|
Accumulated Depreciation
|
| | 1.15B | | 1.22B | 1.26B | 1.29B | 1.34B | 1.38B | 1.42B | 1.43B | 1.46B | 1.51B | 1.54B | 1.52B | 1.55B | 1.60B | 1.62B | 1.64B | 1.70B | 1.76B | 1.81B | 1.74B | 1.80B | 1.86B | 1.91B | 1.78B | 1.84B | 1.86B | 1.83B | 1.89B | 1.95B | 2.02B | 2.08B | 2.12B | 2.19B | 2.26B | 2.33B | 2.40B | 2.48B | 2.56B | 2.64B | 2.69B | 2.77B | 2.86B | 2.94B | 3.03B | 3.12B | 3.22B | 3.32B | 3.36B | 3.44B | 3.57B | 3.71B | 3.85B | 3.99B | 4.11B | 4.25B | 4.33B | 4.44B | 4.58B | 4.73B | 4.87B | 5.01B | 5.13B | 5.23B | 5.30B |
|
Real Estate - Net
|
| | 4.36B | | 4.31B | 4.35B | 4.38B | 4.36B | 4.37B | 4.41B | 4.44B | 4.83B | 4.94B | 5.08B | 5.23B | 5.20B | 5.35B | 5.49B | 5.47B | 5.52B | 5.63B | 5.69B | 5.75B | 5.75B | 5.83B | 5.86B | 5.88B | 5.90B | 5.67B | 5.50B | 5.52B | 5.51B | 5.59B | 5.60B | 5.58B | 5.79B | 5.83B | 5.93B | 5.95B | 6.03B | 6.21B | 6.22B | 6.45B | 6.47B | 6.48B | 6.49B | 6.54B | 6.53B | 6.82B | 6.98B | 7.10B | 7.06B | 9.14B | 9.10B | 9.07B | 9.03B | 8.98B | 8.94B | 8.86B | 8.76B | 8.72B | 8.63B | 8.58B | 8.71B | 8.80B | 8.75B | 8.70B |
|
Receivables - Notes
|
| | 0.05B | | 0.04B | 0.02B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Net
|
| | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
0.16B | 0.08B | 0.06B | 0.03B | 0.13B | 0.09B | 0.17B | 0.10B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.01B | 0.03B | 0.06B | 0.01B | 0.00B | 0.02B | 0.02B | 0.02B | 0.07B | 0.15B | 0.17B | 0.02B | 0.01B | 0.01B | 0.01B | 0.34B | 0.31B | 0.24B | 0.25B | 0.02B | 0.35B | 0.37B | 0.10B | 0.06B | 0.01B | 0.03B | 0.01B | 0.15B | 0.16B | 0.02B | 0.02B | 0.60B | 0.59B | 0.42B | 0.33B | 0.37B | 0.43B | 0.61B | 1.13B | 0.07B | 0.06B | 0.01B | 0.02B | 0.02B | 0.01B | 0.26B | 0.09B | 0.09B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Receivables - Other
|
| | 0.04B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | |
|
Buildings
|
| | 4.51B | | 4.52B | 4.61B | 4.68B | 4.69B | 4.71B | 4.76B | 4.75B | 5.07B | 5.20B | 5.36B | 5.39B | 5.40B | 5.55B | 5.60B | 5.63B | 5.69B | 5.76B | 5.89B | 5.89B | 5.98B | 6.13B | 6.24B | 5.91B | 5.98B | 5.96B | 5.91B | 5.97B | 6.07B | 6.20B | 6.27B | 6.27B | 6.49B | 6.62B | 6.83B | 6.94B | 7.06B | 7.19B | 7.24B | 7.40B | 7.55B | 7.60B | 7.68B | 7.76B | 7.86B | 8.29B | 8.54B | 8.62B | 8.65B | 10.44B | 10.57B | 10.67B | 10.78B | 10.85B | 10.96B | 10.99B | 11.01B | 11.15B | 11.22B | 11.32B | 11.55B | 11.76B | 11.81B | 11.79B |
|
Construction in Progress
|
| | 0.20B | | 0.20B | 0.20B | 0.21B | 0.22B | 0.24B | 0.27B | 0.30B | 0.30B | 0.30B | 0.28B | 0.33B | 0.34B | 0.39B | 0.44B | 0.47B | 0.52B | 0.60B | 0.58B | 0.53B | 0.52B | 0.49B | 0.44B | 0.49B | 0.49B | 0.45B | 0.43B | 0.44B | 0.38B | 0.37B | 0.36B | 0.38B | 0.40B | 0.37B | 0.32B | 0.29B | 0.31B | 0.40B | 0.44B | 0.51B | 0.47B | 0.51B | 0.52B | 0.56B | 0.54B | 0.44B | 0.43B | 0.47B | 0.49B | 0.58B | 0.53B | 0.52B | 0.52B | 0.52B | 0.50B | 0.49B | 0.48B | 0.44B | 0.42B | 0.40B | 0.40B | 0.38B | 0.38B | 0.42B |
|
Land & Improvements
|
| | 0.75B | | 0.75B | 0.76B | 0.76B | 0.76B | 0.76B | 0.77B | 0.77B | 0.87B | 0.89B | 0.93B | 0.95B | 0.95B | 0.97B | 0.97B | 0.97B | | | | 1.00B | | | 1.05B | 0.99B | 1.00B | 0.99B | 0.96B | 0.97B | 0.98B | 1.01B | 1.02B | 1.02B | 1.05B | | 1.09B | | | | | | | | | | | | | | | | | | | | | 1.71B | 1.71B | 1.72B | 1.72B | 1.72B | 1.76B | 1.79B | 1.79B | |
|
Long-Term Investments
|
| | 0.04B | | 0.05B | 0.03B | 0.03B | 0.02B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.10B | | 0.09B | 0.11B | 0.11B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.01B | 0.12B | 0.12B | 0.13B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.23B | 0.24B | 0.26B | 0.26B | 0.29B |
|
Assets
|
| | 4.61B | | 4.59B | 4.61B | 4.70B | 4.58B | 4.56B | 4.59B | 4.62B | 5.00B | 5.11B | 5.22B | 5.39B | 5.38B | 5.49B | 5.69B | 5.63B | 5.68B | 5.79B | 5.91B | 6.04B | 6.08B | 6.00B | 6.03B | 6.04B | 6.04B | 6.20B | 6.09B | 6.03B | 5.94B | 5.80B | 6.17B | 6.17B | 6.13B | 6.13B | 6.20B | 6.22B | 6.29B | 6.62B | 6.65B | 6.75B | 6.72B | 7.32B | 7.32B | 7.20B | 7.10B | 7.46B | 7.69B | 7.98B | 8.46B | 9.49B | 9.41B | 9.33B | 9.30B | 9.26B | 9.21B | 9.38B | 9.10B | 9.08B | 8.95B | 8.85B | 8.99B | 9.12B | 9.06B | 9.04B |
|
Accounts Payables
|
| | 0.07B | | 0.06B | 0.08B | 0.08B | 0.08B | 0.08B | 0.10B | 0.09B | 0.11B | 0.09B | 0.12B | 0.10B | 0.10B | 0.10B | 0.12B | 0.11B | 0.12B | 0.12B | 0.15B | 0.16B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.12B | 0.12B | 0.13B | 0.13B | 0.12B | 0.13B | 0.14B | 0.15B | 0.13B | 0.13B | 0.17B | 0.17B | 0.16B | 0.17B | 0.18B | 0.18B | 0.16B | 0.16B | 0.19B | 0.19B | 0.17B | 0.20B | 0.21B | 0.21B | 0.19B | 0.19B | 0.21B | 0.22B | 0.21B | 0.21B | 0.22B | 0.22B | 0.20B | 0.21B | 0.23B | 0.25B |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | |
|
Payables
|
| | 0.07B | | 0.06B | 0.08B | 0.08B | 0.08B | 0.08B | 0.10B | 0.09B | 0.11B | 0.09B | 0.12B | 0.10B | 0.10B | 0.10B | 0.12B | 0.11B | 0.12B | 0.12B | 0.15B | 0.16B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.12B | 0.12B | 0.13B | 0.13B | 0.12B | 0.13B | 0.14B | 0.15B | 0.13B | 0.13B | 0.17B | 0.17B | 0.16B | 0.17B | 0.18B | 0.18B | 0.16B | 0.16B | 0.19B | 0.19B | 0.17B | 0.20B | 0.21B | 0.31B | 0.19B | 0.19B | 0.32B | 0.33B | 0.33B | 0.33B | 0.34B | 0.33B | 0.31B | 0.32B | 0.35B | 0.25B |
|
Non-Current Debt
|
| | 1.65B | | 1.59B | 1.51B | 1.51B | 1.42B | 1.38B | 1.38B | 1.38B | 1.38B | 1.38B | 1.42B | 1.54B | 1.54B | 1.58B | 1.72B | 1.59B | 1.65B | 1.77B | 1.84B | 1.83B | 1.84B | 1.77B | 1.81B | 1.82B | 1.87B | 1.58B | 1.58B | 1.58B | 1.58B | 1.44B | 1.34B | 1.34B | 1.34B | 1.34B | 1.39B | 1.84B | 2.08B | 2.43B | 2.43B | 2.52B | 2.61B | 3.22B | 3.23B | 3.17B | 3.17B | 3.17B | 3.17B | 3.17B | 3.67B | 3.22B | 3.17B | 3.17B | 3.23B | 3.35B | 3.32B | 3.39B | | 3.22B | 3.12B | 3.16B | 3.41B | 3.50B | 3.41B | 3.57B |
|
Minority Interest
|
| | 0.10B | | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.07B | 0.07B | 0.07B | 0.07B | | 0.06B | 0.06B | 0.06B | 0.05B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.07B | 0.05B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B |
|
Other Non-Current Liabilities
|
| | 0.15B | | 0.14B | 0.14B | 0.14B | 0.13B | 0.12B | 0.11B | 0.11B | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B | 0.06B | 0.07B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.15B | 0.15B | 0.16B | 0.16B | 0.18B | 0.18B | 0.20B | 0.19B | 0.19B | 0.22B | 0.16B | 0.17B | 0.18B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.20B | 0.19B | 0.18B | 0.18B | 0.19B | 0.19B | 0.18B | 0.19B | 0.18B | 0.18B | 0.21B | 0.21B | 0.21B | 0.22B | 0.22B | 0.25B |
|
Total Non-Current Liabilities
|
| | 2.76B | | 2.70B | 2.70B | 2.70B | 2.61B | 2.58B | 2.61B | 2.59B | 2.60B | 2.56B | 2.61B | 2.69B | 2.66B | 2.72B | 2.90B | 2.74B | 2.80B | 2.92B | 3.01B | 2.99B | 2.97B | 2.91B | 2.97B | 2.97B | 3.00B | 2.74B | 2.77B | 2.74B | 2.66B | 2.54B | 2.47B | 2.46B | 2.43B | 2.46B | 2.54B | 2.60B | 2.36B | 2.75B | 2.80B | 2.83B | 2.88B | 3.54B | 3.58B | 3.49B | 3.44B | 3.48B | 3.54B | 3.52B | 3.98B | 4.12B | 4.13B | 4.09B | 4.10B | 4.08B | 4.10B | 4.14B | 3.93B | 3.97B | 3.92B | 3.89B | 4.09B | 4.24B | 4.22B | 4.36B |
|
Total Liabilities
|
-1.74B | -1.71B | 2.90B | -1.60B | 2.84B | 2.84B | 2.84B | 2.75B | 2.70B | 2.72B | 2.70B | 2.69B | 2.65B | 2.68B | 2.76B | 2.73B | 2.78B | 2.97B | 2.82B | 2.89B | 3.01B | 3.10B | 3.09B | 3.07B | 3.01B | 3.07B | 3.07B | 3.09B | 2.85B | 2.90B | 2.86B | 2.79B | 2.67B | 2.63B | 2.61B | 2.59B | 2.62B | 2.72B | 2.78B | 2.56B | 2.93B | 2.99B | 3.05B | 3.04B | 3.71B | 3.76B | 3.68B | 3.63B | 3.67B | 3.73B | 3.71B | 4.18B | 4.31B | 4.31B | 4.27B | 4.29B | 4.27B | 4.28B | 4.33B | 4.11B | 4.15B | 4.13B | 4.10B | 4.31B | 4.46B | 4.44B | 4.60B |
|
Total Debt
|
| | 1.65B | | 1.59B | 1.51B | 1.51B | 1.42B | 1.38B | 1.38B | 1.38B | 1.38B | 1.38B | 1.42B | 1.54B | 1.54B | 1.58B | 1.72B | 1.59B | 1.65B | 1.77B | 1.84B | 1.83B | 1.84B | 1.77B | 1.81B | 1.82B | 1.87B | 1.58B | 1.58B | 1.58B | 1.58B | 1.44B | 1.34B | 1.34B | 1.34B | 1.34B | 1.39B | 1.84B | 2.08B | 2.43B | 2.43B | 2.52B | 2.61B | 3.22B | 3.23B | 3.17B | 3.17B | 3.17B | 3.17B | 3.17B | 3.67B | 3.22B | 3.17B | 3.17B | 3.23B | 3.35B | 3.32B | 3.39B | | 3.22B | 3.12B | 3.16B | 3.41B | 3.50B | 3.41B | 3.57B |
|
Common Equity
|
1.74B | 1.71B | 1.61B | 1.60B | 1.66B | 1.66B | 1.76B | 1.74B | 1.76B | 1.78B | 1.83B | 2.31B | 2.46B | 2.53B | 2.63B | 2.65B | 2.71B | 2.68B | 2.76B | 2.74B | 2.71B | 2.75B | 2.89B | 2.94B | 2.92B | 2.90B | 2.89B | 2.86B | 3.27B | 3.12B | 3.10B | 3.07B | 3.04B | 3.47B | 3.48B | 3.46B | 3.43B | 3.41B | 3.39B | 3.73B | 3.69B | 3.66B | 3.70B | 3.67B | 3.61B | 3.57B | 3.52B | 3.47B | 3.79B | 3.95B | 4.27B | 4.29B | 5.18B | 5.11B | 5.06B | 5.00B | 4.99B | 4.93B | 5.05B | 4.99B | 4.93B | 4.81B | 4.75B | 4.69B | 4.66B | 4.61B | 4.44B |
|
Shareholder's Equity
|
1.74B | 1.71B | 1.61B | 1.60B | 1.66B | 1.66B | 1.76B | 1.74B | 1.76B | 1.78B | 1.83B | 2.31B | 2.46B | 2.53B | 2.63B | 2.65B | 2.71B | 2.68B | 2.76B | 2.74B | 2.71B | 2.75B | 2.89B | 2.94B | 2.92B | 2.90B | 2.89B | 2.86B | 3.27B | 3.12B | 3.10B | 3.07B | 3.04B | 3.47B | 3.48B | 3.46B | 3.43B | 3.41B | 3.39B | 3.73B | 3.69B | 3.66B | 3.70B | 3.67B | 3.61B | 3.57B | 3.52B | 3.47B | 3.79B | 3.95B | 4.27B | 4.29B | 5.18B | 5.11B | 5.06B | 5.00B | 4.99B | 4.93B | 5.05B | 4.99B | 4.93B | 4.81B | 4.75B | 4.69B | 4.66B | 4.61B | 4.44B |
|
Liabilities and Shareholders Equity
|
| | 4.61B | | 4.59B | 4.61B | 4.70B | 4.58B | 4.56B | 4.59B | 4.62B | 5.00B | 5.11B | 5.22B | 5.39B | 5.38B | 5.49B | 5.69B | 5.63B | 5.68B | 5.79B | 5.91B | 6.04B | 6.08B | 6.00B | 6.03B | 6.04B | 6.04B | 6.20B | 6.09B | 6.03B | 5.94B | 5.80B | 6.17B | 6.17B | 6.13B | 6.13B | 6.20B | 6.22B | 6.29B | 6.62B | 6.65B | 6.75B | 6.72B | 7.32B | 7.32B | 7.20B | 7.10B | 7.46B | 7.69B | 7.98B | 8.46B | 9.49B | 9.41B | 9.33B | 9.30B | 9.26B | 9.21B | 9.38B | 9.10B | 9.08B | 8.95B | 8.85B | 8.99B | 9.12B | 9.06B | 9.04B |
|
Treasury Shares
|
| | 0.00B | | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Retained Earnings
|
| | -0.04B | | -0.04B | -0.04B | -0.03B | -0.03B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Shares Outstanding
|
| | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B |