|
Real Estate - Gross
|
| | | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accumulated Depreciation
|
| | | | 2.40M | 6.92M | 11.54M | 16.59M | 22.05M | 27.68M | 33.90M | 39.81M | 46.69M | 53.64M | 61.33M | 68.39M | 76.80M | 85.26M | 94.51M | 105.83M | 117.84M | 129.37M | 142.34M | 156.07M | 170.09M | 184.63M | 199.28M | 213.21M | 228.64M | 244.20M | 260.29M | 277.38M | 294.84M | 312.57M | 328.62M | 321.28M | 338.30M | 355.61M | 373.01M | 391.08M | 409.49M | 428.21M | 446.97M | 465.18M | 486.21M | 508.25M | 529.49M |
|
Real Estate - Net
|
| | | 267.68M | 627.61M | 657.96M | 668.03M | 772.01M | 797.88M | 808.18M | 880.96M | 901.42M | 928.86M | 1,117.04M | 1,195.62M | 1,230.16M | 1,232.21M | 1,254.37M | 1,546.60M | 1,626.62M | 1,771.79M | 1,857.73M | 1,923.37M | 1,988.73M | 2,040.47M | 2,108.76M | 2,130.98M | 2,208.66M | 2,255.24M | 2,284.30M | 2,287.21M | 2,399.19M | 2,388.59M | 2,464.28M | 2,463.96M | 2,285.31M | 2,277.31M | 2,270.43M | 2,262.50M | 2,319.14M | 2,337.31M | 2,417.75M | 2,457.26M | 2,572.09M | 2,573.51M | 2,682.91M | 2,709.52M |
|
Loans - Gross
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.93M | 35.52M | 45.02M | 32.61M | 35.83M |
|
Loans - Loss Allowance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 1.44M | 1.26M | 0.67M | 1.04M |
|
Loans - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.69M | 34.08M | 43.76M | 31.94M | 34.79M |
|
Cash & Equivalents
|
2.20M | 1.12M | 33.06M | 31.44M | 11.92M | 3.41M | 4.47M | 8.18M | 4.38M | 3.70M | 4.36M | 4.84M | 5.24M | 6.11M | 6.55M | 12.68M | 9.59M | 147.50M | 6.92M | 6.85M | 8.66M | 9.74M | 65.41M | 12.01M | 14.52M | 8.91M | 9.04M | 8.46M | 6.32M | 8.06M | 16.07M | 11.13M | 7.79M | 8.26M | 11.03M | 7.58M | 8.85M | 9.82M | 20.70M | 9.38M | 43.55M | 14.81M | 31.20M | 19.35M | 8.46M | 4.70M | 4.36M |
|
Receivables - Net
|
| | | | 3.23M | 2.76M | 2.86M | 2.92M | 3.83M | 3.71M | 4.14M | 5.82M | 5.74M | 6.75M | 7.53M | 9.35M | 9.91M | 8.20M | 9.19M | 11.69M | 13.65M | 13.37M | 15.79M | 15.82M | 14.75M | 13.62M | 13.58M | 45.08M | 0.20M | 0.20M | 0.20M | 58.73M | 58.64M | 57.12M | 60.25M | 58.84M | 58.33M | 60.86M | 61.12M | 66.27M | 73.09M | 71.27M | 70.28M | 71.17M | 70.53M | 75.51M | 65.78M |
|
Receivables - Other
|
| | | | 20.17M | | | | | 77.80M | | | | | | | | | | | | | | | | | | | 45.75M | 48.74M | 52.79M | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | 23.39M | 2.76M | 2.86M | 2.92M | 3.83M | 81.50M | 4.14M | 5.82M | 5.74M | 6.75M | 7.53M | 9.35M | 9.91M | 8.20M | 9.19M | 11.69M | 13.65M | 13.37M | 15.79M | 15.82M | 14.75M | 13.62M | 13.58M | 45.08M | 45.95M | 48.94M | 52.99M | 58.73M | 58.64M | 57.12M | 60.25M | 58.84M | 58.33M | 60.86M | 61.12M | 66.27M | 73.09M | 71.27M | 70.28M | 71.17M | 70.53M | 75.51M | 65.78M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.00M | 199.81M | 284.55M | 313.77M | 430.82M | 428.25M | 425.70M | 452.40M | 449.96M | | | | 501.94M | | | |
|
Prepaid Assets
|
| | | 1.39M | 1.15M | 1.11M | 2.87M | 1.51M | 2.72M | 1.96M | 1.84M | 1.42M | 3.33M | 3.12M | 8.05M | 8.09M | 10.71M | 10.40M | 10.16M | 11.24M | 15.64M | 14.81M | 14.51M | 13.99M | 31.03M | 22.87M | 23.65M | 25.75M | 31.13M | 34.66M | 34.32M | 29.90M | 34.64M | 33.47M | 33.77M | 35.02M | 38.49M | 35.34M | 38.38M | 37.41M | 47.49M | 49.72M | 41.07M | 39.26M | 48.96M | 56.49M | 59.95M |
|
Buildings
|
| | | | 518.93M | 551.13M | 562.96M | 655.83M | 681.23M | 694.77M | 760.67M | 784.51M | 815.40M | 993.66M | 1,068.76M | 1,099.14M | 1,099.95M | 1,109.67M | 1,364.86M | 1,458.98M | 1,571.96M | 1,650.57M | 1,763.23M | 1,825.00M | 1,868.59M | 1,900.69M | 2,018.66M | 2,103.81M | 2,157.09M | 2,198.03M | 2,215.55M | 2,334.47M | 2,338.28M | 2,418.59M | 2,426.24M | 2,266.67M | 2,285.14M | 2,292.53M | 2,298.34M | 2,349.85M | 2,359.07M | 2,391.84M | 2,410.10M | 2,490.33M | 2,495.05M | 2,553.18M | 2,568.58M |
|
Construction in Progress
|
| | | | | | | | | | 4.52M | 4.62M | 4.75M | 8.50M | 10.86M | 17.75M | 27.39M | 43.00M | 67.95M | 54.53M | 73.22M | 89.55M | 56.10M | 57.77M | 71.33M | 90.69M | 25.43M | 26.24M | 26.81M | 27.56M | 28.06M | 29.21M | 32.26M | 35.47M | 39.34M | 44.45M | 35.21M | 38.25M | 41.91M | 52.43M | 79.78M | 120.54M | 158.07M | 184.51M | 202.24M | 224.41M | 243.68M |
|
Land & Improvements
|
| | | | 79.25M | 81.78M | 84.03M | 97.90M | 100.96M | 102.48M | 109.91M | 112.16M | 114.53M | 127.66M | 129.71M | 134.16M | 134.16M | 138.24M | 153.00M | 161.57M | 173.97M | 175.44M | 181.54M | 193.17M | 197.38M | 208.88M | 212.92M | 215.07M | 219.93M | 219.24M | 218.09M | 222.84M | 222.84M | 231.84M | 231.60M | 213.59M | 213.59M | 213.59M | 213.59M | 222.00M | 222.00M | 241.06M | 243.54M | 267.54M | 267.54M | 305.60M | 314.63M |
|
Intangibles
|
| | | | 108.54M | 107.25M | 104.66M | 116.58M | 115.20M | 111.73M | 116.10M | 114.87M | 111.19M | 127.13M | 131.41M | 143.06M | 136.65M | 132.48M | 167.04M | 165.67M | 170.16M | 176.23M | 172.08M | 168.62M | 171.88M | 169.24M | 162.58M | 163.39M | 162.35M | 161.19M | 157.91M | 186.31M | 179.61M | 183.09M | 178.33M | 157.28M | 151.34M | 145.84M | 140.50M | 148.45M | 143.04M | 147.51M | 146.20M | 161.43M | 155.66M | 188.01M | 190.65M |
|
Goodwill & Intangibles
|
| | | | 108.54M | 107.25M | 104.66M | 116.58M | 115.20M | 111.73M | 116.10M | 114.87M | 111.19M | 127.13M | 131.41M | 143.06M | 136.65M | 132.48M | 167.04M | 165.67M | 170.16M | 176.23M | 172.08M | 168.62M | 171.88M | 169.24M | 162.58M | 163.39M | 162.35M | 161.19M | 157.91M | 186.31M | 179.61M | 183.09M | 178.33M | 157.28M | 151.34M | 145.84M | 140.50M | 148.45M | 143.04M | 147.51M | 146.20M | 161.43M | 155.66M | 188.01M | 190.65M |
|
Other Non-Current Assets
|
| | | 0.63M | 1.58M | 1.53M | 1.81M | 1.74M | 1.52M | 1.56M | 1.43M | 1.75M | 8.75M | 3.56M | 3.87M | 3.52M | 4.39M | 15.75M | 7.22M | 7.07M | 4.66M | 5.18M | 4.20M | 3.54M | 4.09M | 4.50M | 4.84M | 6.20M | 6.82M | 6.62M | 7.68M | 9.01M | 9.54M | 9.79M | 10.46M | 9.70M | 11.62M | 11.97M | 12.75M | 12.56M | 12.56M | 12.43M | 8.01M | 8.45M | 9.03M | 9.35M | 9.85M |
|
Assets
|
| | | 300.50M | 780.13M | 783.23M | 793.18M | 912.05M | 934.67M | 1,017.85M | 1,020.55M | 1,046.90M | 1,078.57M | 1,277.62M | 1,368.04M | 1,425.34M | 1,424.70M | 1,599.41M | 1,778.51M | 1,861.55M | 2,016.74M | 2,107.24M | 2,223.70M | 2,234.59M | 2,307.32M | 2,359.57M | 2,396.59M | 2,457.54M | 2,507.60M | 2,543.57M | 2,555.97M | 2,826.11M | 2,832.33M | 2,941.05M | 2,961.65M | 2,829.39M | 2,819.29M | 2,807.96M | 2,825.48M | 2,879.75M | 2,942.82M | 2,996.04M | 3,103.11M | 3,223.07M | 3,224.61M | 3,359.43M | 3,381.43M |
|
Accounts Payables
|
| | | 3.32M | 5.98M | 4.97M | 6.98M | 9.35M | 10.21M | 9.95M | 13.52M | 13.78M | 12.62M | 14.47M | 21.95M | 19.79M | 19.73M | 25.29M | 38.62M | 34.24M | 38.25M | 42.61M | 48.37M | 47.83M | 52.00M | 57.77M | 61.11M | 48.55M | 46.76M | 52.11M | 58.78M | 60.89M | 56.93M | 56.24M | 67.67M | 67.34M | 62.83M | 64.36M | 75.79M | 80.21M | 95.64M | 106.16M | 113.77M | 101.27M | 91.16M | 115.11M | 121.57M |
|
Payables
|
| | | 3.32M | 5.98M | 4.97M | 6.98M | 9.35M | 10.21M | 9.95M | 13.52M | 13.78M | 12.62M | 14.47M | 21.95M | 19.79M | 19.73M | 25.29M | 38.62M | 34.24M | 38.25M | 42.61M | 48.37M | 47.83M | 52.00M | 57.77M | 61.11M | 48.55M | 46.76M | 52.11M | 58.78M | 60.89M | 56.93M | 56.24M | 67.67M | 67.34M | 62.83M | 64.36M | 75.79M | 80.21M | 95.64M | 106.16M | 113.77M | 101.27M | 91.16M | 115.11M | 121.57M |
|
Other Accumulated Expenses
|
| | | 1.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | 3.07M | | | 55.38M | 54.66M | 74.61M | 73.73M | 94.17M | 92.58M | 92.12M | 90.50M | 89.08M | 87.13M | 85.91M | 85.76M | 85.51M | 83.31M | 81.88M | 85.93M | 84.18M | 82.71M | 88.75M | 105.67M | 121.77M | 120.98M | 118.34M | 118.66M | 220.53M |
|
Non-Current Debt
|
| | | | 69.98M | 69.37M | 68.76M | 154.42M | 184.42M | 198.17M | 206.67M | 212.17M | 158.17M | 204.78M | 204.00M | 203.25M | 202.50M | 211.16M | 248.41M | 248.24M | 248.33M | 262.00M | 446.87M | 446.93M | 446.99M | 447.05M | 447.11M | 447.17M | 447.23M | 447.15M | 447.21M | 695.59M | 695.70M | 695.82M | 695.93M | 696.05M | 696.17M | 696.29M | 696.41M | 696.53M | 696.65M | 844.94M | 894.52M | 894.68M | 1,018.19M | 1,018.40M | 1,018.64M |
|
Minority Interest
|
| | | 283.85M | 249.27M | 247.25M | 245.52M | 242.63M | 239.91M | 151.08M | 141.42M | 137.84M | 134.13M | 114.29M | 114.97M | 123.28M | 135.06M | 138.60M | 130.04M | 131.09M | 143.91M | 141.27M | 137.27M | 137.22M | 147.54M | 149.00M | 147.30M | 145.40M | 145.73M | 157.97M | 157.86M | 158.91M | 158.24M | 168.70M | 165.99M | 166.10M | 167.53M | 165.53M | 164.39M | 87.31M | 69.28M | 67.62M | 66.46M | 66.00M | 64.87M | 52.20M | 51.32M |
|
Operating Leases
|
| | | | | | 39.69M | 44.60M | 44.08M | 42.12M | 41.89M | 41.84M | 40.63M | 38.17M | 40.87M | 38.57M | 36.09M | 33.94M | 33.04M | 30.84M | 29.94M | 28.21M | 26.45M | 24.58M | 31.22M | 29.18M | 27.23M | 25.41M | 23.74M | 22.13M | 20.69M | 19.72M | 18.49M | 20.26M | 19.14M | 16.39M | 15.39M | 14.42M | 13.45M | 12.48M | 11.59M | 10.83M | 11.37M | 14.88M | 14.09M | 13.33M | 12.64M |
|
Total Liabilities
|
| | | 3.32M | 142.72M | 148.77M | 165.59M | 292.15M | 321.73M | 332.52M | 343.63M | 348.60M | 390.57M | 598.21M | 598.90M | 634.25M | 630.01M | 543.38M | 737.21M | 836.30M | 887.00M | 969.31M | 1,039.96M | 1,034.75M | 1,110.12M | 1,076.54M | 1,096.44M | 1,157.57M | 1,180.81M | 1,209.03M | 1,185.26M | 1,384.53M | 1,392.99M | 1,499.06M | 1,542.86M | 1,418.40M | 1,379.25M | 1,385.90M | 1,390.26M | 1,470.24M | 1,554.97M | 1,623.56M | 1,721.48M | 1,835.95M | 1,826.05M | 1,972.89M | 1,996.61M |
|
Total Debt
|
| | | | 69.98M | 69.37M | 68.76M | 154.42M | 184.42M | 198.17M | 206.67M | 212.17M | 158.17M | 204.78M | 204.00M | 203.25M | 202.50M | 211.16M | 248.41M | 248.24M | 248.33M | 262.00M | 446.87M | 446.93M | 446.99M | 447.05M | 447.11M | 447.17M | 447.23M | 447.15M | 447.21M | 695.59M | 695.70M | 695.82M | 695.93M | 696.05M | 696.17M | 696.29M | 696.41M | 696.53M | 696.65M | 844.94M | 894.52M | 894.68M | 1,018.19M | 1,018.40M | 1,018.64M |
|
Common Equity
|
| | | 297.18M | 637.41M | 634.46M | 627.59M | 620.57M | 612.95M | 685.32M | 676.92M | 698.30M | 688.00M | 679.41M | 769.13M | 791.09M | 794.69M | 1,056.03M | 1,041.30M | 1,025.25M | 1,129.75M | 1,137.92M | 1,183.74M | 1,199.84M | 1,197.20M | 1,283.03M | 1,300.15M | 1,299.97M | 1,326.79M | 1,334.54M | 1,370.71M | 1,441.58M | 1,439.35M | 1,441.99M | 1,418.80M | 1,410.98M | 1,440.04M | 1,422.07M | 1,435.22M | 1,409.52M | 1,387.85M | 1,372.47M | 1,381.63M | 1,387.12M | 1,398.56M | 1,386.53M | 1,384.82M |
|
Shareholder's Equity
|
| | | 297.18M | 637.41M | 634.46M | 627.59M | 620.57M | 612.95M | 685.32M | 676.92M | 698.30M | 688.00M | 679.41M | 769.13M | 791.09M | 794.69M | 1,056.03M | 1,041.30M | 1,025.25M | 1,129.75M | 1,137.92M | 1,183.74M | 1,199.84M | 1,197.20M | 1,283.03M | 1,300.15M | 1,299.97M | 1,326.79M | 1,334.54M | 1,370.71M | 1,441.58M | 1,439.35M | 1,441.99M | 1,418.80M | 1,410.98M | 1,440.04M | 1,422.07M | 1,435.22M | 1,409.52M | 1,387.85M | 1,372.47M | 1,381.63M | 1,387.12M | 1,398.56M | 1,386.53M | 1,384.82M |
|
Liabilities and Shareholders Equity
|
| | | 300.50M | 780.13M | 783.23M | 793.18M | 912.05M | 934.67M | 1,017.85M | 1,020.55M | 1,046.90M | 1,078.57M | 1,277.62M | 1,368.04M | 1,425.34M | 1,424.70M | 1,599.41M | 1,778.51M | 1,861.55M | 2,016.74M | 2,107.24M | 2,223.70M | 2,234.59M | 2,307.32M | 2,359.57M | 2,396.59M | 2,457.54M | 2,507.60M | 2,543.57M | 2,555.97M | 2,826.11M | 2,832.33M | 2,941.05M | 2,961.65M | 2,829.39M | 2,819.29M | 2,807.96M | 2,825.48M | 2,879.75M | 2,942.82M | 2,996.04M | 3,103.11M | 3,223.07M | 3,224.61M | 3,359.43M | 3,381.43M |
|
Retained Earnings
|
| | | | -2.88M | -2.30M | -1.80M | -1.69M | -1.02M | -0.32M | 0.57M | 3.04M | 3.13M | 3.63M | 4.41M | 7.13M | 8.65M | 10.09M | 12.24M | 12.83M | 12.38M | 18.02M | 18.57M | 20.00M | 21.70M | 25.37M | 29.63M | 31.96M | 38.96M | 47.16M | 55.13M | 62.02M | 69.36M | 76.56M | 77.20M | 93.50M | 97.39M | 102.49M | 107.86M | 112.30M | 116.93M | 121.54M | 126.40M | 131.85M | 134.98M | 139.05M | 140.26M |
|
Treasury Shares
|
| | | | 0.00M | 0.00M | 0.00M | 0.89M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.64M | 0.64M | 0.64M | 0.64M | 0.28M | 0.28M | 0.28M | 0.28M | 0.49M | 0.49M | 0.49M | 0.49M | 0.68M | 0.65M | 0.65M | 0.65M | 0.89M | 0.90M | 0.90M | 0.90M | 1.12M | 1.12M | 1.12M | 0.90M | | | | 0.95M | | | |
|
Shares Outstanding
|
| | | 0.00M | 24.17M | 24.17M | | 24.17M | 24.17M | 34.65M | | 36.87M | | | | 44.79M | 45.46M | 60.38M | | 60.85M | 68.01M | 69.60M | | 74.83M | 75.08M | 79.66M | | 82.11M | 83.86M | 83.93M | | 90.15M | 90.78M | 90.82M | 90.81M | 90.81M | 93.39M | 93.42M | 95.12M | 40.39M | 40.94M | 41.21M | 42.27M | 43.19M | 44.70M | 45.35M | 46.11M |