|
Real Estate - Gross
|
0.15B | 1.44B | 2.26B | 3.45B | 5.47B | 6.88B | 9.23B | 10.53B | 11.69B | 14.74B | 21.35B | 27.14B | 29.87B | 30.25B | 30.42B | 34.28B | 34.62B | | | | | | | | | | | | | | | | | | |
|
Accumulated Depreciation
|
0.00B | 0.01B | 0.02B | 0.05B | 0.08B | 0.13B | 0.19B | 0.27B | 0.37B | 0.48B | 0.61B | 0.81B | 1.06B | 1.31B | 1.55B | 1.83B | 2.11B | | | | | | | | | | | | | | | | | | |
|
Real Estate - Net
|
0.15B | 1.43B | 2.23B | 3.41B | 5.39B | 6.75B | 9.04B | 10.26B | 11.32B | 14.27B | 20.74B | 26.33B | 28.81B | 28.94B | 28.87B | 32.46B | 32.51B | 33.95B | 43.60B | 66.94B | 68.80B | 84.82B | 98.79B | 98.15B | 97.18B | 94.96B | 92.00B | 91.08B | 89.80B | 86.86B | 84.54B | 81.46B | 80.15B | 77.91B | 75.92B |
|
Receivables - Accured
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | |
|
Cash & Equivalents
|
0.19B | 0.03B | 0.03B | 0.03B | 0.05B | 0.06B | 0.08B | | 0.15B | 0.15B | 0.16B | 0.20B | 0.74B | 0.26B | 0.24B | 0.33B | 0.57B | 1.68B | 1.56B | 0.99B | 3.82B | 2.29B | 1.68B | 1.28B | 2.37B | 1.87B | 1.93B | 1.95B | 2.67B | 1.63B | 1.48B | 1.93B | 1.93B | 2.07B | 1.64B |
|
Receivables - Net
|
| 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.04B | 0.05B | 0.06B | 0.06B | 0.09B | 0.10B | 0.16B | 0.12B | 0.12B | 0.11B | 0.12B | 0.16B | 0.28B | 0.38B | 0.47B | 0.62B | 0.81B | 0.82B | 0.79B | 0.80B | 0.82B | 0.79B | 0.77B | 0.73B | 0.69B | 0.64B | 0.63B | 0.59B | 0.57B |
|
Receivables
|
| 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.04B | 0.05B | 0.06B | 0.06B | 0.09B | 0.10B | 0.16B | 0.12B | 0.12B | 0.11B | 0.12B | 0.16B | 0.28B | 0.38B | 0.47B | 0.62B | 0.81B | 0.82B | 0.79B | 0.80B | 0.82B | 0.79B | 0.77B | 0.73B | 0.69B | 0.64B | 0.63B | 0.59B | 0.57B |
|
Prepaid Assets
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.04B | 0.03B | 0.04B | 0.03B | 0.05B | 0.05B | 0.04B | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
0.01B | 0.09B | 0.13B | 0.11B | 0.21B | 0.24B | 0.27B | 0.29B | 0.25B | 0.34B | 0.69B | 0.67B | 0.75B | 0.67B | 0.60B | 0.74B | 0.65B | | | 17.06B | | 17.44B | 17.39B | 17.03B | 16.95B | 16.97B | 16.60B | 16.33B | 16.23B | 16.13B | 14.29B | 13.62B | 13.20B | 11.51B | 9.59B |
|
Goodwill & Intangibles
|
0.01B | 0.09B | 0.13B | 0.11B | 0.21B | 0.24B | 0.27B | 0.29B | 0.25B | 0.34B | 0.69B | 0.67B | 0.75B | 0.67B | 0.60B | 0.74B | 0.65B | | | 17.06B | | 17.44B | 17.39B | 17.03B | 16.95B | 16.97B | 16.60B | 16.33B | 16.23B | 16.13B | 14.29B | 13.62B | 13.20B | 11.51B | 9.59B |
|
Long-Term Deferred Tax
|
| | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.10B | 0.09B | 0.11B | 0.13B | 0.18B | 0.18B | 0.22B | 0.24B | 0.49B | 0.48B | 0.67B | 0.91B | 0.95B | 0.46B | 0.47B | 0.71B | 1.37B | 2.24B | 2.07B | 2.43B | 2.78B | 2.06B | 1.52B | 0.97B | 0.82B | 0.79B | 0.74B | 6.56B | 0.81B | 0.96B | 1.03B | 6.24B | 5.45B | 5.30B | 5.42B |
|
Assets
|
0.59B | 1.93B | 3.13B | 4.63B | 6.95B | 8.93B | 11.73B | 13.24B | 14.74B | 18.86B | 26.30B | 33.04B | 37.06B | 36.63B | 37.03B | 40.68B | 42.78B | 47.98B | 63.45B | 106.34B | 98.32B | 129.78B | 144.90B | 142.69B | 140.70B | 138.05B | 134.74B | 130.80B | 129.75B | 125.81B | 119.59B | 116.24B | 112.93B | 109.00B | 104.13B |
|
Accounts Payables
|
0.04B | 0.07B | 0.10B | 0.18B | 0.30B | 0.51B | 0.45B | 0.46B | 0.82B | 0.98B | 1.46B | 0.69B | 2.03B | 1.21B | 1.21B | 0.89B | 0.90B | 1.32B | 1.98B | 1.31B | 1.95B | 2.08B | 2.17B | 1.68B | 1.28B | | | | | | | | | | |
|
Dividends payables
|
0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.06B | 0.08B | 0.08B | 0.08B | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.04B | 0.07B | 0.11B | 0.19B | 0.31B | 0.52B | 0.46B | 0.49B | 0.84B | 1.01B | 1.50B | 0.75B | 2.11B | 1.29B | 1.29B | 0.89B | 0.90B | 1.32B | 1.98B | 1.31B | 1.95B | 2.08B | 2.17B | 1.68B | 1.28B | | | | | | | | | | |
|
Accumulated Expenses
|
| 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.05B | 0.05B | 0.05B | 0.05B | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 0.04B | 0.12B | 0.01B | | | | 6.83B | | 8.38B | 13.25B | 16.93B | 18.09B | 17.85B | 17.58B | 19.98B | 19.64B | 19.66B | 24.97B | 41.33B | 41.40B | 53.09B | 63.54B | 64.96B | 62.11B | 61.63B | 60.82B | 61.69B | 63.50B | 63.27B | 61.13B | 58.54B | 58.88B | 58.15B | 56.97B |
|
Non-Current Deffered Revenue
|
| 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.04B | 0.09B | 0.09B | 0.08B | 0.07B | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 0.01B | 0.00B | 0.03B | 0.03B | 0.11B | 0.01B | 0.10B | 0.13B | 0.13B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.59B | 0.00B | 0.24B | 0.36B | 0.34B | 0.00B | 0.00B | 0.00B | 2.56B | 0.00B | 0.02B | 0.02B | 2.96B | 2.99B | 3.28B | 3.36B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 0.11B | | 0.11B | 0.03B | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.05B | 1.69B | 0.05B | 0.05B | 0.05B | 1.47B | 2.28B | 3.34B | 3.26B | 4.18B | 4.69B | 4.99B | 5.10B | 3.91B | 4.25B | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| 1.13B | 2.01B | 3.11B | 4.91B | 6.29B | 8.39B | 9.29B | 10.09B | 12.44B | 17.84B | 20.71B | 23.17B | 21.99B | 21.75B | 23.00B | 22.03B | 21.33B | 29.71B | 62.37B | 47.91B | 76.07B | 87.19B | 88.02B | 84.61B | | | | | | | | | | |
|
Total Liabilities
|
0.15B | 1.13B | 2.02B | 3.12B | 4.92B | 6.30B | 8.41B | 9.31B | 10.11B | 12.48B | 17.88B | 22.40B | 23.23B | 22.04B | 21.80B | 24.47B | 24.31B | 24.68B | 32.97B | 66.56B | 52.59B | 81.07B | 92.29B | 91.93B | 88.86B | 88.38B | 87.15B | 86.98B | 88.55B | 88.12B | 84.25B | 81.37B | 81.74B | 79.55B | 76.50B |
|
Total Debt
|
| 0.04B | 0.12B | 0.01B | | | | 6.83B | | 8.38B | 13.25B | 16.93B | 18.09B | 17.85B | 17.58B | 19.98B | 19.64B | 19.66B | 24.97B | 41.33B | 41.40B | 53.09B | 63.54B | 64.96B | 62.11B | 61.63B | 60.82B | 61.69B | 63.50B | 63.27B | 61.13B | 58.54B | 58.88B | 58.15B | 56.97B |
|
Common Equity
|
0.44B | 0.80B | 1.11B | 1.51B | 2.01B | 2.62B | 3.31B | 3.91B | 4.59B | 6.38B | 8.40B | 10.61B | 13.82B | 14.57B | 15.20B | 16.18B | 18.44B | 23.26B | 30.40B | 39.03B | 45.51B | 48.24B | 52.02B | 50.20B | 51.61B | 49.44B | 47.38B | 43.62B | 41.00B | 37.50B | 35.17B | 34.69B | 31.01B | 29.23B | 27.32B |
|
Shareholder's Equity
|
0.44B | 0.80B | 1.11B | 1.51B | 2.01B | 2.62B | 3.31B | 3.91B | 4.59B | 6.38B | 8.40B | 10.61B | 13.82B | 14.57B | 15.20B | 16.18B | 18.44B | 23.26B | 30.40B | 39.03B | 45.51B | 48.24B | 52.02B | 50.20B | 51.61B | 49.44B | 47.38B | 43.62B | 41.00B | 37.50B | 35.17B | 34.69B | 31.01B | 29.23B | 27.32B |
|
Liabilities and Shareholders Equity
|
0.59B | 1.93B | 3.13B | 4.63B | 6.95B | 8.93B | 11.73B | 13.24B | 14.74B | 18.86B | 26.30B | 33.04B | 37.06B | 36.63B | 37.03B | 40.68B | 42.78B | 47.98B | 63.45B | 106.34B | 98.32B | 129.78B | 144.90B | 142.69B | 140.70B | 138.05B | 134.74B | 130.80B | 129.75B | 125.81B | 119.59B | 116.24B | 112.93B | 109.00B | 104.13B |
|
Retained Earnings
|
-0.00B | -0.03B | -0.08B | -0.13B | -0.21B | -0.30B | -0.40B | -0.59B | -0.70B | -0.85B | -1.09B | -1.42B | -2.83B | -2.75B | -2.87B | -3.22B | -3.49B | -4.01B | -4.80B | -5.63B | -6.30B | -7.55B | -7.87B | -9.20B | -10.52B | -10.46B | -10.54B | -12.61B | -13.36B | -14.47B | -15.65B | -15.85B | -18.10B | -19.14B | -20.32B |
|
Treasury Shares
|
| | 0.00B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | | 0.01B | 0.01B | 0.13B | 0.01B | 0.01B | 0.01B | 0.11B | 0.09B | 0.28B | 0.48B | 0.70B | 0.23B | 0.45B | 0.72B | 0.93B | 0.21B | 0.43B | 0.56B | 0.65B | 0.15B | 0.26B | 0.36B |
|
Shares Outstanding
|
| | | | | | 0.00B | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | |