|
Real Estate - Gross
|
| | | 354.74M | 357.98M | 420.29M | 440.91M | 462.98M | 512.82M | 550.29M | 593.61M | 595.00M | 579.60M | 624.69M | 685.62M | 633.59M | 786.48M | 834.07M | 859.96M | 908.29M | 925.77M | 940.82M | 969.85M | 994.44M | 1,058.90M | 1,094.20M | 1,166.09M | 1,176.59M | 1,251.16M | 1,566.67M | 1,573.88M | 1,606.32M | 1,635.16M | 1,553.58M | 1,606.33M | 1,757.92M | 1,789.07M | 1,805.30M | 1,810.29M | 1,737.44M | 1,973.84M | 1,869.27M | 1,896.20M | 1,943.58M | 1,962.75M | 2,166.65M | 2,186.59M | 2,207.29M | 2,228.95M | 2,243.89M | 2,256.19M | 2,196.99M | 2,207.18M | 2,465.42M | 2,475.54M |
|
Accumulated Depreciation
|
| | | 92.45M | 95.30M | 98.61M | 101.92M | 105.23M | 108.71M | 112.02M | 115.84M | 116.10M | 120.22M | 124.97M | 130.00M | 125.38M | 121.92M | 127.34M | 133.29M | 139.55M | 145.98M | 152.44M | 157.93M | 164.52M | 171.21M | 177.97M | 185.83M | 188.78M | 196.52M | 205.65M | 214.15M | 224.74M | 235.25M | 232.11M | 241.86M | 253.97M | 265.40M | 278.01M | 278.22M | 285.81M | 299.45M | 303.03M | 316.19M | 329.96M | 344.08M | 359.23M | 376.45M | 393.17M | 408.92M | 425.17M | 443.51M | 451.91M | 470.42M | 487.69M | 504.42M |
|
Real Estate - Net
|
| | | 350.81M | 351.56M | 403.30M | 404.74M | 406.24M | 434.28M | 438.27M | 499.66M | 513.92M | 552.17M | 599.34M | 649.03M | 579.00M | 722.12M | 752.78M | 844.13M | 894.08M | 898.53M | 900.78M | 906.23M | 910.69M | 936.58M | 934.93M | 1,023.66M | 1,037.92M | 1,102.80M | 1,407.22M | 1,442.81M | 1,460.72M | 1,465.88M | 1,431.53M | 1,531.91M | 1,680.94M | 1,708.47M | 1,756.84M | 1,744.12M | 1,658.61M | 1,901.33M | 1,791.30M | 1,797.55M | 1,884.21M | 1,894.94M | 2,083.49M | 2,089.17M | 2,093.03M | 2,099.05M | 2,186.76M | 2,211.99M | 2,173.79M | 2,188.20M | 2,435.64M | 2,441.97M |
|
Receivables - Accured
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.29M | 18.25M | 17.13M | 21.16M | 24.90M | 28.57M | 32.42M |
|
Loans - Gross
|
| | | | | | | | | | | | | | | 7.83M | 10.46M | 39.31M | 49.94M | 59.55M | 60.96M | 73.38M | 75.52M | 83.06M | 88.97M | 93.48M | 100.49M | 138.68M | 152.17M | 144.74M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 138.68M | | | 148.74M | 159.37M | 178.70M | 182.25M | 168.72M | 135.43M | 133.21M | 112.45M | 118.20M | 126.43M | 133.60M | 139.40M | 141.82M | 136.04M | 133.10M | 60.10M | 83.71M | 94.20M | 109.30M | 124.20M | 117.80M | 132.60M | 139.50M | 139.80M | 152.30M |
|
Cash & Equivalents
|
3.79M | 7.52M | 8.42M | 9.40M | 4.10M | 14.74M | 9.78M | 18.88M | 13.44M | 16.27M | 17.10M | 25.88M | 31.48M | 27.36M | 15.19M | 26.99M | 18.81M | 19.98M | 23.89M | 25.19M | 10.04M | 18.59M | 19.72M | 22.92M | 15.80M | 12.28M | 17.73M | 24.05M | 15.58M | 23.11M | 44.20M | 43.58M | 48.10M | 70.98M | 73.58M | 41.00M | 24.76M | 43.49M | 28.04M | 35.25M | 32.91M | 69.73M | 54.70M | 48.14M | 33.82M | 34.05M | 32.66M | 27.92M | 41.93M | 20.31M | 43.85M | 70.64M | 45.72M | 52.11M | 46.51M |
|
Receivables - Net
|
| | | 568.55M | 17.32M | 17.51M | 17.85M | 102.32M | 18.88M | 19.52M | 20.31M | 20.55M | 20.79M | 21.41M | 22.01M | 21.98M | 13.36M | 14.37M | 15.10M | 15.05M | 14.12M | 15.03M | 15.83M | 15.69M | 16.12M | 16.44M | 18.22M | 19.02M | 18.30M | 20.71M | 22.85M | 23.47M | 22.83M | 28.46M | 26.46M | 28.26M | 28.20M | 30.23M | 30.58M | 29.58M | 30.16M | 32.25M | 35.40M | 39.19M | 38.20M | 41.43M | 43.80M | 45.53M | 43.15M | 44.17M | 51.41M | 52.86M | 51.90M | 53.99M | 58.27M |
|
Receivables - Other
|
| | | 10.49M | 5.83M | 0.90M | 1.45M | 1.18M | 12.74M | 12.73M | 15.29M | 0.27M | 28.09M | 39.60M | 48.10M | 0.09M | 0.30M | 1.76M | 0.42M | 0.11M | 0.81M | 0.05M | 0.11M | 0.24M | 0.32M | 1.29M | 0.73M | 1.36M | 0.32M | 0.46M | 0.62M | 0.25M | 0.46M | 0.33M | 0.21M | 0.14M | 0.05M | 0.09M | 0.37M | 0.24M | 0.12M | 0.49M | 0.23M | 0.34M | 1.21M | 0.41M | 0.44M | 0.10M | 0.03M | 0.54M | 0.32M | 0.01M | 2.48M | 2.99M | 2.64M |
|
Receivables
|
| | | 579.04M | 23.15M | 18.41M | 19.30M | 103.50M | 31.62M | 32.25M | 35.59M | 20.82M | 48.87M | 61.02M | 70.10M | 22.07M | 13.66M | 16.12M | 15.52M | 15.16M | 14.93M | 15.08M | 15.94M | 15.94M | 16.44M | 17.73M | 18.95M | 20.37M | 18.61M | 21.17M | 23.47M | 23.72M | 23.29M | 28.79M | 26.68M | 28.40M | 28.26M | 30.31M | 30.95M | 29.82M | 30.28M | 32.74M | 35.63M | 39.53M | 39.40M | 41.84M | 44.24M | 45.63M | 43.17M | 44.71M | 51.72M | 52.87M | 54.38M | 56.98M | 60.91M |
|
Prepaid Assets
|
| | | 1.36M | | | | 2.22M | | | | 2.51M | | | | 4.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Buildings
|
| | | 316.60M | | 363.01M | 364.44M | 365.94M | 390.07M | 391.90M | 447.08M | 456.74M | | | | 482.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | 2.09M | 5.06M | 12.26M | 29.09M | 56.74M | 78.54M | 105.25M | 93.95M | 81.08M | 26.25M | 24.17M | 35.41M | 53.41M | 62.37M | 79.26M | 13.89M | 13.53M | 19.20M | 39.36M | 62.95M | 83.07M | 120.85M | 157.79M | 139.45M | 135.68M | 145.37M | 156.69M | 129.83M | 140.60M | 155.67M | 108.44M | 60.81M | 63.37M | 69.30M | 37.17M | 54.87M | 72.53M | 66.22M | 71.68M | 92.36M | 53.07M | 61.51M | 76.87M | 91.13M | 102.28M | 117.92M | 46.64M | 33.71M | 17.52M | 13.29M | 24.09M | 27.89M |
|
Land & Improvements
|
| | | 24.51M | 24.51M | 32.22M | 37.81M | 41.31M | 44.89M | 52.81M | 58.12M | 56.16M | | | | 79.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.31M | | | | 73.31M | | | | 71.80M | | | |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | 1.41M | | | 10.36M | 10.23M | 10.79M | 10.95M | 11.17M | 11.41M | 12.82M | 14.54M | 16.81M | 22.20M | | | | | | | | 1.08M | 4.97M | 7.00M | 9.17M | 12.69M | 20.78M | 53.26M | 64.47M | 71.98M | 93.08M | 102.37M | 125.67M | 142.03M | 152.19M | 152.62M | 155.33M | 158.15M | 158.27M | 47.34M | 47.88M |
|
Intangibles
|
| | | | | | | 4.37M | | | | 5.25M | | | | 18.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | 4.37M | | | | 5.25M | | | | 18.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | 0.50M | | | | 0.50M | | | | 0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 21.56M | 24.28M | 23.86M | 23.20M | 24.41M | 25.80M | 24.82M | 32.41M | 30.22M | 32.19M | 41.83M | 48.65M | 2.82M | 64.49M | 72.06M | 62.02M | 3.25M | 3.65M | 3.14M | 3.19M | 55.95M | 3.50M | 3.14M | 2.92M | 27.62M | 3.38M | 2.85M | 3.41M | 32.90M | 4.69M | 4.13M | 5.64M | 43.32M | 9.83M | 9.75M | 5.42M | 80.75M | 6.58M | 6.68M | 4.87M | 85.36M | 2.62M | 2.04M | 2.34M | 87.55M | 1.93M | 1.39M | 1.87M | 60.99M | 53.09M | 53.83M | 65.01M |
|
Assets
|
| | | 331.81M | 0.00M | 399.31M | 406.85M | 435.28M | 478.91M | 516.12M | 567.34M | 588.02M | 604.00M | 633.06M | 694.09M | 689.55M | 809.98M | 894.47M | 931.85M | 982.47M | 992.90M | 1,014.34M | 1,031.00M | 1,043.12M | 1,101.79M | 1,132.37M | 1,217.86M | 1,265.38M | 1,359.25M | 1,730.03M | 1,761.06M | 1,804.90M | 1,846.09M | 1,798.87M | 1,841.27M | 1,916.97M | 1,933.98M | 1,920.46M | 1,984.38M | 1,938.06M | 2,251.95M | 2,265.53M | 2,187.57M | 2,242.31M | 2,232.01M | 2,471.05M | 2,533.08M | 2,562.90M | 2,601.14M | 2,569.99M | 2,561.14M | 2,512.86M | 2,465.23M | 2,576.67M | 2,577.14M |
|
Accounts Payables
|
| | | 17.37M | 18.03M | 17.51M | 26.16M | 28.14M | 27.05M | 34.63M | 39.82M | 42.40M | 34.26M | 42.70M | 6.28M | 52.07M | 43.61M | 49.20M | 51.20M | 51.13M | 57.46M | 58.55M | 48.16M | 47.45M | 41.52M | 40.72M | 45.54M | 50.80M | 42.29M | 37.80M | 36.52M | 53.38M | 50.16M | 58.25M | 55.83M | 49.82M | 32.97M | 20.39M | 26.55M | 31.17M | 33.18M | 47.43M | 63.38M | 93.47M | 77.11M | 102.38M | 108.11M | 128.29M | 136.33M | 125.23M | 115.47M | 104.50M | 76.24M | 59.38M | 41.30M |
|
Notes Payables
|
| | | 0.50M | | | | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | 5.16M | | | | 6.37M | | | | 7.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 17.86M | 18.03M | 17.51M | 26.16M | 33.57M | 27.05M | 34.63M | 39.82M | 48.77M | 34.26M | 42.70M | 6.28M | 59.69M | 43.61M | 49.20M | 51.20M | 51.13M | 57.46M | 58.55M | 48.16M | 47.45M | 41.52M | 40.72M | 45.54M | 50.80M | 42.29M | 37.80M | 36.52M | 53.38M | 50.16M | 58.25M | 55.83M | 49.82M | 32.97M | 20.39M | 26.55M | 31.17M | 33.18M | 47.43M | 63.38M | 93.47M | 77.11M | 102.38M | 108.11M | 128.29M | 136.33M | 125.23M | 115.47M | 104.50M | 76.24M | 59.38M | 41.30M |
|
Accumulated Expenses
|
| | | 2.50M | | | | 2.10M | | | | 9.00M | | | | 12.30M | | | | 14.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | 3.59M | | | | 3.04M | | 1.79M | 3.33M | 5.31M | 6.31M | 9.32M | 7.08M | 6.09M | 3.06M | 4.14M | 2.67M | 4.88M | 15.05M | 15.07M | 15.74M | 17.52M | 16.74M | 18.31M | 23.13M | 21.41M | 21.73M | 19.42M | 11.88M | 5.87M | 3.44M | 6.66M | 5.75M |
|
Total Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.87M | | | | 37.29M | 30.18M | | |
|
Non-Current Debt
|
| | | 334.44M | 336.20M | 244.34M | 247.36M | 277.74M | 317.27M | 349.84M | 335.79M | 360.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 6.11M | | | | 6.47M | | | | 6.79M | | | | 7.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | 154.53M | 152.94M | 152.02M | 157.92M | 156.66M | 165.02M | 164.60M | 164.81M | 166.06M | 175.56M | 176.17M | 183.08M | 199.61M | 202.12M | 200.84M | 201.44M | 199.62M | 199.25M | 193.59M | 191.94M | 188.55M | 185.22M | 182.02M | 178.55M | 243.84M | 242.48M | 242.41M | 237.19M | 239.84M | 231.63M | 233.12M | 231.53M | 229.79M | 227.86M | 223.84M | 224.39M | 228.46M | 233.89M | 232.51M | 228.38M | 238.95M | 235.25M | 222.57M | 221.63M | 217.16M | 208.25M | 209.85M | 202.44M | 200.05M | 196.14M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 17.34M | | | | 6.37M | 6.38M | | | | | | | | | | | | | | | | | | | | | 60.02M | 41.36M | 41.36M | 84.05M | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | 1.64M | | | | 1.87M | | | | 5.87M | | | | | | | | | | | | | 41.70M | 41.30M | 41.39M | 41.47M | 41.51M | 41.55M | 41.59M | 41.66M | 41.69M | 41.72M | 31.61M | 31.65M | 31.66M | 31.64M | 31.71M | 31.68M | 31.64M | 31.61M | 31.57M | 31.53M | 31.48M | 31.44M | 31.40M | 31.36M | 31.32M | 31.28M | 31.24M |
|
Other Non-Current Liabilities
|
| | | 10.39M | 10.61M | 12.99M | 15.74M | 15.87M | 16.26M | 16.47M | 17.98M | 17.96M | 18.94M | 22.83M | 25.35M | 25.47M | 33.82M | 38.94M | 39.52M | 39.21M | 39.11M | 39.89M | 41.18M | 39.35M | 40.17M | 41.00M | 40.91M | 46.20M | 40.43M | 59.51M | 63.64M | 63.05M | 69.40M | 48.41M | 60.22M | 56.90M | 58.85M | 57.73M | 62.20M | 55.88M | 54.95M | 51.13M | 53.55M | 54.05M | 53.81M | 54.97M | 56.82M | 56.61M | 55.30M | 53.46M | 55.66M | 54.42M | 47.05M | 44.54M | 36.61M |
|
Total Non-Current Liabilities
|
| | | 362.76M | 365.44M | 274.76M | 283.16M | 313.89M | 352.61M | 392.44M | 386.60M | 408.15M | 422.19M | 435.86M | 483.09M | 438.36M | 520.91M | 566.79M | 582.36M | 594.28M | 600.68M | 539.93M | 556.38M | 583.49M | 644.72M | 634.40M | 716.81M | 763.29M | 841.14M | 1,064.08M | 1,060.84M | 1,086.40M | 1,138.29M | 1,103.51M | 1,029.62M | 1,103.27M | 1,114.38M | 1,095.11M | 1,157.43M | 1,102.36M | 1,328.80M | 1,328.07M | 1,223.11M | 1,284.24M | 1,304.34M | 1,534.42M | 1,609.62M | 1,701.11M | 1,743.17M | 1,727.12M | 1,623.98M | 1,568.78M | 1,549.43M | 1,671.34M | 1,696.89M |
|
Total Liabilities
|
| | | 373.15M | 376.05M | 287.76M | 298.90M | 329.76M | 368.87M | 408.92M | 404.58M | 426.12M | 441.13M | 458.69M | 508.44M | 463.83M | 554.73M | 605.73M | 621.88M | 633.49M | 639.79M | 579.82M | 597.57M | 622.84M | 684.89M | 675.40M | 757.72M | 809.49M | 881.57M | 1,123.59M | 1,124.47M | 1,149.45M | 1,207.69M | 1,151.92M | 1,089.84M | 1,160.17M | 1,173.23M | 1,152.84M | 1,219.63M | 1,158.24M | 1,383.75M | 1,379.20M | 1,276.66M | 1,338.30M | 1,358.15M | 1,589.39M | 1,666.44M | 1,757.72M | 1,798.47M | 1,780.58M | 1,679.65M | 1,623.19M | 1,596.47M | 1,715.88M | 1,733.50M |
|
Total Debt
|
| | | 334.44M | 336.20M | 244.34M | 247.36M | 277.74M | 317.27M | 349.84M | 335.79M | 360.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | -41.34M | -42.74M | 111.55M | 107.95M | 105.52M | 110.04M | 107.20M | 162.75M | 161.91M | 162.87M | 174.36M | 185.65M | 225.72M | 255.25M | 288.74M | 309.97M | 348.98M | 351.12M | 432.52M | 431.43M | 420.28M | 416.90M | 456.97M | 460.14M | 455.89M | 477.69M | 606.44M | 636.59M | 655.45M | 638.40M | 646.95M | 751.44M | 756.80M | 760.75M | 767.62M | 764.76M | 779.82M | 868.20M | 886.34M | 910.91M | 904.01M | 873.86M | 881.66M | 866.64M | 805.18M | 802.68M | 789.41M | 881.49M | 889.67M | 868.75M | 860.79M | 843.64M |
|
Shareholder's Equity
|
| | | -41.34M | -42.74M | 111.55M | 107.95M | 105.52M | 110.04M | 107.20M | 162.75M | 161.91M | 162.87M | 174.36M | 185.65M | 225.72M | 255.25M | 288.74M | 309.97M | 348.98M | 351.12M | 432.52M | 431.43M | 420.28M | 416.90M | 456.97M | 460.14M | 455.89M | 477.69M | 606.44M | 636.59M | 655.45M | 638.40M | 646.95M | 751.44M | 756.80M | 760.75M | 767.62M | 764.76M | 779.82M | 868.20M | 886.34M | 910.91M | 904.01M | 873.86M | 881.66M | 866.64M | 805.18M | 802.68M | 789.41M | 881.49M | 889.67M | 868.75M | 860.79M | 843.64M |
|
Liabilities and Shareholders Equity
|
| | | 331.81M | 0.00M | 399.31M | 406.85M | 435.28M | 478.91M | 516.12M | 567.34M | 588.02M | 604.00M | 633.06M | 694.09M | 689.55M | 809.98M | 894.47M | 931.85M | 982.47M | 992.90M | 1,014.34M | 1,031.00M | 1,043.12M | 1,101.79M | 1,132.37M | 1,217.86M | 1,265.38M | 1,359.25M | 1,730.03M | 1,761.06M | 1,804.90M | 1,846.09M | 1,798.87M | 1,841.27M | 1,916.97M | 1,933.98M | 1,920.46M | 1,984.38M | 1,938.06M | 2,251.95M | 2,265.53M | 2,187.57M | 2,242.31M | 2,232.01M | 2,471.05M | 2,533.08M | 2,562.90M | 2,601.14M | 2,569.99M | 2,561.14M | 2,512.86M | 2,465.23M | 2,576.67M | 2,577.14M |
|
Retained Earnings
|
| | | -41.34M | | -43.93M | -46.20M | | | | | | -0.49M | -0.34M | -0.97M | -0.65M | | | | | | | | | | | -0.05M | -1.28M | -1.98M | -4.50M | -5.31M | -4.24M | -9.39M | -10.47M | -9.77M | -8.87M | -6.38M | -5.91M | -5.42M | -0.03M | 6.48M | 10.09M | 15.20M | 14.68M | 12.14M | 13.50M | 11.43M | 4.91M | 4.87M | 4.56M | 1.00M | 2.74M | 1.63M | 1.08M | 0.87M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.25M | 63.25M | 63.25M | 63.25M | 63.35M | 171.09M | 171.09M | 171.10M | 171.10M | 171.10M | 171.09M | 171.10M | 171.10M | 171.10M | 171.09M | 171.10M | 171.10M | 171.10M | 171.09M | 171.10M | 171.10M | 171.10M | 171.09M | 171.10M | 171.10M | 171.10M |
|
Treasury Shares
|
| | | | | 0.11M | 0.11M | 0.11M | 0.18M | 0.14M | 0.14M | 0.14M | 0.16M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.14M | 0.14M | 0.14M | 0.13M | 0.15M | 0.14M | 0.14M | 0.14M | 0.15M | 0.17M | 0.17M | 0.17M | 0.16M | 0.15M | 0.15M | 0.15M | 0.21M | 0.22M | 0.22M | 0.22M | 0.30M | 0.31M | 0.31M | 0.27M | 0.32M | 0.31M | 0.28M | 0.17M | 0.56M | 2.13M | 2.11M |
|
Shares Outstanding
|
| | | | | 13.06M | 13.06M | 13.06M | 13.63M | 13.79M | 14.29M | 14.12M | 14.78M | 14.77M | 15.92M | 15.38M | 16.03M | 17.11M | 17.72M | 17.17M | | | | 17.76M | | | | 17.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | |