|
Real Estate - Gross
|
| | 1,468.18M | | 1,502.72M | 1,511.26M | 1,521.18M | 1,529.92M | 1,542.55M | 1,586.17M | 1,662.59M | 1,682.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,934.42M | | 5,153.59M | 5,328.82M | 5,493.19M | 5,598.17M | 5,732.27M | 5,838.15M | 6,177.92M | 6,251.87M | 6,372.96M | 6,592.28M | 6,699.99M |
|
Accumulated Depreciation
|
| | 354.75M | | 378.95M | 391.17M | 403.19M | 415.28M | 427.29M | 439.46M | 451.81M | 464.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,150.81M | | 1,212.86M | 1,246.31M | 1,273.72M | 1,299.90M | 1,336.54M | 1,376.20M | 1,415.58M | 1,456.56M | 1,498.55M | 1,540.94M | 1,583.53M |
|
Real Estate - Net
|
| | 1,113.44M | | 1,123.77M | 1,120.08M | 1,117.99M | 1,114.64M | 1,115.26M | 1,146.70M | 1,210.79M | 1,217.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,395.97M | | 3,940.73M | 4,082.50M | 4,853.55M | 4,927.92M | 5,039.20M | 5,184.06M | 5,503.44M | 5,565.76M | 5,694.95M | 5,950.07M | 5,989.79M |
|
Receivables - Doubtful
|
| | | | | | | | | | 0.52M | | 0.54M | 0.54M | 0.37M | 0.36M | 0.35M | 0.32M | 0.35M | 0.40M | 0.34M | 0.41M | 0.38M | 0.36M | 0.31M | 0.35M | 0.39M | 0.39M | 0.52M | 0.63M | 0.81M | 0.56M | 0.51M | 0.57M | 0.58M | 0.62M | 0.41M | 0.52M | 0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage Loans
|
| | | | | | 4.13M | | 4.12M | 4.11M | 4.11M | 4.11M | 4.11M | 4.11M | 9.32M | 9.30M | 9.28M | 9.25M | 8.87M | 8.83M | 8.80M | 8.76M | 4.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Gross
|
| | | | | | | | | | 4.15M | | 4.15M | 4.15M | 9.36M | 9.33M | 9.30M | 9.28M | 8.89M | 8.85M | 8.82M | 8.78M | 4.99M | 4.96M | 4.93M | 4.90M | 4.88M | 4.84M | 4.82M | 4.78M | 4.75M | 4.72M | 4.69M | 4.66M | 4.58M | 2.62M | 2.62M | 2.60M | 2.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Loss Allowance
|
| | | | | | | | | | 0.04M | | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
1.40M | 0.12M | 1.06M | 0.15M | 0.14M | 0.15M | 0.14M | 0.11M | 0.10M | 0.45M | 0.17M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 4.39M | | | | 0.06M | | 1.08M | 0.37M | 40.26M | 15.62M | 39.40M | 16.96M | 17.53M | 20.52M | 32.92M | 2.98M | 1.01M |
|
Receivables - Net
|
| | | | | | 2.46M | | 2.02M | 2.63M | 3.95M | 3.67M | 3.38M | 3.57M | 3.48M | 2.93M | 2.69M | 3.37M | 4.86M | 3.37M | 3.75M | 4.87M | 4.46M | 3.29M | 2.82M | 3.77M | 5.62M | 3.78M | 3.51M | 4.93M | 6.82M | 4.08M | 3.23M | 3.91M | 6.00M | 4.11M | 3.68M | 5.03M | 6.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83M | 6.10M | 4.79M | 4.43M | 1.43M | 1.29M | 4.05M | 7.89M | 3.86M | 4.83M | 4.79M | 2.77M | 4.66M |
|
Receivables
|
| | | | | | 2.46M | | 2.02M | 2.63M | 3.95M | 3.67M | 3.38M | 3.57M | 3.48M | 2.93M | 2.69M | 3.37M | 4.86M | 3.37M | 3.75M | 4.87M | 4.46M | 3.29M | 2.82M | 3.77M | 5.62M | 3.78M | 3.51M | 4.93M | 6.82M | 4.08M | 3.23M | 3.91M | 6.00M | 4.11M | 3.68M | 5.03M | 6.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 61.29M | | 61.46M | 62.55M | 6.68M | 63.35M | 6.78M | 5.72M | 8.09M | 7.33M | 11.80M | 5.18M | 7.09M | 8.31M | 7.38M | 4.59M | 7.04M | 6.52M | 8.67M | 5.22M | 7.45M | 8.63M | 5.89M | 5.64M | 6.96M | 6.22M | 6.33M | 6.74M | 7.61M | 8.09M | 8.91M | 7.73M | 10.21M | 8.34M | 7.28M | 5.87M | 8.27M | 8.38M | 13.13M | 13.60M | 18.55M | 17.80M | 17.19M | 19.77M | 22.49M | 21.29M | 18.16M | 11.15M | 7.79M | 12.54M | 8.75M | 10.14M | 11.33M | 11.62M | | | | | | | | | | | |
|
Buildings
|
| | | | | | 985.80M | | | | 1,056.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | 97.59M | | 76.44M | 71.91M | 73.72M | 74.94M | 82.52M | 99.26M | 112.15M | 112.70M | 120.42M | 130.53M | 148.25M | 143.99M | 145.53M | 147.49M | 148.77M | 151.12M | 184.62M | 169.62M | 179.97M | 173.77M | 198.14M | 204.98M | 170.44M | 161.66M | 166.76M | 206.82M | 293.91M | 244.31M | 197.21M | 204.20M | 242.01M | 238.84M | 211.57M | 244.76M | 263.66M | 264.53M | 285.52M | 354.24M | 420.00M | 438.19M | 405.26M | 324.84M | 359.59M | 346.25M | 320.00M | 352.34M | 504.61M | 549.58M | 554.36M | 578.58M | 538.45M | 524.93M | 559.11M | 552.46M | 639.65M | 670.25M | 693.07M | 654.09M | 674.47M | 686.10M | 678.01M | 642.21M | 710.20M |
|
Land & Improvements
|
| | | | | | 221.52M | | 221.52M | 226.40M | 235.39M | 237.85M | 237.91M | 240.49M | 244.20M | | | 264.69M | 265.87M | 267.91M | 274.86M | 278.64M | 283.12M | 286.21M | 286.71M | 289.04M | | | | | 308.93M | | 337.31M | 341.14M | 345.42M | 349.52M | 368.81M | 376.66M | 380.68M | 388.79M | 416.42M | 418.35M | 452.70M | 458.27M | 466.83M | 488.70M | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | 2.73M | | 2.75M | 2.71M | 2.74M | 2.78M | 2.74M | 2.74M | 2.76M | 2.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.23M | | 7.79M | 7.26M | 7.54M | 7.82M | 7.39M | 7.17M | 7.45M | 7.40M | 7.08M | 6.95M | 7.01M |
|
Goodwill
|
| | | | | | 0.99M | | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | | | | | | | | | | | |
|
Intangibles
|
| | | | | | 3.05M | | 2.01M | 2.67M | 12.16M | 10.99M | 10.76M | 10.43M | 11.85M | 10.29M | 17.51M | 17.30M | 16.79M | 15.96M | 20.38M | 19.96M | 20.12M | 18.59M | 18.32M | 17.92M | 19.06M | 18.30M | 17.64M | 19.05M | 21.23M | 21.91M | 21.96M | 21.81M | 20.69M | 20.69M | 21.56M | 21.75M | 21.70M | 21.43M | 24.54M | 26.84M | 28.83M | 28.57M | 27.88M | 26.18M | 28.11M | 26.99M | 25.86M | 29.61M | 31.56M | 32.36M | 39.99M | 39.28M | 37.18M | 36.11M | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | 4.04M | | 3.00M | 3.66M | 13.15M | 11.98M | 11.75M | 11.42M | 12.84M | 11.28M | 18.50M | 18.29M | 17.78M | 16.95M | 21.37M | 20.95M | 21.11M | 19.59M | 19.31M | 18.91M | 20.05M | 19.29M | 18.63M | 20.04M | 22.22M | 22.90M | 22.95M | 22.80M | 21.68M | 21.68M | 22.55M | 22.74M | 22.69M | 22.41M | 25.53M | 27.83M | 29.82M | 29.56M | 28.87M | 27.16M | 29.10M | 27.98M | 26.85M | 30.60M | 32.55M | 33.35M | 40.98M | 40.27M | 38.17M | 37.10M | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | 62.41M | | 61.60M | 62.30M | 72.80M | 72.30M | 75.92M | 69.45M | 78.32M | 79.86M | 90.33M | 89.54M | 93.43M | 90.63M | 96.41M | 102.47M | 93.51M | 92.18M | 91.61M | 88.61M | 91.86M | 89.55M | 98.10M | 94.15M | 104.83M | 107.49M | 108.22M | 108.50M | 116.03M | 113.23M | 123.32M | 120.85M | 121.23M | 120.42M | 127.46M | 137.24M | 144.62M | 141.81M | 140.44M | 145.70M | 149.58M | 152.25M | 157.91M | 171.59M | 182.22M | 205.53M | 218.07M | 241.16M | 244.94M | 239.26M | 254.53M | 264.71M | 251.94M | 255.30M | 272.16M | 267.99M | 290.16M | 284.75M | 275.19M | 293.48M | 307.34M |
|
Assets
|
| | 1,178.52M | | 1,188.12M | 1,185.49M | 1,183.28M | 1,180.88M | 1,179.70M | 1,212.19M | 1,286.52M | 1,292.64M | 1,296.23M | 1,299.07M | 1,354.10M | 1,363.65M | 1,452.58M | 1,465.65M | 1,473.41M | 1,480.93M | 1,548.61M | 1,562.98M | 1,575.82M | 1,581.28M | 1,603.48M | 1,619.91M | 1,661.90M | 1,659.28M | 1,654.85M | 1,718.44M | 1,825.76M | 1,856.43M | 1,870.71M | 1,893.99M | 1,953.22M | 1,962.79M | 2,021.73M | 2,089.16M | 2,131.70M | 2,171.65M | 2,295.38M | 2,400.44M | 2,546.08M | 2,604.76M | 2,622.52M | 2,635.69M | 2,720.80M | 2,756.92M | 2,855.62M | 2,985.01M | 3,215.34M | 3,344.74M | 3,851.72M | 3,962.32M | 4,035.84M | 4,080.46M | 4,204.13M | 4,354.85M | 4,519.21M | 4,577.01M | 4,714.69M | 4,754.06M | 5,077.48M | 5,107.98M | 5,189.61M | 5,354.76M | 5,431.81M |
|
Accounts Payables
|
| | 23.60M | | 20.38M | 28.15M | 20.97M | 14.69M | 20.78M | 30.40M | 31.20M | 19.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.99M | | 178.57M | 218.12M | 146.34M | 155.25M | 188.84M | 205.32M | 147.34M | 177.39M | 200.50M | 230.17M | 169.94M |
|
Notes Payables
|
| | 89.16M | | 130.59M | 134.22M | 91.29M | 144.22M | 108.75M | 144.30M | 154.52M | 118.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | 0.79M | | 1.17M | 1.29M | 1.42M | 1.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 112.76M | | 150.98M | 162.37M | 113.05M | 158.91M | 130.70M | 175.99M | 187.14M | 140.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.99M | | 178.57M | 218.12M | 146.34M | 155.25M | 188.84M | 205.32M | 147.34M | 177.39M | 200.50M | 230.17M | 169.94M |
|
Accumulated Expenses
|
| | | | | | 2.62M | | 2.70M | 2.69M | 2.74M | 2.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.05M |
|
Other Accumulated Expenses
|
| | | | | | 0.34M | | 0.21M | 0.51M | 1.46M | 0.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.45M | | -2.00M | | | | | | | | | | |
|
Non-Current Debt
|
| | 602.95M | | 593.22M | 588.14M | 644.42M | 603.12M | 639.96M | 634.11M | 628.17M | 672.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,691.26M | | 1,726.02M | 1,676.13M | 1,676.35M | 1,676.57M | 1,676.80M | 1,627.02M | 1,507.16M | 1,457.28M | 1,457.47M | 1,437.66M | 1,611.03M |
|
Non-Current Deffered Revenue
|
| | | | | | 6.44M | | 6.05M | 5.99M | 6.37M | 6.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 2.58M | | 2.60M | 2.59M | 2.65M | 2.67M | 2.71M | 2.75M | 2.78M | 2.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | | 0.34M | 0.30M | 0.31M | 0.32M | 0.26M | 0.25M | 0.36M | 0.29M | 0.24M | 0.33M | 0.39M |
|
Other Non-Current Liabilities
|
| | 15.71M | | 14.36M | 14.68M | 15.08M | 16.05M | 14.94M | 15.39M | 17.02M | 16.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.67M | | 85.84M | 83.10M | 89.42M | 87.10M | 86.21M | 92.88M | 134.03M | 131.50M | 127.61M | 135.73M | 138.00M |
|
Total Non-Current Liabilities
|
| | 715.71M | | 744.20M | 750.51M | 756.69M | 762.04M | 769.49M | 808.81M | 863.89M | 861.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,998.73M | | 1,904.56M | 1,892.49M | 1,821.16M | 1,830.55M | 1,861.54M | 1,828.49M | 1,650.90M | 1,631.33M | 1,654.88M | 1,709.99M | 1,797.22M |
|
Total Liabilities
|
| | 731.42M | | 758.56M | 765.19M | 771.77M | 778.08M | 784.43M | 824.20M | 880.91M | 878.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,450.29M | | | | 1,643.88M | | | | 2,082.40M | | 1,990.41M | 1,975.59M | 1,910.58M | 1,917.65M | 1,947.75M | 1,921.37M | 1,784.93M | 1,762.82M | 1,782.50M | 1,845.72M | 1,935.22M |
|
Total Debt
|
| | 602.95M | | 593.22M | 588.14M | 644.42M | 603.12M | 639.96M | 634.11M | 628.17M | 672.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,859.71M | | 1,724.02M | 1,676.13M | 1,676.35M | 1,676.57M | 1,676.80M | 1,627.02M | 1,507.16M | 1,457.28M | 1,457.47M | 1,437.66M | 1,611.03M |
|
Common Equity
|
| | 447.10M | | 429.56M | 420.31M | 411.51M | 402.79M | 395.27M | 387.99M | 405.61M | 414.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,270.52M | | | | 1,571.46M | | | | 1,953.44M | | 2,213.72M | 2,379.26M | 2,608.63M | 2,659.36M | 2,766.95M | 2,832.69M | 3,292.54M | 3,345.16M | 3,407.11M | 3,509.03M | 3,496.59M |
|
Shareholder's Equity
|
| | 447.10M | | 429.56M | 420.31M | 411.51M | 402.79M | 395.27M | 387.99M | 405.61M | 414.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,270.52M | | | | 1,571.46M | | | | 1,953.44M | | 2,213.72M | 2,379.26M | 2,608.63M | 2,659.36M | 2,766.95M | 2,832.69M | 3,292.54M | 3,345.16M | 3,407.11M | 3,509.03M | 3,496.59M |
|
Liabilities and Shareholders Equity
|
| | 1,178.52M | | 1,188.12M | 1,185.49M | 1,183.28M | 1,180.88M | 1,179.70M | 1,212.19M | 1,286.52M | 1,292.64M | 1,296.23M | 1,299.07M | 1,354.10M | 1,363.65M | 1,452.58M | 1,465.65M | 1,473.41M | 1,480.93M | 1,548.61M | 1,562.98M | 1,575.82M | 1,581.28M | 1,603.48M | 1,619.91M | 1,661.90M | 1,659.28M | 1,654.85M | 1,718.44M | 1,825.76M | 1,856.43M | 1,870.71M | 1,893.99M | 1,953.22M | 1,962.79M | 2,021.73M | 2,089.16M | 2,131.70M | 2,171.65M | 2,295.38M | 2,400.44M | 2,546.08M | 2,604.76M | 2,622.52M | 2,635.69M | 2,720.80M | 2,756.92M | 2,855.62M | 2,985.01M | 3,215.34M | 3,344.74M | 3,851.72M | 3,962.32M | 4,035.84M | 4,080.46M | 4,204.13M | 4,354.85M | 4,519.21M | 4,577.01M | 4,714.69M | 4,754.06M | 5,077.48M | 5,107.98M | 5,189.61M | 5,354.76M | 5,431.81M |
|
Retained Earnings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | | | | 36.37M | | 358.93M | 42.09M | 24.89M | 30.78M | 29.69M | 13.94M | 21.95M | 15.03M | 10.89M | 8.75M | 8.36M |
|
Preferred Shares
|
| | | | | | 6.34M | | | | 6.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | 0.12M | | | | 0.17M | 0.24M | 0.24M | 0.23M | 0.24M | 0.26M | 0.28M | 0.28M | 0.21M | 0.27M | 0.27M | 0.29M | 0.29M | 0.27M | 0.27M | 0.27M | 0.27M | 0.24M | 0.26M | 0.26M | 0.26M | 0.17M | 0.15M | 0.16M | 0.16M | 0.13M | 0.15M | 0.15M | 0.15M | 0.12M | 0.14M | 0.14M | 0.14M | 0.12M | 0.13M | 0.13M | 0.13M | 0.11M | 0.12M | 0.12M | 0.11M | 0.10M | 0.10M | 0.11M | 0.11M | 0.09M | 0.10M | 0.10M | 0.10M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.08M | 0.08M | 0.08M | 0.09M | 0.08M |