|
Real Estate - Gross
|
677.89M | 796.55M | 939.07M | 994.14M | 1,194.56M | 1,307.25M | 1,394.55M | 1,500.05M | 1,660.23M | 1,817.79M | 2,002.31M | 2,148.56M | 2,192.61M | 2,320.41M | 2,528.67M | 2,699.43M | 2,906.11M | 3,129.09M | 3,355.56M | 3,562.76M | 3,675.84M | 3,817.43M | 4,055.39M | 4,214.48M | 4,452.10M | 4,634.13M | 4,915.25M | 5,146.24M | 5,471.32M | 5,758.82M | 6,029.43M | 6,309.06M | 6,592.60M | 6,934.44M | 7,167.00M |
|
Accumulated Depreciation
|
14.86M | 19.55M | 24.82M | 31.31M | 36.31M | 43.63M | 51.85M | 60.23M | 69.01M | 79.48M | 90.07M | 100.47M | 113.23M | 124.49M | 136.10M | 150.84M | 165.73M | 182.57M | 200.15M | 220.71M | 238.40M | 259.09M | 276.31M | 297.36M | 318.86M | 343.64M | 367.13M | 393.78M | 421.49M | 450.45M | 476.83M | 510.19M | 541.39M | 577.37M | 612.67M |
|
Real Estate - Net
|
| | 907.35M | | 1,144.73M | 1,249.16M | 1,325.19M | 1,424.11M | 1,558.09M | 1,675.80M | 1,818.85M | 1,947.07M | 1,976.58M | 2,085.42M | 2,223.30M | 2,372.57M | 2,496.38M | 2,705.42M | 2,950.69M | 3,104.39M | 3,220.68M | 3,341.68M | 3,534.26M | 3,679.99M | 3,901.21M | 4,059.84M | 4,316.80M | 4,515.31M | 4,746.18M | 4,965.28M | 5,190.52M | 5,440.71M | 5,679.60M | 5,952.36M | 6,150.37M |
|
Loans - Net
|
| | 2.73M | | 6.32M | 13.05M | 5.70M | 11.94M | 30.66M | 62.51M | 92.18M | 99.49M | 101.01M | 100.92M | 152.22M | 176.03M | 237.65M | 237.12M | 189.29M | 223.17M | 194.96M | 204.74M | 240.03M | 231.73M | 227.41M | 227.11M | 223.85M | 235.91M | 294.98M | 336.21M | 352.07M | 354.72M | 371.61M | 403.35M | 401.32M |
|
Cash & Equivalents
|
10.51M | 26.39M | 19.43M | 1.84M | 131.39M | 73.27M | 4.24M | 114.02M | 7.82M | 23.45M | 8.30M | 192.62M | 100.84M | 183.76M | 26.60M | 42.84M | 126.47M | 27.51M | 59.76M | 14.26M | 17.99M | 136.30M | 62.34M | 70.96M | 14.11M | 36.11M | 39.81M | 79.16M | 23.56M | 32.66M | 40.71M | 47.00M | 20.80M | 23.84M | 60.20M |
|
Receivables - Net
|
| | | | | | | | 23.40M | 58.70M | 89.60M | 7.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | 23.40M | 58.70M | 89.60M | 7.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 3.04M | | 5.12M | 6.05M | 7.71M | 10.07M | 14.52M | 18.36M | 15.96M | 14.17M | | | 25.41M | 27.83M | 30.88M | 26.83M | 25.64M | 27.27M | 25.44M | 25.73M | 22.99M | 26.20M | 25.48M | 26.73M | 32.66M | 27.49M | 29.61M | 29.42M | 29.95M | 39.31M | 38.43M | 38.81M | 39.47M |
|
Buildings
|
| | | | | | | | | | 1,224.68M | | 1,341.42M | 1,423.03M | 1,519.66M | 1,631.76M | 1,723.81M | 1,859.19M | 2,035.92M | 2,130.59M | 2,212.21M | 2,305.25M | 2,440.63M | 2,554.14M | 2,684.81M | 2,798.18M | 2,938.01M | 3,045.58M | 3,162.05M | 3,302.20M | 3,536.00M | 3,796.46M | 3,995.40M | 4,242.12M | 4,388.96M |
|
Construction in Progress
|
| | 4.08M | | 11.26M | 3.93M | 1.32M | 2.46M | 7.08M | 10.23M | 12.13M | 11.56M | 10.96M | 7.24M | 3.91M | 4.03M | 4.33M | 2.80M | 8.86M | 9.32M | 22.15M | 29.97M | 34.54M | 42.78M | 59.57M | 69.11M | 96.52M | 121.63M | 169.84M | 200.72M | 153.79M | 88.30M | 80.28M | 42.91M | 49.88M |
|
Land & Improvements
|
| | 278.99M | | 355.18M | 392.83M | 420.85M | 451.46M | 502.56M | 547.55M | 588.28M | 632.63M | 646.45M | 686.91M | 741.25M | 790.39M | 835.54M | 925.62M | 1,004.15M | 1,083.01M | 1,124.15M | 1,163.66M | 1,228.69M | 1,274.40M | 1,370.07M | 1,431.44M | 1,542.30M | 1,635.67M | 1,730.12M | 1,799.18M | 1,865.61M | 1,949.33M | 2,025.92M | 2,125.04M | 2,200.83M |
|
Long-Term Investments
|
| | 620.00M | | 618.00M | 622.30M | 609.20M | | | | 601.30M | 342.70M | 364.80M | 358.10M | 399.70M | 364.40M | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | 78.92M | | 79.18M | 78.48M | 80.27M | 83.03M | 85.28M | 87.17M | 87.96M | 88.14M | 86.58M | 89.39M | 88.36M | 87.85M | 87.95M | 87.85M | 89.21M | 88.32M | 87.73M | 94.89M | 94.05M | 98.19M | 100.05M | 101.24M | 99.22M |
|
Goodwill & Intangibles
|
| | | | | | | | | | 78.92M | | 79.18M | 78.48M | 80.27M | 83.03M | 85.28M | 87.17M | 87.96M | 88.14M | 86.58M | 89.39M | 88.36M | 87.85M | 87.95M | 87.85M | 89.21M | 88.32M | 87.73M | 94.89M | 94.05M | 98.19M | 100.05M | 101.24M | 99.22M |
|
Other Non-Current Assets
|
6.72M | 6.34M | 12.18M | 9.33M | 8.64M | 0.81M | 12.00M | 4.91M | 10.13M | 2.78M | 13.02M | 21.46M | 8.66M | 9.58M | 17.06M | | 6.35M | 3.98M | 15.43M | 14.49M | 21.79M | 11.91M | 9.15M | 5.40M | 4.62M | 5.91M | 9.16M | 1.24M | 8.68M | 6.88M | 10.02M | 3.45M | 0.29M | 1.36M | 10.18M |
|
Assets
|
| | 942.22M | | 1,312.41M | 1,354.96M | 1,380.90M | 1,580.53M | 1,643.30M | 1,805.48M | 1,975.45M | 2,305.45M | 2,247.24M | 2,451.74M | 2,488.80M | 2,662.72M | 2,948.67M | 3,053.69M | 3,298.80M | 3,465.88M | 3,587.48M | 3,853.55M | 4,000.03M | 4,136.35M | 4,312.82M | 4,512.18M | 4,768.26M | 5,013.44M | 5,267.20M | 5,532.06M | 5,798.68M | 6,056.91M | 6,289.59M | 6,610.03M | 6,863.02M |
|
Notes Payables
|
293.00M | 392.00M | 230.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | 14.07M | 13.19M | 16.14M | 16.92M | 17.65M | 19.39M | 21.30M | 21.55M | 24.24M | 25.70M | 26.40M | 29.70M | 30.53M | 32.61M | 34.33M | 36.07M | 38.68M | 39.40M | 41.18M | 43.70M | 43.94M | 47.18M | 50.24M | 51.12M | 51.12M | 55.61M | 58.66M | 59.84M | 59.84M | 65.39M |
|
Payables
|
293.00M | 392.00M | 230.00M | | | 14.07M | 13.19M | 16.14M | 16.92M | 17.65M | 19.39M | 21.30M | 21.55M | 24.24M | 25.70M | 26.40M | 29.70M | 30.53M | 32.61M | 34.33M | 36.07M | 38.68M | 39.40M | 41.18M | 43.70M | 43.94M | 47.18M | 50.24M | 51.12M | 51.12M | 55.61M | 58.66M | 59.84M | 59.84M | 65.39M |
|
Accumulated Expenses
|
| | 6.72M | | 6.74M | 6.63M | 4.94M | 10.09M | 13.44M | 17.32M | 13.37M | 54.83M | 13.14M | 15.72M | 16.79M | 16.49M | 21.19M | 23.95M | 32.15M | 24.71M | 29.79M | 28.86M | 29.26M | 25.78M | 28.18M | 25.70M | 31.25M | 25.80M | 30.94M | 31.57M | 35.15M | 25.89M | 32.89M | 35.97M | 41.03M |
|
Non-Current Debt
|
| | 511.65M | | 508.82M | 507.48M | 34.00M | 46.00M | 67.00M | 155.00M | 46.00M | 65.00M | | | 18.00M | 138.00M | | | 144.00M | 147.00M | 218.00M | | | 1,025.77M | | | | | 245.00M | 80.00M | 1,721.11M | 1,722.09M | 1,723.07M | 1,724.06M | 1,725.01M |
|
Minority Interest
|
| | | | 252.23M | 250.34M | 248.86M | 247.45M | 244.92M | 7.67M | 7.66M | 7.39M | 7.30M | 7.26M | 7.19M | 7.23M | 7.18M | 7.19M | 7.24M | 7.39M | 7.45M | 7.56M | 8.51M | 8.43M | 8.53M | 8.57M | 8.42M | 8.47M | 8.47M | 8.31M | 8.45M | 8.27M | 8.10M | 7.98M | 7.90M |
|
Operating Leases
|
| | 12.32M | | 12.15M | 11.88M | 11.62M | 10.07M | 9.78M | 9.63M | 9.56M | 9.31M | 9.13M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 2.90M | 41.00M | | | 14.30M | | | 13.21M | 13.95M | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | 770.43M | 908.67M | | | 892.56M | | | 1,096.09M | 1,241.04M | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
-177.39M | -178.09M | 760.82M | -232.75M | 527.97M | 540.07M | 569.86M | 541.04M | 612.79M | 704.45M | 773.33M | 949.67M | 888.86M | 890.01M | 906.85M | 1,008.43M | 1,106.10M | 1,109.30M | 1,254.99M | 1,241.97M | 1,319.50M | 1,349.84M | 1,503.26M | 1,505.72M | 1,505.56M | 1,674.39M | 1,781.26M | 1,765.89M | 2,014.93M | 2,330.41M | 2,226.55M | 2,233.68M | 2,451.60M | 2,765.55M | 2,655.13M |
|
Total Debt
|
| | 511.65M | | 508.82M | 507.48M | 34.00M | 46.00M | 67.00M | 155.00M | 46.00M | 65.00M | | | 18.00M | 138.00M | | | 144.00M | 147.00M | 218.00M | | | 1,025.77M | | | | | 245.00M | 80.00M | 1,721.11M | 1,722.09M | 1,723.07M | 1,724.06M | 1,725.01M |
|
Common Equity
|
177.39M | 178.09M | 181.40M | 232.75M | 784.44M | 814.89M | 811.04M | 1,039.49M | 1,030.52M | 1,101.03M | 1,202.11M | 1,355.78M | 1,358.38M | 1,561.73M | 1,581.95M | 1,654.28M | 1,842.57M | 1,944.39M | 2,043.80M | 2,223.91M | 2,267.97M | 2,503.70M | 2,496.77M | 2,630.63M | 2,807.26M | 2,837.79M | 2,987.00M | 3,247.56M | 3,252.27M | 3,201.65M | 3,572.13M | 3,823.24M | 3,837.99M | 3,844.48M | 4,207.89M |
|
Shareholder's Equity
|
177.39M | 178.09M | 181.40M | 232.75M | 784.44M | 814.89M | 811.04M | 1,039.49M | 1,030.52M | 1,101.03M | 1,202.11M | 1,355.78M | 1,358.38M | 1,561.73M | 1,581.95M | 1,654.28M | 1,842.57M | 1,944.39M | 2,043.80M | 2,223.91M | 2,267.97M | 2,503.70M | 2,496.77M | 2,630.63M | 2,807.26M | 2,837.79M | 2,987.00M | 3,247.56M | 3,252.27M | 3,201.65M | 3,572.13M | 3,823.24M | 3,837.99M | 3,844.48M | 4,207.89M |
|
Liabilities and Shareholders Equity
|
| | 942.22M | | 1,312.41M | 1,354.96M | 1,380.90M | 1,580.53M | 1,643.30M | 1,805.48M | 1,975.45M | 2,305.45M | 2,247.24M | 2,451.74M | 2,488.80M | 2,662.72M | 2,948.67M | 3,053.69M | 3,298.80M | 3,465.88M | 3,587.48M | 3,853.55M | 4,000.03M | 4,136.35M | 4,312.82M | 4,512.18M | 4,768.26M | 5,013.44M | 5,267.20M | 5,532.06M | 5,798.68M | 6,056.91M | 6,289.59M | 6,610.03M | 6,863.02M |
|
Retained Earnings
|
| | | | 0.22M | -4.25M | -7.66M | -13.67M | -18.45M | -22.73M | -27.48M | -39.82M | -45.91M | -57.77M | -77.67M | -88.64M | -94.91M | -98.13M | -100.98M | -110.71M | -110.97M | -113.28M | -117.19M | -118.07M | -109.47M | -107.59M | -105.55M | -111.93M | -111.37M | -113.23M | -113.30M | -121.86M | -118.20M | -112.22M | -109.26M |
|
Treasury Shares
|
| | 0.01M | | 0.69M | 0.69M | 0.69M | 0.74M | 0.50M | 0.49M | 0.49M | 0.48M | 0.24M | 0.31M | 0.32M | 0.50M | 0.49M | 0.46M | 0.45M | 0.82M | 0.84M | 0.82M | 0.82M | 0.84M | 0.75M | 0.75M | 0.74M | 0.95M | 0.95M | 0.95M | 0.95M | 0.84M | 0.84M | 0.83M | 0.79M |