COR

Dividend Rate (TTM) $4.82
Dividend Yield 3.96%
Payout Ratio (FFO) 80.82%
FFO/Share $5.96
FFO Multiple 20.1
Market Cap 5122.28M
Annual Income StatementsBalance Sheet
Symbol TTM2019201820172016201520142013   
CORRental Revenue505.5505.5485.1463.1407.7338.7183.3149.3
CORTenant Reimbursements-----8.38.7
COROther Revenue92.492.487.681.374.161.7141.7114.4
CORTotal Revenues597.9572.7544.4481.8400.4333.3272.4
CORProperty Expenses224.8224.8212.8199.4172144.2123.1103.2
CORSelling General & Admin Exp.67.867.866.261.155.752.950.142.4
CORDepreciation & Amortization164.3164.3152.9141.6129.3108.795.780.7
CORTotal Operating Expenses456.8456.8431.9402.1357305.7268.9226.3
COROperating Income141.1140.8142.3124.894.664.446.1
CORTotal Interest Expense-44.1-44.1-41.7-35.5-24.1-12.6-7.1-5.3
CORInterest and Investment Income------0
CORNet Interest Expenses-44.1-44.1-41.7-35.5-24.1-12.6-7.1-5.3
COREBT, Excl. Unusual Items979799.1106.8100.78257.340.8
CORGain (Loss) on Sale of Assets-----01.2
CORAsset Writedown------0.3-2
COROther Unusual Items-------
COREBT, Incl. Unusual Items979799.1106.8100.7825740.1
CORIncome Tax Expense0.10.10.100.20.10.20
COREarnings From Continuing Operations9799106.8100.581.956.940.1
CORNet Income to Company979799106.8100.581.956.940.1
CORMinority Interest-18.1-18.1-23.2-28.8-25.6-23.2-22.2-17.3
CORNet Income78.875.877.974.958.734.722.8
CORPref. Dividends and Other Adj.---12.38.38.38.3
CORNI to Common Incl Extra Items78.878.875.877.962.650.426.414.4
CORNI to Common Excl. Extra Items78.875.877.962.650.426.414.4
CORRevenue Per Share15.2615.2615.5815.5714.2612.413.2212.87
CORBasic EPS2.012.012.062.231.851.561.050.68
CORBasic EPS - Continuing Ops2.012.012.062.231.851.561.050.68
CORBasic Weighted Average Shares Outst.39.239.236.83533.832.325.221.2
CORDiluted EPS222.052.221.841.541.030.66
CORDiluted EPS - Continuing Ops222.052.221.841.541.030.66
CORDiluted Weighted Average Shares Outst.39.439.436.935.134.132.725.721.7
CORNormalized Basic EPS1.091.091.051.081.10.870.540.39
CORNormalized Diluted EPS1.081.081.051.081.090.860.530.38
CORDividend Per Share4.884.884.764.143.582.391.791.47
CORFFO254.9254.9246.1243.2212.1176.7135.8104.5
CORAFFO-246.1243.2212.1176.7135.8104.5
CORFunds Available for Distribution-246.1243.2212.1176.7135.8104.5
COREBITDA305.2305.2293.5283.3253.5202.7159.6126.3
COREBITA141.1141.1140.6141.7124.294.165.949
COREBIT141.1141.1140.8142.3124.894.664.446.1
COREBITDAR-299.5288.1257.2225.4--
COREffective Tax Rate0.0010.0010.001NM0.0020.0010.0030.001
CORNormalized Net Income42.542.538.737.937.328.113.78.2
CORInterest Capitalized-13.65.63.34.13.74.6
Symbol Q3 2020Q2 2020Q1 2020Q4 2019Q3 2019Q2 2019Q1 2019Q4 2018
CORGross Property Plant And Equipment2835.62798.32728.42656.62558.72482.12380.42278.5
CORAccumulated Depreciation-829.1-792.3-756-720.5-686-653.2-621.7-590.8
CORNet Property Plant And Equipment2006.620061972.41936.11872.61828.91758.71687.7
CORTotal Real Estate Assets2006.620061972.41936.11872.61828.91758.71687.7
CORCash And Equivalents2.92.73.334.72.82.32.6
CORAccounts Receivable7161.263.159.365.370.468.361.6
CORGoodwill40.640.640.640.640.640.640.640.6
COROther Intangibles17.318.620.320.721.422.923.924.7
COROther Current Assets12.88.612.27.79.16.810.57.1
CORDeferred Charges Long-Term31.230.731.729.529.128.126.527.5
COROther Long-Term Assets0.60.60.743.90.921.8
CORTotal Assets21832168.92144.321012046.72001.41932.91853.7
CORCurrent Portion of LT Debt--0----3.2
CORLong-Term Debt1708.31638.41591.81481.21380.51313.21219.11131.7
CORAccounts Payable91.3116.6102.1123.3132.7122.3116.289.3
COROther Current Liabilities62.862.261.662.361.861.355.155.7
CORUnearned Revenue Non Current31.529.429.328.632.429.432.832
COROther Non Current Liabilities4.24.14.24.24.34.24.34.4
CORTotal Liabilities2080.22037.31979.81887.11803.41725.31626.71519
CORPreferred Stock Convertible--------
CORTotal Preferred Equity--------
CORCommon Stock0.40.40.40.40.40.40.40.4
CORAdditional Paid In Capital551.2545.8516.1512.3508.2498.8494.9491.3
CORComprehensive Income and Other -22.4-23.8-19.2-6-6.7-6.2-5.7-2.2
CORTotal Common Equity90.3114.4120.5158.2180.2199.7221.7242.6
CORMinority Interest12.517.243.955.763.176.484.592.1
CORTotal Equity102.8131.6164.4213.9243.3276.1306.2334.6
CORTotal Liabilities And Equity21832168.92144.321012046.72001.41932.91853.7
CORTotal Shares Out. on Filing Date42.842.537.937.737.736.936.936.7
CORTotal Common Shares Outstanding42.842.537.937.737.736.936.936.7
CORBook Value / Share2.112.693.184.24.785.416.016.61
CORTangible Book Value32.355.259.696.8118.2136.2157.2177.3
CORTangible Book Value Per Share0.761.31.572.573.143.694.264.83
CORTotal Debt1890.418251782.51668.71572.31508.11418.21337.6
CORNet Debt1887.51822.31779.21665.61567.61505.21415.91335
CORLand100.4100.494.694.690.387.88787
CORBuildings, Total2148.42140.52015.51989.71896.81822.317381730.3
CORMachinery, Total4.74.64.54.84.84.64.75
CORFull Time Employees---464---454