|
Real Estate - Gross
|
| 29.21M | 29.22M | 29.22M | 29.53M | 58.33M | 90.49M | 219.18M | 262.49M | 414.46M | 619.54M | 763.58M | 782.76M | 1,161.44M | 1,161.82M | 1,230.98M | 1,231.91M | 1,233.23M | 1,272.93M | 1,291.14M | 1,295.91M | 1,288.92M | 1,291.87M | 1,292.90M | 1,295.28M | 1,298.84M | 1,299.27M | 1,302.49M | 1,305.21M | 1,251.87M | 1,252.55M | 1,253.56M | 1,254.16M | 1,255.13M | 1,256.36M | 1,257.58M | 1,258.99M | 1,261.08M | 1,262.58M | 1,521.17M | 1,524.48M | 1,528.77M | 1,530.14M | 1,532.61M | 1,536.53M | 1,540.20M | 1,543.05M | 1,547.01M | 1,550.80M | 1,557.35M | 1,558.28M | 1,562.33M | 1,566.37M |
|
Accumulated Depreciation
|
| | | | | | | | | 6.24M | | 14.70M | 20.17M | 27.55M | 36.03M | 44.76M | 53.68M | 62.63M | 71.77M | 82.59M | 92.37M | 101.09M | 110.66M | 120.10M | 129.57M | 139.13M | 148.72M | 158.45M | 168.66M | 170.27M | 179.67M | 189.05M | 198.41M | 207.76M | 217.27M | 226.67M | 236.06M | 245.53M | 255.02M | 265.80M | 277.34M | 288.86M | 300.54M | 312.25M | 323.85M | 335.70M | 347.58M | 359.55M | 371.61M | 385.93M | 398.09M | 410.28M | 422.57M |
|
Real Estate - Net
|
| 29.18M | 29.00M | 28.80M | 28.92M | 57.52M | 89.18M | 216.82M | 258.26M | 408.23M | 610.15M | 748.88M | 762.59M | 1,133.89M | 1,125.80M | 1,186.22M | 1,178.23M | 1,170.60M | 1,201.17M | 1,208.55M | 1,203.54M | 1,187.82M | 1,181.20M | 1,172.80M | 1,165.70M | 1,159.70M | 1,150.55M | 1,144.04M | 1,136.54M | 1,081.60M | 1,072.88M | 1,064.51M | 1,055.76M | 1,047.36M | 1,039.09M | 1,030.91M | 1,022.94M | 1,015.54M | 1,007.55M | 1,255.37M | 1,247.14M | 1,239.90M | 1,229.60M | 1,220.36M | 1,212.68M | 1,204.50M | 1,195.47M | 1,187.46M | 1,179.19M | 1,171.42M | 1,160.19M | 1,152.05M | 1,143.80M |
|
Cash & Equivalents
|
0.06M | 2.24M | 2.83M | 1.20M | 8.95M | 26.63M | 33.53M | 22.97M | 122.11M | 105.87M | 92.00M | 79.24M | 253.53M | 83.84M | 34.98M | 18.49M | 16.30M | 16.86M | 21.70M | 14.81M | 10.87M | 11.90M | 21.51M | 20.56M | 16.64M | 15.24M | 13.02M | 13.90M | 12.94M | 4.52M | 5.40M | 31.62M | 43.51M | 12.91M | 11.59M | 11.29M | 8.35M | 8.23M | 9.17M | 2.60M | 9.22M | 4.86M | 12.13M | 12.21M | 9.27M | 5.97M | 7.71M | 10.71M | 10.91M | 6.42M | 14.19M | 11.96M | 11.50M |
|
Receivables - Net
|
| | | | | | | | | 1.98M | | 3.68M | 5.78M | 7.31M | 8.57M | 9.36M | 9.81M | 11.67M | 10.90M | 12.35M | 12.93M | 15.15M | 14.75M | 14.84M | 15.40M | 16.18M | 16.44M | 16.38M | 16.63M | 17.23M | 16.52M | 22.97M | 21.73M | 21.85M | 20.00M | 19.11M | 18.21M | 18.56M | 18.13M | 17.91M | 18.95M | 20.11M | 18.86M | 19.68M | 20.45M | 23.64M | 22.02M | 21.98M | 22.94M | 23.36M | 23.47M | 23.30M | 25.12M |
|
Receivables
|
| | | | | | | | | 1.98M | | 3.68M | 5.78M | 7.31M | 8.57M | 9.36M | 9.81M | 11.67M | 10.90M | 12.35M | 12.93M | 15.15M | 14.75M | 14.84M | 15.40M | 16.18M | 16.44M | 16.38M | 16.63M | 17.23M | 16.52M | 22.97M | 21.73M | 21.85M | 20.00M | 19.11M | 18.21M | 18.56M | 18.13M | 17.91M | 18.95M | 20.11M | 18.86M | 19.68M | 20.45M | 23.64M | 22.02M | 21.98M | 22.94M | 23.36M | 23.47M | 23.30M | 25.12M |
|
Buildings
|
| 19.01M | 19.02M | 19.02M | 19.33M | 45.90M | 67.76M | 176.34M | 210.00M | 331.21M | 492.43M | 596.24M | 613.27M | 914.36M | 914.74M | 968.77M | 969.70M | 971.02M | 999.57M | 1,011.79M | 1,016.19M | 1,011.69M | 1,014.64M | 1,015.67M | 1,018.05M | 1,021.61M | 1,022.04M | 1,025.27M | 1,027.98M | 983.92M | 984.61M | 985.62M | 986.22M | 987.18M | 988.41M | 989.63M | 991.04M | 993.13M | 994.63M | 1,190.71M | 1,194.03M | 1,198.31M | 1,199.68M | 1,202.15M | 1,206.07M | 1,209.74M | 1,212.59M | 1,216.56M | 1,220.34M | 1,226.90M | 1,227.83M | 1,231.88M | 1,235.91M |
|
Land & Improvements
|
| 10.20M | 10.20M | 10.20M | 10.20M | 12.42M | 22.72M | 42.84M | 52.49M | 83.25M | 127.11M | 167.33M | 169.49M | 247.08M | 247.08M | 262.21M | 262.21M | 262.21M | 273.37M | 279.36M | 279.72M | 277.23M | 277.23M | 277.23M | 277.23M | 277.23M | 277.23M | 277.23M | 277.23M | 267.95M | 267.95M | 267.95M | 267.95M | 267.95M | 267.95M | 267.95M | 267.95M | 267.95M | 267.95M | 330.46M | 330.45M | 330.46M | 330.46M | 330.46M | 330.46M | 330.46M | 330.46M | 330.46M | 330.46M | 330.46M | 330.46M | 330.46M | 330.46M |
|
Long-Term Investments
|
| | | | | | | | | 0.12M | | 0.01M | | | | 0.29M | 0.19M | 0.13M | 0.13M | 0.13M | 5.68M | 7.12M | 8.98M | 8.85M | 4.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | 51.69M | | 99.69M | 98.76M | 164.77M | 156.36M | 163.28M | 156.82M | 150.11M | 150.78M | 152.10M | 145.68M | 138.66M | 132.56M | 126.56M | 120.82M | 115.36M | 109.61M | 104.58M | 99.37M | 89.35M | 84.84M | 80.79M | 76.38M | 71.54M | 68.05M | 64.66M | 61.40M | 58.20M | 55.32M | 84.98M | 80.81M | 76.96M | 73.11M | 68.95M | 65.40M | 61.83M | 58.58M | 55.45M | 52.37M | 49.05M | 46.41M | 43.93M | 41.56M |
|
Goodwill & Intangibles
|
| | | | | | | | | 51.69M | | 99.69M | 98.76M | 164.77M | 156.36M | 163.28M | 156.82M | 150.11M | 150.78M | 152.10M | 145.68M | 138.66M | 132.56M | 126.56M | 120.82M | 115.36M | 109.61M | 104.58M | 99.37M | 89.35M | 84.84M | 80.79M | 76.38M | 71.54M | 68.05M | 64.66M | 61.40M | 58.20M | 55.32M | 84.98M | 80.81M | 76.96M | 73.11M | 68.95M | 65.40M | 61.83M | 58.58M | 55.45M | 52.37M | 49.05M | 46.41M | 43.93M | 41.56M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.84M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.00M | 0.42M | 0.64M | 0.62M | 0.58M | 0.63M | 1.05M | 2.67M | 2.12M | -1.69M | 2.67M | 4.07M | 6.72M | 4.47M | 8.34M | 8.27M | 9.31M | 13.51M | 5.42M | 5.30M | 5.12M | 8.45M | 4.65M | 3.97M | 1.01M | 12.59M | 1.00M | 1.00M | 1.02M | 38.75M | 1.07M | 1.07M | 1.08M | 6.30M | 2.08M | 4.27M | 5.91M | 6.45M | 6.07M | 6.95M | 0.48M | 42.77M | 0.48M | 0.48M | 0.48M | 33.87M | 0.48M | 0.48M | 0.48M | 30.74M | 25.44M | 20.98M | 19.52M |
|
Assets
|
| | | | | | | | | 571.49M | | 938.18M | 1,130.75M | 1,401.37M | 1,334.37M | 1,386.34M | 1,371.18M | 1,357.56M | 1,393.47M | 1,400.05M | 1,390.90M | 1,375.37M | 1,383.78M | 1,369.68M | 1,347.24M | 1,320.07M | 1,316.07M | 1,301.44M | 1,287.76M | 1,254.56M | 1,202.14M | 1,220.90M | 1,218.25M | 1,176.05M | 1,161.44M | 1,150.29M | 1,138.01M | 1,126.71M | 1,124.09M | 1,403.02M | 1,414.59M | 1,399.24M | 1,382.55M | 1,378.44M | 1,369.97M | 1,344.04M | 1,337.96M | 1,326.91M | 1,303.15M | 1,294.83M | 1,277.31M | 1,265.87M | 1,255.06M |
|
Accounts Payables
|
| | | | | | | | | 2.73M | | 6.99M | 8.11M | 13.93M | 11.51M | 9.90M | 11.39M | 7.27M | 8.86M | 9.47M | 11.54M | 10.17M | 9.40M | 9.79M | 11.35M | 8.85M | 9.65M | 9.66M | 12.62M | 7.95M | 8.26M | 9.45M | 11.03M | 8.98M | 8.15M | 8.35M | 10.62M | 9.09M | 8.71M | 11.72M | 14.00M | 10.27M | 11.05M | 12.42M | 13.58M | 11.18M | 11.42M | 13.09M | 15.03M | 10.79M | 10.91M | 11.01M | 14.15M |
|
Dividends payables
|
| 0.01M | 0.03M | 0.06M | 0.14M | 0.30M | 0.52M | 0.74M | 1.45M | 2.02M | 2.83M | 3.44M | 3.92M | 4.40M | 4.41M | 4.30M | 4.32M | 4.49M | 4.52M | 4.39M | 4.39M | 4.54M | 11.93M | 11.93M | 11.92M | 11.92M | 10.74M | 10.77M | 10.81M | 10.84M | 8.17M | | | | | 4.89M | 4.88M | 4.89M | 4.89M | 4.90M | 4.90M | 4.91M | 4.91M | 4.90M | 4.91M | 4.91M | 4.90M | 4.90M | 4.90M | 4.90M | 4.90M | 4.90M | 4.90M |
|
Payables
|
| 0.01M | 0.03M | 0.06M | 0.14M | 0.30M | 0.52M | 0.74M | 1.45M | 4.76M | 2.83M | 10.43M | 12.03M | 18.32M | 15.92M | 14.20M | 15.71M | 11.76M | 13.38M | 13.86M | 15.93M | 14.70M | 21.32M | 21.71M | 23.27M | 20.77M | 20.39M | 20.44M | 23.43M | 18.79M | 16.43M | 9.45M | 11.03M | 8.98M | 8.15M | 13.24M | 15.51M | 13.98M | 13.61M | 16.62M | 18.91M | 15.17M | 15.96M | 17.32M | 18.49M | 16.09M | 16.32M | 17.99M | 19.92M | 15.69M | 15.81M | 15.90M | 19.05M |
|
Non-Current Debt
|
| | | | | | | | | 184.74M | | 286.32M | 295.57M | 485.00M | 529.77M | 570.46M | 574.48M | 2.66M | 3.39M | 3.24M | 3.21M | 2.67M | 2.90M | 2.73M | 2.83M | 2.60M | 2.71M | 2.71M | 5.16M | 5.02M | 4.84M | 2.77M | 3.08M | 5.35M | 3.09M | 2.98M | 2.56M | 2.54M | 2.83M | 3.43M | 3.21M | 4.03M | 3.13M | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | | | | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | 18.68M | | 34.27M | 34.45M | 65.19M | 63.91M | 66.07M | 64.72M | 63.47M | 66.10M | 64.90M | 63.69M | 62.27M | 61.11M | 59.92M | 58.59M | 57.46M | 51.48M | 50.25M | 49.07M | 46.82M | 45.44M | 44.46M | 43.21M | 41.66M | 40.75M | 39.85M | 38.95M | 37.92M | 37.04M | 45.50M | 44.28M | 43.34M | 42.36M | 39.12M | 38.27M | 37.42M | 36.59M | 35.76M | 34.87M | 34.06M | 33.25M | 32.31M | 31.50M |
|
Other Non-Current Liabilities
|
| 0.17M | 0.03M | 0.03M | 0.06M | 0.20M | 0.85M | | | 4.22M | 5.79M | 7.89M | 10.51M | 15.04M | 19.87M | 23.95M | 20.58M | 12.33M | 13.06M | 12.57M | 11.45M | 11.74M | 14.88M | 14.27M | 12.84M | 16.27M | 10.12M | 15.13M | 19.97M | 16.67M | 25.21M | 26.50M | 24.82M | 23.36M | 21.12M | 18.82M | 16.36M | 14.41M | 7.72M | 8.71M | 9.68M | 8.57M | 9.96M | 9.98M | 9.71M | 10.50M | 9.23M | 8.29M | 10.84M | 11.94M | 7.52M | 10.00M | 9.83M |
|
Total Non-Current Liabilities
|
| 0.81M | -2.79M | -7.38M | -21.38M | -52.95M | -88.19M | | | 215.81M | -505.22M | 337.64M | 450.95M | 695.48M | 641.89M | 702.98M | 699.89M | 690.78M | 735.49M | 757.48M | 765.55M | 772.15M | 790.15M | 788.81M | 784.57M | 786.72M | 804.03M | 803.00M | 798.44M | 777.37M | 735.89M | 749.87M | 750.17M | 708.74M | 694.65M | 689.53M | 683.17M | 674.37M | 670.19M | 946.21M | 941.74M | 939.61M | 938.81M | 931.57M | 928.14M | 925.18M | 922.87M | 921.96M | 918.30M | 913.45M | 913.22M | 909.62M | 908.22M |
|
Total Liabilities
|
-0.09M | 0.98M | -2.76M | -7.36M | -21.32M | -52.75M | -87.34M | -129.30M | -264.02M | 220.03M | -499.43M | 345.53M | 461.45M | 710.52M | 661.76M | 726.93M | 720.47M | 703.11M | 748.55M | 770.05M | 777.00M | 783.90M | 805.03M | 803.08M | 797.40M | 802.99M | 814.15M | 818.14M | 818.41M | 794.04M | 761.11M | 776.37M | 774.99M | 732.09M | 715.77M | 708.35M | 699.54M | 688.78M | 677.91M | 954.92M | 951.42M | 948.18M | 948.77M | 941.54M | 937.86M | 935.68M | 932.10M | 930.25M | 929.14M | 925.39M | 920.74M | 919.62M | 918.05M |
|
Total Debt
|
| | | | | | | | | 184.74M | | 286.32M | 295.57M | 485.00M | 529.77M | 570.46M | 574.48M | 2.66M | 3.39M | 3.24M | 3.21M | 2.67M | 2.90M | 2.73M | 2.83M | 2.60M | 2.71M | 2.71M | 5.16M | 5.02M | 4.84M | 2.77M | 3.08M | 5.35M | 3.09M | 2.98M | 2.56M | 2.54M | 2.83M | 3.43M | 3.21M | 4.03M | 3.13M | | | | | | | | | | |
|
Common Equity
|
0.09M | -0.98M | 2.76M | 7.36M | 21.32M | 52.75M | 87.34M | 129.30M | 264.02M | 351.46M | 499.43M | 592.65M | 669.29M | 690.84M | 672.61M | 659.41M | 650.71M | 654.45M | 644.91M | 630.00M | 613.90M | 591.47M | 578.75M | 566.60M | 549.84M | 517.08M | 501.91M | 483.30M | 469.35M | 460.52M | 441.04M | 444.53M | 443.26M | 443.96M | 445.67M | 441.94M | 438.48M | 437.92M | 446.18M | 448.10M | 463.16M | 451.06M | 433.77M | 436.90M | 432.12M | 408.36M | 405.87M | 396.65M | 374.01M | 369.44M | 356.57M | 346.25M | 337.01M |
|
Shareholder's Equity
|
0.09M | -0.98M | 2.76M | 7.36M | 21.32M | 52.75M | 87.34M | 129.30M | 264.02M | 351.46M | 499.43M | 592.65M | 669.29M | 690.84M | 672.61M | 659.41M | 650.71M | 654.45M | 644.91M | 630.00M | 613.90M | 591.47M | 578.75M | 566.60M | 549.84M | 517.08M | 501.91M | 483.30M | 469.35M | 460.52M | 441.04M | 444.53M | 443.26M | 443.96M | 445.67M | 441.94M | 438.48M | 437.92M | 446.18M | 448.10M | 463.16M | 451.06M | 433.77M | 436.90M | 432.12M | 408.36M | 405.87M | 396.65M | 374.01M | 369.44M | 356.57M | 346.25M | 337.01M |
|
Liabilities and Shareholders Equity
|
| | | | | | | | | 571.49M | | 938.18M | 1,130.75M | 1,401.37M | 1,334.37M | 1,386.34M | 1,371.18M | 1,357.56M | 1,393.47M | 1,400.05M | 1,390.90M | 1,375.37M | 1,383.78M | 1,369.68M | 1,347.24M | 1,320.07M | 1,316.07M | 1,301.44M | 1,287.76M | 1,254.56M | 1,202.14M | 1,220.90M | 1,218.25M | 1,176.05M | 1,161.44M | 1,150.29M | 1,138.01M | 1,126.71M | 1,124.09M | 1,403.02M | 1,414.59M | 1,399.24M | 1,382.55M | 1,378.44M | 1,369.97M | 1,344.04M | 1,337.96M | 1,326.91M | 1,303.15M | 1,294.83M | 1,277.31M | 1,265.87M | 1,255.06M |
|
Retained Earnings
|
| | | | | | | | | -1.53M | | -1.87M | -4.93M | -3.59M | -9.22M | -12.54M | -10.94M | 2.31M | 3.62M | 2.35M | 2.59M | 5.75M | 10.71M | 12.55M | 13.43M | 5.49M | 0.84M | -6.81M | -9.55M | -6.91M | -21.06M | -21.42M | -19.51M | -17.57M | -14.54M | -12.96M | -10.99M | -7.47M | 6.00M | 14.51M | 36.46M | 34.17M | 26.14M | 36.46M | 40.16M | 25.13M | 30.86M | 29.72M | 15.15M | 20.68M | 15.28M | 11.98M | 9.56M |
|
Treasury Shares
|
| | | | | | | | | 0.03M | | 0.17M | 0.25M | 0.16M | 0.67M | 0.85M | 1.21M | 0.00M | 1.84M | 2.25M | 3.02M | 0.00M | 0.26M | 0.52M | 0.77M | 0.00M | 0.14M | 0.26M | 0.38M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 3.09M | 3.09M | 0.13M | 0.01M | 0.06M | 0.12M | 0.18M | 0.23M | 0.06M | 0.17M | 0.27M | 0.01M | 0.11M | 0.22M | 0.32M | 0.01M | 4.21M | 4.21M | 4.21M |
|
Shares Outstanding
|
| 0.28M | 0.79M | 1.39M | 3.05M | 6.75M | 10.82M | 16.03M | 31.47M | 42.00M | 59.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |