|
Real Estate - Gross
|
| | | 9.79B | 9.78B | 9.83B | 9.90B | 18.39B | 18.40B | 18.44B | 18.23B | 18.23B | 18.17B | 18.24B | 18.10B | 18.25B | 18.34B | 18.37B | 18.51B | 18.80B | 18.93B | 19.12B | 19.58B | 20.01B | 20.25B | 20.49B | 20.63B | 20.70B | 20.73B | 20.75B | 21.51B | 21.55B | 21.61B | 21.74B | 22.01B | 22.08B | 22.23B | 22.55B | 22.70B |
|
Accumulated Depreciation
|
| | | 0.79B | 0.85B | 0.92B | 0.98B | 1.08B | 1.20B | 1.32B | 1.42B | 1.54B | 1.66B | 1.78B | 1.88B | 2.00B | 2.13B | 2.25B | 2.38B | 2.51B | 2.65B | 2.79B | 2.93B | 3.07B | 3.22B | 3.37B | 3.52B | 3.67B | 3.82B | 3.96B | 4.11B | 4.26B | 4.42B | 4.58B | 4.73B | 4.87B | 5.02B | 5.19B | 5.35B |
|
Real Estate - Net
|
| | | 9.00B | 8.93B | 8.92B | 8.92B | 17.31B | 17.20B | 17.12B | 16.80B | 16.69B | 16.51B | 16.46B | 16.22B | 16.24B | 16.22B | 16.12B | 16.13B | 16.29B | 16.29B | 16.33B | 16.65B | 16.94B | 17.03B | 17.13B | 17.11B | 17.03B | 16.91B | 16.79B | 17.40B | 17.29B | 17.19B | 17.16B | 17.28B | 17.21B | 17.20B | 17.36B | 17.36B |
|
Cash & Equivalents
|
0.27B | 0.30B | 0.27B | 0.42B | 0.19B | 0.16B | 0.13B | 0.18B | 0.13B | 0.17B | 0.13B | 0.14B | 0.13B | 0.08B | 0.08B | 0.09B | 0.30B | 0.57B | 0.56B | 0.21B | 0.19B | 0.13B | 0.57B | 0.61B | 0.47B | 0.27B | 0.30B | 0.26B | 0.33B | 0.41B | 0.76B | 0.70B | 0.74B | 0.75B | 1.03B | 0.17B | 0.08B | 0.07B | 0.16B |
|
Receivables - Net
|
| | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.06B | 0.07B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.00B | | | | | | 0.01B | 0.01B | | |
|
Receivables
|
| | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B |
|
Buildings
|
| | | 7.09B | 7.08B | 7.12B | 7.17B | 13.74B | 13.76B | 13.81B | 13.65B | 13.67B | 13.64B | 13.72B | 13.61B | 13.75B | 13.84B | 13.88B | 14.01B | 14.26B | 14.38B | 14.54B | 14.92B | 15.27B | 15.48B | 15.69B | 15.82B | 15.90B | 15.94B | 15.98B | 16.61B | 16.67B | 16.74B | 16.87B | 17.12B | 17.18B | 17.31B | 17.59B | 17.73B |
|
Land & Improvements
|
| | | 2.70B | 2.70B | 2.72B | 2.73B | 4.65B | 4.64B | 4.64B | 4.58B | 4.56B | 4.53B | 4.52B | 4.49B | 4.50B | 4.50B | 4.49B | 4.50B | 4.54B | 4.55B | 4.58B | 4.66B | 4.74B | 4.77B | 4.80B | 4.81B | 4.80B | 4.79B | 4.77B | 4.91B | 4.88B | 4.87B | 4.87B | 4.89B | 4.90B | 4.92B | 4.96B | 4.97B |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | 0.05B | | | | 0.07B | 0.07B | 0.08B | 0.09B | 0.13B | 0.16B | 0.24B | 0.29B | 0.28B | 0.27B | 0.27B | 0.26B | 0.25B | 0.24B | 0.27B | 0.24B | 0.24B | 0.24B | 0.23B | 0.26B |
|
Goodwill
|
| | | | | | | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B |
|
Goodwill & Intangibles
|
| | | | | | | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B |
|
Other Non-Current Assets
|
| | | 0.22B | 0.14B | 0.14B | 0.15B | 0.24B | 0.26B | 0.24B | 0.25B | 0.76B | 0.73B | 0.67B | 0.86B | 0.55B | 0.60B | 0.57B | 0.55B | 0.48B | 0.46B | 0.45B | 0.42B | 0.40B | 0.41B | 0.40B | 0.51B | 0.51B | 0.53B | 0.61B | 0.57B | 0.53B | 0.58B | 0.58B | 0.60B | 0.57B | 0.56B | 0.53B | 0.52B |
|
Assets
|
| | | 9.73B | 9.59B | 9.52B | 9.52B | 18.68B | 18.70B | 18.67B | 18.48B | 18.06B | 17.85B | 17.71B | 17.66B | 17.39B | 17.59B | 17.75B | 17.75B | 17.51B | 17.49B | 17.48B | 18.25B | 18.54B | 18.54B | 18.51B | 18.68B | 18.54B | 18.50B | 18.54B | 19.47B | 19.22B | 19.21B | 19.24B | 19.63B | 18.70B | 18.58B | 18.66B | 18.78B |
|
Accounts Payables
|
| | | 0.09B | 0.10B | 0.11B | 0.16B | 0.19B | 0.20B | 0.22B | 0.28B | 0.17B | 0.19B | 0.23B | 0.28B | 0.19B | 0.18B | 0.19B | 0.26B | 0.15B | 0.18B | 0.22B | 0.30B | 0.19B | 0.18B | 0.24B | 0.33B | 0.20B | 0.23B | 0.24B | 0.37B | 0.20B | 0.24B | 0.35B | 0.40B | 0.25B | 0.25B | 0.31B | 0.41B |
|
Payables
|
| | | 0.09B | 0.10B | 0.11B | 0.16B | 0.19B | 0.20B | 0.22B | 0.28B | 0.17B | 0.19B | 0.23B | 0.28B | 0.19B | 0.18B | 0.19B | 0.26B | 0.15B | 0.18B | 0.22B | 0.30B | 0.19B | 0.18B | 0.24B | 0.33B | 0.20B | 0.23B | 0.24B | 0.37B | 0.20B | 0.24B | 0.35B | 0.40B | 0.25B | 0.25B | 0.31B | 0.41B |
|
Non-Current Debt
|
| | | 5.25B | 4.23B | 4.16B | 4.16B | 7.58B | 7.61B | 7.62B | 7.41B | 7.20B | 7.03B | 6.51B | 6.43B | 6.24B | 6.14B | 6.12B | 6.09B | 4.82B | 4.81B | 4.50B | 3.86B | 3.06B | 3.05B | 2.62B | 2.63B | 3.20B | 3.21B | 3.21B | 3.30B | 3.31B | 3.31B | 3.31B | 3.80B | 3.80B | 3.80B | 3.80B | 4.40B |
|
Convertible Debt
|
| | | | | | | 0.55B | 0.55B | 0.55B | 0.56B | 0.56B | 0.56B | 0.56B | 0.33B | 0.33B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.15B | 0.14B | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.08B | 0.08B | 0.08B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Other Non-Current Liabilities
|
| | | 0.09B | 0.09B | 0.09B | 0.09B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.21B | 0.33B | 0.40B | 0.33B | 0.67B | 0.71B | 0.67B | 0.61B | 0.49B | 0.47B | 0.45B | 0.34B | 0.17B | 0.17B | 0.17B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.28B | 0.29B | 0.29B | 0.30B |
|
Total Non-Current Liabilities
|
| | | 7.69B | 5.84B | 5.79B | 5.83B | 9.89B | 9.91B | 9.93B | 9.76B | 9.55B | 9.43B | 9.34B | 9.08B | 8.80B | 8.97B | 8.70B | 8.75B | 8.34B | 8.36B | 8.39B | 8.27B | 8.36B | 8.15B | 8.05B | 8.16B | 8.04B | 8.07B | 8.08B | 9.02B | 8.85B | 8.86B | 8.99B | 9.50B | 8.63B | 8.54B | 8.67B | 8.82B |
|
Total Liabilities
|
| | | 7.77B | 5.93B | 5.88B | 5.92B | 10.03B | 10.06B | 10.08B | 9.91B | 9.69B | 9.63B | 9.68B | 9.48B | 9.13B | 9.64B | 9.40B | 9.42B | 8.95B | 8.86B | 8.86B | 8.73B | 8.70B | 8.32B | 8.22B | 8.33B | 8.21B | 8.25B | 8.26B | 9.20B | 9.03B | 9.04B | 9.17B | 9.68B | 8.91B | 8.82B | 8.96B | 9.12B |
|
Total Debt
|
| | | 5.25B | 4.23B | 4.16B | 4.16B | 7.58B | 7.61B | 7.62B | 7.41B | 7.20B | 7.03B | 6.51B | 6.43B | 6.24B | 6.14B | 6.12B | 6.09B | 4.82B | 4.81B | 4.50B | 3.86B | 3.06B | 3.05B | 2.62B | 2.63B | 3.20B | 3.21B | 3.21B | 3.30B | 3.31B | 3.31B | 3.31B | 3.80B | 3.80B | 3.80B | 3.80B | 4.40B |
|
Common Equity
|
| | | 1.96B | 3.66B | 3.64B | 3.60B | 8.65B | 8.64B | 8.58B | 8.56B | 8.37B | 8.22B | 8.04B | 8.18B | 8.27B | 7.96B | 8.34B | 8.33B | 8.56B | 8.63B | 8.62B | 9.52B | 9.84B | 10.23B | 10.28B | 10.35B | 10.32B | 10.25B | 10.28B | 10.27B | 10.19B | 10.17B | 10.07B | 9.95B | 9.79B | 9.76B | 9.71B | 9.66B |
|
Shareholder's Equity
|
| | | 1.96B | 3.66B | 3.64B | 3.60B | 8.65B | 8.64B | 8.58B | 8.56B | 8.37B | 8.22B | 8.04B | 8.18B | 8.27B | 7.96B | 8.34B | 8.33B | 8.56B | 8.63B | 8.62B | 9.52B | 9.84B | 10.23B | 10.28B | 10.35B | 10.32B | 10.25B | 10.28B | 10.27B | 10.19B | 10.17B | 10.07B | 9.95B | 9.79B | 9.76B | 9.71B | 9.66B |
|
Liabilities and Shareholders Equity
|
| | | 9.73B | 9.59B | 9.52B | 9.52B | 18.68B | 18.70B | 18.67B | 18.48B | 18.06B | 17.85B | 17.71B | 17.66B | 17.39B | 17.59B | 17.75B | 17.75B | 17.51B | 17.49B | 17.48B | 18.25B | 18.54B | 18.54B | 18.51B | 18.68B | 18.54B | 18.50B | 18.54B | 19.47B | 19.22B | 19.21B | 19.24B | 19.63B | 18.70B | 18.58B | 18.66B | 18.78B |
|
Retained Earnings
|
| | | | -0.03B | -0.04B | -0.09B | -0.16B | -0.23B | -0.30B | -0.36B | -0.39B | -0.44B | -0.47B | -0.51B | -0.52B | -0.61B | -0.63B | -0.65B | -0.66B | -0.70B | -0.74B | -0.77B | -0.79B | -0.84B | -0.86B | -0.92B | -0.95B | -0.99B | -1.01B | -1.04B | -1.07B | -1.10B | -1.20B | -1.28B | -1.48B | -1.49B | -1.53B | -1.57B |
|
Treasury Shares
|
| | | | 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 |
|
Shares Outstanding
|
| | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 |