-30 201USD
DepreciationAndAmortization84,974,0002026-06-30 178USD
NetIncomeLossAvailableToCommonStockholdersDiluted84,650,0002026-06-30 125USD
NetIncomeLossAvailableToCommonStockholdersBasic84,584,0002026-06-30 246USD
OperatingLeasesFutureMinimumPaymentsDueThereafter83,373,0002018-12-31 21USD
PrepaidExpenseAndOtherAssets76,998,0002026-06-30 132USD
DeferredCostsLeasingNet76,113,0002026-06-30 86USD
RealEstateHeldforsale75,107,0002011-06-30 5USD
RepaymentsOfUnsecuredDebt75,000,0002025-12-31 18USD
NotesReceivableNet73,523,0002019-12-31 52USD
ProceedsFromIssuanceOfSecuredDebt73,000,0002026-06-30 7USD
Dividends72,594,0002026-06-30 178USD
IncentiveToLessee72,508,0002026-06-30 102USD
PaymentsOfDividendsCommonStock70,834,0002026-06-30 128USD
DeferredCostsCurrentAndNoncurrent64,367,0002015-09-30 16USD
OtherRealEstateRevenue55,485,0002018-06-30 74USD
AccountsReceivableNet53,567,0002026-06-30 132USD
MinorityInterest52,737,0002026-06-30 139USD
DeferredRevenue50,560,0002026-06-30 40USD
OperatingLeaseVariableLeaseIncome50,504,0002026-03-31 53USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths50,000,0002026-06-30 29USD
SalesTypeLeaseNetInvestmentInLeaseExcludingAccruedInterestAfterAllowanceForCreditLoss48,250,0002026-06-30 2USD
InterestPaidNet47,901,0002026-06-30 144USD
OperatingLeaseRightOfUseAsset47,405,0002026-06-30 52USD
DeferredCostsLeasingAccumulatedAmortization45,102,0002026-06-30 86USD
ContractsRevenue44,779,0002018-06-30 74USD
PaymentsToAcquireLeasesHeldForInvestment43,232,0002026-06-30 2USD
CostOfServices43,157,0002018-06-30 74USD
OperatingLeaseLiability42,485,0002026-06-30 56USD
IncomeLossBeforeGainOrLossOnSaleOfPropertiesExtraordinaryItemsAndCumulativeEffectsOfAccountingChanges39,892,0002018-06-30 110USD
LoansReceivableFairValueDisclosure39,000,0002013-06-30 20USD
DividendsPayableCurrentAndNoncurrent37,111,0002026-06-30 154USD
RepaymentsOfOtherLongTermDebt35,603,0002026-06-30 106USD
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures35,521,0002026-06-30 93USD
MinorityInterestInOperatingPartnerships34,296,0002026-06-30 135USD
OtherLiabilities33,638,0002026-06-30 132USD
InterestAndDebtExpense33,637,0002020-06-30 136USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax-33,437,0002019-09-30 99USD
RepaymentsOfSecuredDebt33,000,0002026-06-30 5USD
PaymentsToAcquireCommercialRealEstate32,877,0002025-12-31 58USD
AssetsNeededForImmediateSettlementAggregateFairValue31,800,0002011-09-30 2USD
DeferredFinanceCostsGross31,229,0002014-12-31 8USD
ImpairmentLossesRelatedToRealEstatePartnerships31,068,0002013-12-31 12USD
PropertyPlantAndEquipmentAdditions31,063,0002018-06-30 32USD
InterestRateCashFlowHedgeDerivativeAtFairValueNet-30,629,0002011-09-30 4USD
InterestRateCashFlowHedgeLiabilityAtFairValue30,629,0002011-09-30 4USD
DerivativeNetLiabilityPositionAggregateFairValue30,600,0002011-09-30 2USD
PaymentsForTenantImprovements29,528,0002026-06-30 115USD
SellingGeneralAndAdministrativeExpense25,913,0002026-06-30 178USD
RepaymentsOfConvertibleDebt25,238,0002008-12-31 1USD
PreferredStockSharesAuthorized25,000,0002017-09-30 48shares
RedeemableNoncontrollingInterestEquityCarryingAmount24,881,0002026-06-30 113USD
RedeemableNoncontrollingInterestEquityFairValue24,881,0002026-06-30 219USD
GeneralAndAdministrativeExpense24,797,0002012-09-30 42USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents24,157,0002026-06-30 136USD
ContractWithCustomerAssetNet22,331,0002022-12-31 16USD
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipmentNet22,219,0002014-06-30 1USD
ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital21,807,0002025-12-31 31USD
PrepaidExpenseCurrentAndNoncurrent21,058,0002022-12-31 78USD
InterestExpense20,767,0002024-03-31 48USD
DebtInstrumentUnamortizedDiscountPremiumAndDebtIssuanceCostsNet20,600,0002026-06-30 7USD
RealEstateOtherAcquisitions20,300,0002025-12-31 27USD
IntangibleAssetsNetExcludingGoodwill19,773,0002025-12-31 110USD
EquityMethodInvestmentDifferenceBetweenCarryingAmountAndUnderlyingEquity18,500,0002016-09-30 1USD
OtherMinorityInterests18,441,0002026-06-30 84USD
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt18,149,0002010-12-31 7USD
DebtInstrumentUnamortizedDiscount17,089,0002026-06-30 2USD
FiniteLivedIntangibleAssetsAmortizationExpense16,200,0002012-09-30 7USD
RepaymentsOfLongTermCapitalLeaseObligations15,379,0002018-12-31 9USD
FutureAmortizationExpenseYearOne14,300,0002012-09-30 2USD
ProceedsFromSaleOfLandHeldforinvestment14,300,0002017-09-30 7USD
NetIncomeLoss13,708,0002021-12-31 225USD
RevenueFromContractWithCustomerExcludingAssessedTax12,807,0002026-06-30 104USD
AllocatedShareBasedCompensationExpense12,387,0002025-12-31 45USD
FutureAmortizationExpenseYearTwo12,300,0002012-09-30 2USD
DisposalGroupIncludingDiscontinuedOperationOperatingIncomeLoss-12,254,0002011-09-30 8USD
AdditionsToNoncurrentAssets11,782,0002013-06-30 14USD
CapitalLeasesFutureMinimumPaymentsRemainderOfFiscalYear11,628,0002018-03-31 3USD
AssetsOfDisposalGroupIncludingDiscontinuedOperation11,194,0002026-06-30 80USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue10,968,0002024-12-31 117USD
FutureAmortizationExpenseYearThree10,600,0002012-09-30 2USD
PaymentsOfFinancingCosts10,589,0002025-12-31 104USD
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear10,040,0002026-06-30 14USD
DebtInstrumentUnamortizedDiscountPremiumNet9,800,0002014-12-31 4USD
InterestRateCashFlowHedgeAssetAtFairValue9,792,0002018-06-30 23USD
DeferredRevenueLeasesNet9,564,0002021-06-30 70USD
FutureAmortizationExpenseYearFour9,500,0002012-09-30 2USD
PaymentsForRepurchaseOfRedeemablePreferredStock8,800,0002020-12-31 53USD
StockRedeemedOrCalledDuringPeriodValue8,800,0002020-12-31 30USD
MinorityInterestDecreaseFromRedemptions8,800,0002020-12-31 2USD
ProceedsFromSaleOfRealEstateHeldforinvestment8,614,0002026-06-30 128USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths8,418,0002026-06-30 30USD
PaymentsForCapitalImprovements8,299,0002026-06-30 141USD
PropertyPlantAndEquipmentNet8,286,0002022-12-31 78USD
DividendsPreferredStockCash8,192,0002012-06-30 27USD
IncreaseDecreaseInOperatingLiabilities-8,127,0002026-06-30 115USD
RedeemablePreferredStockSharesIssued8,121,6672011-03-31 6shares
RedeemablePreferredStockSharesOutstanding8,121,6672011-03-31 6shares
IncreaseDecreaseInDeferredRentReceivables7,939,0002012-09-30 24USD
FutureAmortizationExpenseYearFive7,100,0002012-09-30 2USD
StockGrantedDuringPeriodValueSharebasedCompensation7,078,0002026-06-30 19USD
GainLossOnSaleOfProperties7,024,0002026-06-30 142USD
OtherNonoperatingIncomeExpense6,928,0002026-06-30 43USD
PaymentsForLeasingCosts6,901,0002026-06-30 124USD
DeferredCompensationArrangementWithIndividualCompensationExpense6,500,0002016-12-31 4USD
BusinessDevelopment6,213,0002017-12-31 3USD
DeferredIncomeTaxExpenseBenefit-6,098,0002011-09-30 8USD
FinanceLeaseRightOfUseAsset6,041,0002026-06-30 56USD
SalesTypeLeaseNetInvestmentInLease5,801,0002022-09-30 12USD
SalesTypeLeaseNetInvestmentInLeaseAfterAllowanceForCreditLoss5,666,0002022-12-31 4USD
IncreaseDecreaseInAccountsReceivable-5,638,0002026-06-30 148USD
CumulativeEffectOfNewAccountingPrincipleInPeriodOfAdoption-5,541,0002020-01-01 2USD
LossContingencyEstimateOfPossibleLoss5,500,0002026-06-30 27USD
ProceedsFromPaymentsForOtherFinancingActivities-5,156,0002026-06-30 148USD
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear5,100,0002015-09-30 3USD
IncomeLossFromContinuingOperationsAttributableToNoncontrollingEntity5,013,0002024-12-31 113USD
DeferredFederalIncomeTaxExpenseBenefit-4,993,0002011-09-30 8USD
FairValueDisclosureOffbalanceSheetRisksFaceAmountAsset4,800,0002020-03-31 1USD
LeaseCost4,679,0002026-06-30 89USD
DepositAssets4,616,0002022-12-31 8USD
AmortizationOfIntangibleAssets4,600,0002022-12-31 39USD
OperatingLeaseCost4,552,0002026-06-30 32USD
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceived4,515,0002025-12-31 13USD
AmortizationOfFinancingCosts4,466,0002015-12-31 54USD
OtherOperatingActivitiesCashFlowStatement4,381,0002026-03-31 92USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPeriodIncreaseDecrease-4,352,0002012-09-30 24USD
OtherComprehensiveIncomeLossNetOfTaxPeriodIncreaseDecrease-4,352,0002012-09-30 12USD
FutureAmortizationExpenseRemainderOfFiscalYear4,300,0002012-09-30 2USD
GainsLossesOnSalesOfInvestmentRealEstate4,200,0002017-09-30 4USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear4,118,0002026-06-30 24USD
OperatingLeasePayments4,101,0002026-06-30 59USD
FinancingReceivableAllowanceForCreditLosses4,040,0002020-09-30 1USD
DividendsPreferredStock4,025,0002012-03-31 15USD
PreferredStockDividends4,025,0002011-03-31 13USD
ProceedsFromSaleOfRealEstate3,947,0002010-06-30 2USD
AmortizationOfFinancingCostsAndDiscounts3,919,0002026-06-30 94USD
SalesTypeAndDirectFinancingLeasesLeaseReceivable3,830,0002025-12-31 13USD
LoansAndLeasesReceivableNetReportedAmountOther3,744,0002015-09-30 8USD
InterestRateCashFlowHedgeGainLossToBeReclassifiedDuringNext12MonthsNet3,700,0002011-09-30 2USD
DerivativeLiabilities3,644,0002021-12-31 28USD
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest3,545,0002026-06-30 190USD
DeferredFinanceCostsNet3,515,0002026-06-30 26USD
InterestCostsCapitalized3,500,0002026-06-30 201USD
ProceedsFromCollectionOfNotesReceivable3,193,0002025-12-31 49USD
NoncashOrPartNoncashAcquisitionNetNonmonetaryAssetsAcquiredLiabilitiesAssumed3,040,0002011-03-31 4USD
OtherComprehensiveIncomeReclassificationAdjustmentOnDerivativesIncludedInNetIncomeNetOfTax-3,034,0002012-09-30 8USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths2,900,0002022-12-31 14USD
DeferredTaxAssetsNet2,851,0002017-09-30 54USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo2,838,0002026-06-30 35USD
AssetsHeldForSaleNotPartOfDisposalGroup2,821,0002021-09-30 2USD
CostsInExcessOfBillingsOnUncompletedContractsOrPrograms2,821,0002018-09-30 52USD
OtherNoncashIncomeExpense2,661,0002026-06-30 139USD
DerivativeAssets2,631,0002022-12-31 10USD
StraightLineRent2,582,0002026-06-30 124USD
PaymentsForRepurchaseOfCommonStock2,422,0002021-09-30 102USD
EquityMethodInvestments2,410,0002018-03-31 35USD
OtherNonoperatingIncome2,323,0002023-03-31 171USD
StockRedeemedOrCalledDuringPeriodShares2,200,0002012-12-31 2shares
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets-2,130,0002022-12-31 93USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive2,129,0002025-12-31 16USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour2,129,0002026-06-30 35USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree2,094,0002026-06-30 35USD
DepositsAssets2,016,0002015-06-30 4USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo1,900,0002022-12-31 14USD
ValuationAllowanceDeferredTaxAssetChangeInAmount1,900,0002013-12-31 1USD
NoncontrollingInterestInNetIncomeLossOperatingPartnershipsNonredeemable1,850,0002026-06-30 169USD
DeferredCompensationPlanAssets1,831,0002022-12-31 40USD
PaymentsOfDividendsMinorityInterest1,825,0002020-12-31 64USD
IncomeLossFromEquityMethodInvestments1,798,0002026-06-30 214USD
RealEstateCostOfRealEstateSold1,764,0002025-12-31 45USD
PaymentsForProceedsFromOtherInvestingActivities-1,703,0002026-06-30 148USD
StockRepurchasedDuringPeriodValue1,654,0002026-06-30 178USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree1,600,0002022-12-31 14USD
CashFlowHedgeGainLossReclassifiedToInterestExpenseNet-1,474,0002012-03-31 15USD
IncreaseDecreaseInRestrictedCash-1,455,0002015-12-31 9USD
PaymentsToAcquireFurnitureAndFixtures1,447,0002010-12-31 3USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesNetOfTax1,434,0002019-09-30 61USD
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders1,426,0002026-06-30 106USD
NetIncomeLossAttributableToRedeemableNoncontrollingInterest1,426,0002026-06-30 88USD
DeferredTaxAssetsLiabilitiesNet1,405,0002022-12-31 24USD
StockIssuedDuringPeriodValueAcquisitions1,369,0002013-09-30 1USD
OtherComprehensiveIncomeLossReclassificationAdjustmentOnDerivativesIncludedInNetIncomeNetOfTax1,332,0002013-06-30 9USD
OperatingLeasesFutureMinimumPaymentsDueCurrent1,320,0002018-12-31 11USD
GuaranteeObligationsCurrentCarryingValue1,300,0002016-09-30 23USD
CapitalLeasesFutureMinimumPaymentsDue1,296,0002018-12-31 7USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears1,294,0002018-12-31 21USD
ProceedsFromDistributionsReceivedFromRealEstatePartnerships1,287,0002021-12-31 15USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears1,278,0002018-12-31 21USD
FinanceLeaseLiabilityPaymentsDue1,277,0002026-06-30 30USD
CapitalLeasesFutureMinimumPaymentsPresentValueOfNetMinimumPayments1,272,0002018-12-31 7USD
NetIncomeLossAttributableToNoncontrollingInterest1,257,0002021-12-31 91USD
OtherAssets1,230,0002022-12-31 78USD
DefinedBenefitPlanContributionsByEmployer1,200,0002014-12-31 12USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears1,164,0002018-12-31 21USD
CommonStockValue1,134,0002026-06-30 132USD
AmortizationOfDebtDiscountPremium1,122,0002015-12-31 54USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears1,119,0002018-12-31 21USD
DeferredStateAndLocalIncomeTaxExpenseBenefit-1,105,0002011-09-30 8USD
FinanceLeaseLiability1,070,0002026-06-30 49USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour1,000,0002022-12-31 14USD
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements984,0002026-06-30 181shares
PaymentsToMinorityShareholders976,0002014-09-30 13USD
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedFourYears960,0002025-12-31 13USD
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedNextTwelveMonths960,0002025-12-31 13USD
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedThreeYears960,0002025-12-31 13USD
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedTwoYears960,0002025-12-31 13USD
AllowanceForDoubtfulAccountsReceivable830,0002018-12-31 68USD
IncrementalCommonSharesAttributableToConversionOfDebtSecurities763,0002026-06-30 6shares
SalesTypeAndDirectFinancingLeasesInterestIncome755,0002026-06-30 4USD
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability724,0002026-06-30 28USD
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedRemainderOfFiscalYear720,0002023-03-31 7USD
AdjustmentsNoncashItemsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivitiesOther-719,0002011-03-31 9USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive717,0002022-12-31 14USD
SalesTypeAndDirectFinancingLeasesLeaseReceivableUndiscountedExcessAmount685,0002025-12-31 13USD
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedFiveYears675,0002025-12-31 6USD
CapitalLeaseObligations660,0002018-12-31 22USD
CapitalLeasesFutureMinimumPaymentsDueInTwoYears660,0002018-12-31 6USD
DerivativeInstrumentsLossReclassifiedFromAccumulatedOCIIntoIncomeEffectivePortion658,0002013-03-31 25USD
MinorityInterestChangeInRedemptionValue-625,0002026-06-30 124USD
PaymentsForDerivativeInstrumentInvestingActivities625,0002022-12-31 13USD
GainLossOnDispositionOfAssets1582,0002026-03-31 78USD
DerivativeInstrumentsLossRecognizedInOtherComprehensiveIncomeEffectivePortion462,0002013-03-31 25USD
ContractWithCustomerReceivableCreditLossExpenseReversal-461,0002022-09-30 4USD
ParticipatingSecuritiesDistributedAndUndistributedEarningsLossBasic409,0002026-06-30 152USD
MinorityInterestInNetIncomeLossPreferredUnitHolders330,0002013-06-30 41USD
ImpairmentOfRealEstate329,0002019-12-31 49USD
OperatingLeasesFutureMinimumPaymentsRemainderOfFiscalYear328,0002018-09-30 10USD
StockholdersEquityOther324,0002021-12-31 3USD
FinanceLeaseLiabilityPaymentsRemainderOfFiscalYear305,0002026-06-30 21USD
StockIssuedDuringPeriodSharesConversionOfUnits296,0462025-12-31 132shares
PaymentsToAcquireEquityMethodInvestments250,0002012-12-31 18USD
MinorityInterestInNetIncomeLossOperatingPartnerships-242,0002013-06-30 41USD
BusinessCombinationAcquisitionRelatedCosts229,0002012-12-31 3USD
UndistributedEarningsAllocatedToParticipatingSecurities229,0002014-06-30 45USD
CapitalLeasesFutureMinimumPaymentsDueCurrent219,0002018-12-31 4USD
FinanceLeaseLiabilityPaymentsDueYearThree218,0002026-06-30 30USD
FinanceLeaseLiabilityPaymentsDueYearTwo216,0002026-06-30 30USD
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths214,0002026-06-30 25USD
PartnersCapitalAccountRedemptions208,0002026-06-30 75USD
FinanceLeaseLiabilityUndiscountedExcessAmount207,0002026-06-30 30USD
StockIssuedDuringPeriodSharesShareBasedCompensation201,2402026-06-30 133shares
CapitalLeasesFutureMinimumPaymentsDueInThreeYears184,0002018-12-31 7USD
RealEstateOtherDeductions184,0002025-12-31 22USD
FinanceLeaseLiabilityPaymentsDueYearFour171,0002026-06-30 30USD
DisposalGroupIncludingDiscontinuedOperationIntangibleAssetsNet164,0002014-06-30 1USD
AssetsFairValueDisclosure163,0002011-12-31 1USD
IncomeTaxExpenseBenefit158,0002026-06-30 214USD
FinanceLeaseLiabilityPaymentsDueAfterYearFive153,0002025-12-31 14USD
StockIssuedDuringPeriodValueStockOptionsExercised150,0002017-12-31 67USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationAfterTax98,0002026-06-30 87USD
OtherComprehensiveIncomeLossNetOfTax-90,0002026-06-30 178USD
AllowanceForNotesAndLoansReceivableNoncurrent87,0002013-12-31 1USD
DeferredTaxAssetsValuationAllowance83,0002022-09-30 6USD
FinanceLeaseLiabilityPaymentsDueYearFive73,0002025-12-31 14USD
AmountOfDilutiveSecuritiesStockOptionsAndRestrictiveStockUnits66,0002026-06-30 95USD
GainsLossesOnExtinguishmentOfDebt-66,0002025-12-31 148USD
StockRepurchasedDuringPeriodShares57,5372014-12-31 45shares
FinanceLeaseRightOfUseAssetAmortization57,0002026-06-30 32USD
CurrentIncomeTaxExpenseBenefit55,0002011-09-30 8USD
VariableLeaseCost54,0002026-06-30 32USD
CapitalLeasesFutureMinimumPaymentsDueInFourYears49,0002018-12-31 5USD
CurrentFederalTaxExpenseBenefit45,0002011-09-30 8USD
IncomeTaxesPaid40,0002025-12-31 47USD
StockIssuedDuringPeriodValueNewIssues29,0002019-12-31 51USD
CapitalLeasesFutureMinimumPaymentsInterestIncludedInPayments24,0002018-12-31 8USD
InterestRateDerivativeAssetsAtFairValue17,0002026-06-30 6USD
InterestRateDerivativesAtFairValueNet17,0002026-06-30 58USD
FinanceLeaseInterestPaymentOnLiability16,0002026-06-30 35USD
FinanceLeasePrincipalPayments16,0002026-06-30 63USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest16,0002011-12-31 11USD
FinanceLeaseInterestExpense16,0002026-06-30 32USD
AdjustmentsToAdditionalPaidInCapitalIncomeTaxDeficiencyFromShareBasedCompensation13,0002017-12-31 11USD
AdjustmentToAdditionalPaidInCapitalIncomeTaxEffectFromShareBasedCompensationNet-13,0002017-12-31 14USD
CurrentStateAndLocalTaxExpenseBenefit10,0002011-09-30 8USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax9,0002026-06-30 138USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAfterTax8,0002026-06-30 87USD
InterestRateDerivativeLiabilitiesAtFairValue7,0002025-12-31 45USD
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts5,0002016-09-30 23USD
GainLossOnSaleOfPropertiesBeforeApplicableIncomeTaxes5,0002020-03-31 13USD
StockIssuedDuringPeriodSharesStockOptionsExercised5,0002017-12-31 67shares
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation-3,0002014-12-31 22USD
StockIssuedDuringPeriodSharesNewIssues1,0002019-12-31 32shares
FiniteLivedIntangibleAssetsWeightedAverageUsefulLife102012-09-30 2Y
FiniteLivedIntangibleAssetsWeightedAverageUsefulLife102011-09-30 1Year
NumberOfReportableSegments22025-12-31 1Reportable_segment
NumberOfReportableSegments22026-06-30 2segment
BusinessAcquisitionProFormaEarningsPerShareBasic22015-12-31 18USD/shares
BusinessAcquisitionProFormaEarningsPerShareDiluted22015-12-31 18USD/shares
IncomeLossFromContinuingOperationsPerBasicShare12024-12-31 133USD/shares
IncomeLossFromContinuingOperationsPerDilutedShare12024-12-31 133USD/shares
EarningsPerShareBasic12026-06-30 294USD/shares
EarningsPerShareDiluted12026-06-30 294USD/shares
CommonStockDividendsPerShareDeclared12026-06-30 201USD/shares
EarningsPerShareBasicAndDiluted12017-12-31 13USD/shares
EffectiveIncomeTaxRateContinuingOperations02012-12-31 11pure
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare-02012-09-30 6USD/shares
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate02012-12-31 3pure
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicAndDilutedShare02012-09-30 5USD/shares
FinanceLeaseWeightedAverageDiscountRatePercent02026-06-30 25pure
OperatingLeaseWeightedAverageDiscountRatePercent02026-06-30 30pure
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes02012-12-31 3pure
CommonStockParOrStatedValuePerShare02026-06-30 132USD/shares
PreferredStockParOrStatedValuePerShare02017-09-30 48USD/shares
AdjustmentsToAdditionalPaidInCapitalReallocationOfMinorityInterest02013-03-31 9USD

What to be careful about

What this model itself distrusts about CDP's figures. Written by the derivation as it ran, not added afterwards.