|
Real Estate - Net
|
1.13B | 1.15B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage Loans
|
| | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Gross
|
| | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.02B | 0.03B | 0.04B | 0.05B | | | | 50.82B | | | | | | | |
|
Cash & Equivalents
|
0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.05B | 0.09B | 0.09B | 0.19B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.11B | 0.12B | 0.18B | 0.19B | 0.18B | 0.20B | 0.05B | 0.05B | 0.21B | 0.05B | 0.50B | 0.49B | 0.49B | 0.50B | 0.23B | 0.22B | 0.22B | 0.46B | 0.64B | 0.66B | 0.68B | 0.66B | 0.32B | 0.32B | 0.32B | 0.31B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.06B | 0.09B |
|
Receivables - Net
|
0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Receivables - Other
|
| | | | -0.01B | | | | | | | | | | | | -0.01B | | | | 0.00B | -0.02B | -0.01B | -0.02B | 0.03B | 0.03B | -0.03B | -0.00B | -0.01B | -0.01B | -0.06B | | 0.01B | | -0.00B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | | | | 0.01B | | | | | | | |
|
Receivables
|
0.01B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | 0.01B | -0.01B | -0.00B | -0.02B | 0.03B | 0.03B | -0.02B | 0.00B | -0.00B | -0.01B | -0.06B | 0.01B | 0.02B | 0.01B | 0.00B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Prepaid Assets
|
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 | 0.00B | 0.00B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Current Assets
|
0.07B | 0.06B | 0.07B | 0.07B | 0.09B | 0.10B | 0.08B | 0.20B | 0.11B | 0.11B | 0.10B | 0.10B | 0.11B | 0.11B | 0.13B | 0.14B | 0.19B | 0.15B | 0.15B | 0.16B | 0.37B | 0.25B | 0.31B | 0.17B | 0.54B | 0.43B | 0.42B | 0.40B | 0.24B | 0.20B | 0.46B | 0.41B | 0.65B | 0.40B | 0.57B | 0.67B | 0.39B | | | | 0.20B | | | | 0.11B | | | | 0.11B | | | |
|
Property, Plant & Equipment (Net)
|
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 | 0.00B | 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 |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | 0.17B | 0.11B | 0.10B | 0.11B | 0.10B | 0.07B | 0.06B | 0.07B | 0.04B | 0.04B | 0.05B | 0.08B | 0.10B |
|
Long-Term Deferred Tax
|
0.00B | 0.00B | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 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 | 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 |
|
Other Non-Current Assets
|
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 | 0.00B | -0.02B | 0.00B | 0.02B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Non-Current Assets
|
1.15B | 1.17B | 2.00B | 2.08B | 2.05B | 2.25B | 2.21B | 2.07B | 2.07B | 2.04B | 1.93B | 1.97B | 1.95B | 1.85B | 1.96B | 2.06B | 1.99B | 2.06B | 2.06B | 2.20B | 2.16B | 2.33B | 2.36B | 2.48B | 2.64B | 2.69B | 2.89B | 3.01B | 3.40B | 3.62B | 3.76B | 4.02B | 4.53B | 4.79B | 5.26B | 5.85B | 6.41B | | | | 6.64B | | | | 6.55B | | | | 6.77B | | | |
|
Assets
|
1.22B | 1.23B | 2.07B | 2.15B | 2.14B | 2.35B | 2.29B | 2.27B | 2.18B | 2.16B | 2.03B | 2.08B | 2.07B | 1.96B | 2.08B | 2.20B | 2.18B | 2.21B | 2.20B | 2.36B | 2.52B | 2.58B | 2.67B | 2.65B | 3.17B | 3.12B | 3.31B | 3.41B | 3.64B | 3.82B | 4.22B | 4.44B | 5.18B | 5.19B | 5.83B | 6.51B | 6.80B | 7.10B | 7.15B | 7.33B | 6.84B | 6.85B | 6.81B | 6.87B | 6.66B | 6.85B | 6.78B | 6.83B | 6.89B | 6.71B | 6.83B | 7.00B |
|
Accounts Payables
|
0.01B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.09B | 0.08B | 0.08B | 0.10B | 0.08B | 0.09B | 0.06B | 0.08B | 0.07B | 0.08B | 0.07B | 0.08B | 0.07B | 0.08B | 0.07B | 0.10B |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | 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 | 0.01B | 0.01B | 0.01B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Payables
|
0.01B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.06B | 0.25B | 0.06B | 0.06B | 0.08B | 0.10B | 0.09B | 0.10B | 0.11B | 0.10B | 0.10B | 0.08B | 0.09B | 0.08B | 0.09B | 0.08B | 0.09B | 0.08B | 0.09B | 0.08B | 0.11B |
|
Accumulated Expenses
|
0.00B | 0.01B | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | | 0.01B | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
0.00B | 0.01B | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.07B | 0.07B | | | | | 0.51B | | | | 0.91B | 0.90B | 0.89B | 0.90B | 0.90B | 0.90B | 1.22B | 1.08B | 1.48B | 1.52B | 1.56B | 1.93B | 1.92B | 1.91B | 2.07B | 2.30B | 1.90B | 1.91B | 1.98B | 2.00B | 2.07B | 2.10B | 2.08B | 1.68B | 2.20B | 2.15B | 2.29B | 2.23B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 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 |
|
Current Taxes
|
0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 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 |
|
Current Deferred Revenue
|
0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 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 | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Non-Current Debt
|
0.26B | 0.27B | 0.26B | 0.26B | 0.25B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.06B | 0.05B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | | | | 0.91B | | | | 0.90B | | | | 1.48B | | | | 0.00B | 0.01B | 0.03B | 0.04B | 0.04B | 0.04B | 67.23B | 888.45B | 862.16B | 885.52B | | | 840.23B | | | |
|
Non-Current Deffered Revenue
|
0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Non-Current Deferred Tax Liability
|
0.03B | 0.03B | 0.15B | 0.16B | 0.15B | 0.16B | 0.16B | 0.14B | 0.14B | 0.14B | 0.13B | 0.15B | 0.15B | 0.15B | 0.16B | 0.18B | 0.18B | 0.18B | 0.18B | 0.20B | 0.19B | 0.21B | 0.21B | 0.22B | 0.23B | 0.23B | 0.23B | 0.24B | 0.24B | 0.27B | 0.26B | 0.28B | 0.30B | 0.33B | 0.37B | 0.43B | 0.48B | 0.52B | 0.48B | 0.44B | 0.41B | 0.41B | 0.40B | 0.40B | 0.39B | 0.41B | 0.41B | 0.42B | 0.42B | 0.42B | 0.43B | 0.43B |
|
Other Non-Current Liabilities
|
| | 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 | | | | | | | 0.31B | | | | 0.29B | | | | 0.40B | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
0.29B | 0.30B | 0.43B | 0.45B | 0.45B | 0.65B | 0.65B | 0.63B | 0.63B | 0.60B | 0.57B | 0.59B | 0.58B | 0.56B | 0.54B | 0.57B | 0.68B | 0.68B | 0.69B | 0.75B | 0.75B | 0.80B | 0.77B | 0.76B | 1.22B | 1.18B | 1.19B | 1.19B | 1.19B | 1.24B | 1.55B | 1.44B | 1.88B | 1.90B | 1.99B | 2.41B | 2.44B | | | | 2.34B | | | | 2.50B | | | | 2.67B | | | |
|
Total Liabilities
|
0.33B | 0.34B | 0.49B | 0.52B | 0.55B | 0.76B | 0.74B | 0.74B | 0.68B | 0.71B | 0.66B | 0.68B | 0.67B | 0.63B | 0.66B | 0.68B | 0.72B | 0.73B | 0.74B | 0.81B | 0.84B | 0.86B | 0.90B | 0.82B | 1.28B | 1.23B | 1.25B | 1.25B | 1.25B | 1.31B | 1.62B | 1.72B | 2.17B | 1.99B | 2.08B | 2.51B | 2.57B | 2.59B | 2.73B | 2.94B | 2.80B | 2.81B | 2.81B | 2.85B | 2.78B | 2.84B | 2.80B | 2.83B | 2.78B | 2.76B | 2.93B | 2.99B |
|
Total Debt
|
0.26B | 0.27B | 0.26B | 0.26B | 0.25B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.01B | | 0.01B | 0.01B | 0.52B | | | | 1.82B | 0.90B | 0.89B | 0.90B | 1.80B | 0.90B | 1.22B | 1.08B | 2.96B | 1.52B | 1.56B | 1.93B | 1.92B | 1.92B | 2.10B | 2.33B | 1.94B | 1.95B | 69.21B | 890.45B | 864.23B | 887.62B | 2.08B | 1.68B | 842.43B | 2.15B | 2.29B | 2.23B |
|
Common Equity
|
0.89B | 0.89B | 1.58B | 1.63B | 1.59B | 1.60B | 1.56B | 1.53B | 1.50B | 1.44B | 1.37B | 1.40B | 1.39B | 1.33B | 1.43B | 1.52B | 1.46B | 1.48B | 1.46B | 1.55B | 1.68B | 1.72B | 1.77B | 1.83B | 1.89B | 1.89B | 2.06B | 2.16B | 2.38B | 2.51B | 2.59B | 2.72B | 3.01B | 3.19B | 3.75B | 3.99B | 4.22B | 4.51B | 4.41B | 4.39B | 4.03B | 4.03B | 3.99B | 4.02B | 3.88B | 4.00B | 3.97B | 3.99B | 4.11B | 3.95B | 3.90B | 4.01B |
|
Shareholder's Equity
|
0.89B | 0.89B | 0.00B | 0.00B | | 1.59B | 1.55B | 1.52B | 1.49B | 1.44B | 1.36B | 1.39B | 1.39B | 1.32B | 1.42B | 1.51B | 1.46B | 1.48B | 1.46B | 1.55B | 1.68B | 1.72B | 1.77B | 1.82B | 1.89B | 1.89B | | | 2.38B | | | | 3.01B | | | | 4.22B | | | | 4.03B | | | | 3.88B | | | | 4.10B | 3.95B | 3.89B | 4.00B |
|
Liabilities and Shareholders Equity
|
1.22B | 1.23B | 2.07B | 2.15B | 2.14B | 2.35B | 2.29B | 2.27B | 2.18B | 2.16B | 2.03B | 2.08B | 2.07B | 1.96B | 2.08B | 2.20B | 2.18B | 2.21B | 2.20B | 2.36B | 2.52B | 2.58B | 2.67B | 2.65B | 3.17B | 3.12B | 3.31B | 3.41B | 3.64B | 3.82B | 4.22B | 4.44B | 5.18B | 5.19B | 5.83B | 6.51B | 6.80B | 7.10B | 7.15B | 7.33B | 6.84B | 6.85B | 6.81B | 6.87B | 6.66B | 6.85B | 6.78B | 6.83B | 6.89B | 6.71B | 6.83B | 7.00B |
|
Retained Earnings
|
-0.86B | -0.41B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
| | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |