|
Cash & Equivalents
|
0.14B | 0.19B | 0.17B | 0.23B | 0.44B | 0.38B | 0.63B | 0.60B | 0.88B | 0.92B | 0.48B | 0.48B | 0.42B | 0.46B | 0.32B | 0.35B | 0.46B | 1.21B | 1.36B | 1.10B | 0.66B | 0.70B | 0.79B | 1.01B | 1.28B | 1.23B | 1.12B | 0.34B | 0.64B | 0.86B | 0.60B | 0.36B | 0.38B | 0.35B | 0.25B | 0.26B | 0.29B | 0.30B | 0.35B | 0.34B | 0.36B |
|
Cash & Current Investments
|
0.14B | 0.19B | 0.17B | 0.23B | 0.44B | 0.38B | 0.63B | 0.60B | 0.88B | 0.92B | 0.48B | 0.48B | 0.42B | 0.46B | 0.32B | 0.35B | 0.46B | 1.21B | 1.36B | 1.10B | 0.66B | 0.70B | 0.79B | 1.01B | 1.28B | 1.23B | 1.12B | 0.34B | 0.64B | 0.86B | 0.60B | 0.36B | 0.38B | 0.35B | 0.25B | 0.26B | 0.29B | 0.30B | 0.35B | 0.34B | 0.36B |
|
Receivables - Net
|
| | | | | 0.02B | 0.05B | 0.05B | 0.04B | 0.09B | 0.10B | 0.09B | 0.08B | 0.06B | 0.09B | 0.09B | 0.08B | 0.05B | 0.08B | 0.07B | 0.06B | 0.05B | 0.09B | 0.05B | 0.07B | 0.08B | 0.09B | 0.08B | 0.09B | 0.01B | 0.06B | 0.06B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B |
|
Receivables - Other
|
| 0.09B | | | | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | 0.07B | 0.07B | 0.09B | 0.09B | 0.09B | 0.09B | 0.12B | 0.11B | 0.10B | 0.10B |
|
Receivables
|
| | | | | 0.09B | 0.05B | 0.05B | 0.04B | 0.09B | 0.10B | 0.09B | 0.08B | 0.06B | 0.09B | 0.09B | 0.08B | 0.05B | 0.08B | 0.07B | 0.06B | 0.05B | 0.09B | 0.05B | 0.07B | 0.08B | 0.09B | 0.08B | 0.09B | 0.05B | 0.06B | 0.13B | 0.10B | 0.09B | 0.09B | 0.10B | 0.10B | 0.13B | 0.11B | 0.10B | 0.10B |
|
Buildings
|
| | | | | 2.56B | 11.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | 0.01B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | 0.76B | 2.12B | | | 2.01B | 2.31B | 2.33B | 2.29B | 1.44B | 2.08B | 1.43B | 1.28B | 0.72B | 1.40B | 1.27B | 0.83B | 0.17B | 0.51B | 0.17B | 0.21B | 0.21B | 0.25B | 0.26B | 0.26B | 0.26B | 0.26B | 0.27B | 0.12B | | | | | | | | |
|
Long-Term Investments
|
0.05B | 0.09B | | | | 1.05B | 1.56B | 1.53B | 1.57B | 1.69B | 2.55B | 2.49B | 2.33B | 2.45B | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Goodwill
|
0.02B | 0.68B | | | | 0.66B | 1.72B | 1.81B | 1.83B | 1.51B | 1.53B | 1.53B | 1.51B | 1.51B | 1.53B | 1.51B | 1.37B | 0.46B | 1.37B | 0.47B | 0.85B | 0.76B | 0.76B | 0.76B | 0.76B | 0.30B | 0.76B | 0.76B | 0.76B | 0.30B | 0.44B | 0.46B | 0.47B | 0.47B | 0.47B | 0.47B | 0.47B | 0.47B | 0.47B | 0.47B | 0.47B |
|
Intangibles
|
| | | | | 0.28B | 1.02B | 1.04B | 0.93B | 0.85B | 0.69B | 0.61B | 0.56B | 0.45B | 0.55B | 0.37B | 0.44B | 0.63B | 0.60B | 0.57B | 1.28B | 1.34B | 1.39B | 1.23B | 1.24B | 1.19B | 1.23B | 1.83B | 1.75B | 0.09B | 1.10B | 1.05B | 0.70B | 0.10B | 0.10B | 0.09B | 0.08B | 0.07B | 0.07B | 0.06B | 0.05B |
|
Goodwill & Intangibles
|
0.02B | 0.68B | | | | 0.94B | 2.74B | 2.84B | 2.76B | 2.37B | 2.23B | 2.15B | 2.08B | 1.96B | 2.08B | 1.89B | 1.81B | 1.10B | 1.97B | 1.04B | 2.13B | 2.10B | 2.15B | 1.99B | 2.00B | 1.49B | 1.99B | 2.59B | 2.51B | 0.38B | 1.54B | 1.51B | 1.16B | 0.57B | 0.56B | 0.55B | 0.55B | 0.54B | 0.53B | 0.53B | 0.52B |
|
Other Non-Current Assets
|
| 0.19B | | | | 0.10B | 0.32B | 0.30B | 0.39B | 0.22B | 0.45B | 0.40B | 0.41B | 0.00B | 0.32B | 0.34B | 0.11B | 0.00B | 0.04B | 0.00B | 0.07B | 0.07B | 0.09B | 0.09B | 0.09B | 0.01B | 0.11B | 0.11B | 0.13B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.05B | 0.06B | 0.05B | 0.05B |
|
Assets
|
0.26B | 0.37B | | | | 9.76B | 24.91B | 25.29B | 25.99B | 24.79B | 23.56B | 22.82B | 22.31B | 22.22B | 23.22B | 22.66B | 22.12B | 19.83B | 19.16B | 16.18B | 19.04B | 20.20B | 16.63B | 15.92B | 15.44B | 14.20B | 11.23B | 11.88B | 11.74B | 11.03B | 10.74B | 10.76B | 6.87B | 3.56B | 3.46B | 3.50B | 3.54B | 3.51B | 3.44B | 3.41B | 3.49B |
|
Accounts Payables
|
| 0.09B | | | | 0.04B | 0.04B | 0.03B | 0.03B | 0.02B | 0.01B | 0.01B | | | | | 0.04B | 0.03B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.18B | 0.19B | 0.19B | 0.19B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | |
|
Payables
|
| 0.16B | 0.07B | 0.07B | 0.07B | 0.11B | 0.22B | 0.22B | 0.22B | 0.21B | 0.10B | 0.10B | 0.08B | 0.08B | 0.08B | 0.08B | 0.12B | 0.12B | 0.11B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | |
|
Accumulated Expenses
|
| | | | | 0.29B | 0.96B | 0.97B | 1.02B | 0.90B | 0.79B | 0.68B | 0.64B | 0.63B | 1.04B | 1.02B | 0.92B | 0.89B | 0.84B | 0.87B | 0.79B | 1.03B | 1.04B | 0.85B | 0.95B | 0.94B | 0.90B | 1.62B | 1.66B | 0.55B | 1.13B | 1.16B | 0.67B | 0.68B | 0.57B | 0.74B | 0.74B | 0.73B | 0.68B | 0.66B | 0.64B |
|
Non-Current Debt
|
| 0.10B | | | | 0.47B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 0.00B | | | | | 0.08B | 0.08B | 0.11B | 0.03B | 0.03B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.03B | 0.29B | 0.31B | 0.32B | 0.35B | 0.35B | 0.36B | 1.04B | 0.10B | 0.10B | 0.10B | 0.11B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.08B | 0.08B | 0.05B | 0.04B |
|
Liabilities from Discontinued Operations
|
| | | | | 0.01B | 0.08B | 0.20B | 0.33B | 0.27B | 0.27B | 0.26B | 0.05B | 1.22B | 0.02B | 2.17B | 2.33B | 3.86B | 0.26B | 0.26B | 3.91B | 7.89B | 1.94B | 4.73B | 3.83B | 3.09B | 0.00B | 0.00B | 0.00B | 5.34B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | |
|
Other Non-Current Liabilities
|
| 0.00B | | | | 0.03B | | | | | | | | 0.08B | 0.13B | 0.13B | 0.11B | 0.06B | 0.06B | 0.06B | 0.07B | 0.10B | 0.15B | 0.10B | 0.06B | 0.03B | 0.08B | 0.09B | 0.06B | 0.01B | 0.00B | | | | | | | 0.00B | | | 0.00B |
|
Total Non-Current Liabilities
|
| 0.20B | | | | 4.11B | | | | | | | | 10.98B | 11.87B | 11.99B | 12.03B | 10.84B | 10.71B | 10.39B | 11.84B | 12.81B | 9.81B | 9.42B | 9.34B | 8.90B | 6.00B | 7.12B | 6.98B | 6.45B | 6.48B | | | | | | | 1.02B | | | 0.97B |
|
Total Liabilities
|
-2.67B | 0.20B | -5.31B | -5.28B | -5.64B | 4.14B | 11.73B | 12.04B | 12.89B | 12.40B | 11.85B | 11.40B | 10.81B | 11.06B | 12.00B | 12.11B | 12.14B | 10.90B | 10.77B | 10.45B | 11.91B | 12.91B | 9.96B | 9.52B | 9.41B | 8.93B | 6.07B | 7.21B | 7.04B | 6.46B | 6.48B | 6.60B | 3.85B | 1.05B | 0.94B | 1.04B | 1.04B | 1.02B | 0.97B | 0.96B | 0.97B |
|
Total Debt
|
| 0.10B | | | | 0.47B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
2.94B | 5.42B | 5.31B | 5.28B | 5.64B | 5.62B | 13.10B | 13.17B | 12.99B | 12.35B | 11.68B | 11.38B | 11.45B | 11.15B | 11.22B | 10.54B | 9.98B | 8.93B | 8.39B | 5.70B | 6.84B | 6.98B | 6.35B | 6.06B | 5.69B | 4.91B | 4.12B | 4.56B | 4.61B | 4.47B | 4.15B | 4.13B | 3.00B | 2.49B | 2.50B | 2.44B | 2.48B | 2.47B | 2.44B | 2.43B | 2.49B |
|
Shareholder's Equity
|
2.94B | 5.42B | 5.31B | 5.28B | 5.64B | 5.62B | 13.10B | 13.17B | 12.99B | 12.35B | 11.68B | 11.38B | 11.45B | 11.15B | 11.22B | 10.54B | 9.98B | 8.93B | 8.39B | 5.70B | 6.84B | 6.98B | 6.35B | 6.06B | 5.69B | 4.91B | 4.12B | 4.56B | 4.61B | 4.47B | 4.15B | 4.13B | 3.00B | 2.49B | 2.50B | 2.44B | 2.48B | 2.47B | 2.44B | 2.43B | 2.49B |
|
Liabilities and Shareholders Equity
|
0.26B | 0.37B | | | | 9.76B | 24.91B | 25.29B | 25.99B | 24.79B | 23.56B | 22.82B | 22.31B | 22.22B | 23.22B | 22.66B | 22.12B | 19.83B | 19.16B | 16.18B | 19.04B | 20.20B | 16.63B | 15.92B | 15.44B | 14.20B | 11.23B | 11.88B | 11.74B | 11.03B | 10.74B | 10.76B | 6.87B | 3.56B | 3.46B | 3.50B | 3.54B | 3.51B | 3.44B | 3.41B | 3.49B |
|
Retained Earnings
|
| -0.04B | | | | -0.25B | -0.40B | -0.51B | -0.65B | -1.17B | -1.29B | -1.44B | -1.57B | -2.02B | -2.18B | -2.70B | -3.31B | -3.39B | -3.81B | -5.85B | -6.05B | -6.20B | -6.46B | -6.60B | -6.56B | -6.58B | -6.84B | -6.88B | -6.94B | -6.96B | -7.18B | -7.20B | -6.94B | -6.84B | -6.89B | -6.81B | -6.82B | -6.84B | -6.84B | -6.82B | -6.81B |
|
Preferred Shares
|
| | | | | 0.61B | 1.60B | 1.62B | 1.61B | 1.61B | 1.61B | 1.41B | 1.41B | 1.41B | 1.41B | 1.41B | 1.41B | 1.00B | 1.00B | 1.00B | 1.00B | 1.00B | 1.00B | 1.00B | 0.92B | 0.85B | 0.85B | 0.85B | 0.80B | 0.80B | 0.80B | 0.79B | 0.79B | 0.79B | 0.79B | 0.79B | 0.79B | 0.79B | 0.79B | 0.79B | 0.79B |
|
Treasury Shares
|
| 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.03B | 0.04B | 0.05B | 0.05B | 0.06B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.04B | 0.04B | 0.04B | 0.01B | 0.04B | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B |