|
Cash & Equivalents
|
0.01B | 0.02B | 0.01B | 0.03B | 0.03B | 0.10B | 0.05B | 0.05B | 0.01B | 0.02B | 0.06B | 0.04B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.18B | 0.09B | 0.12B | 0.03B | 0.03B | 0.06B | 0.04B | 0.04B | 0.04B | 0.12B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.01B | 0.06B | 0.06B | 0.05B | 0.03B | 0.04B | 0.04B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.06B | 0.06B | 0.04B | 0.04B | 0.14B | 0.15B | 0.16B | 0.04B | 0.05B | 0.06B | 0.05B | 0.04B | 0.06B | 0.05B | 0.03B | 0.06B |
|
Cash & Current Investments
|
0.01B | 0.02B | 0.01B | 0.03B | 0.03B | 0.10B | 0.05B | 0.05B | 0.01B | 0.02B | 0.06B | 0.04B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.18B | 0.09B | 0.12B | 0.03B | 0.03B | 0.06B | 0.04B | 0.04B | 0.04B | 0.12B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.01B | 0.06B | 0.06B | 0.05B | 0.03B | 0.04B | 0.04B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.06B | 0.06B | 0.04B | 0.04B | 0.14B | 0.15B | 0.16B | 0.04B | 0.05B | 0.06B | 0.05B | 0.04B | 0.06B | 0.05B | 0.03B | 0.06B |
|
Receivables - Other
|
| | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Buildings
|
| | 2.36B | | 2.41B | 2.51B | 2.54B | 2.60B | 2.73B | 2.79B | 2.88B | 2.87B | 2.97B | 3.13B | 3.17B | 3.22B | 3.24B | 3.25B | 6.37B | 6.47B | 6.60B | 6.60B | 6.78B | 6.56B | 6.71B | 6.84B | 6.94B | 7.00B | 7.10B | 7.14B | 10.52B | 10.64B | 10.64B | 10.80B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | 0.01B | | 0.00B | 0.00B | 0.01B | 0.02B | 0.03B | 0.04B | 0.05B | 0.07B | 0.08B | 0.04B | 0.05B | 0.05B | 0.05B | 0.03B | 0.17B | 0.15B | 0.08B | 0.07B | 0.08B | 0.09B | 0.12B | 0.12B | 0.04B | 0.10B | 0.10B | 0.08B | 0.23B | 0.51B | 0.40B | 0.30B | 0.12B | 0.13B | 0.22B | 0.15B | 0.06B | 0.23B | 0.10B | 0.10B | 0.12B | 0.16B | 0.20B | 0.22B | 0.28B | 0.30B | 0.30B | 0.24B | 0.25B | 0.22B | 0.27B | 0.30B | 0.33B | 0.39B | 0.39B | 0.34B | 0.39B | 0.38B | 0.39B | 0.50B | 0.47B | 0.49B | 0.48B | 0.45B | 0.43B |
|
Land & Improvements
|
| | 0.26B | | 0.26B | 0.27B | 0.29B | 0.29B | 0.31B | 0.32B | 0.33B | 0.34B | 0.36B | 0.39B | 0.39B | 0.39B | 0.40B | 0.39B | 0.87B | 0.86B | 0.88B | 0.87B | 0.91B | | | | 0.93B | | | | 1.82B | | 1.82B | | 1.84B | | | | 1.87B | 1.88B | 1.88B | 1.90B | 1.91B | 1.91B | 1.91B | 1.91B | 1.93B | 1.96B | 1.99B | 1.98B | 1.98B | 1.98B | 1.97B | 1.99B | 2.01B | 2.01B | 2.01B | 2.01B | 2.03B | 2.03B | 2.05B | 2.09B | 2.10B | 2.10B | 2.11B | 2.11B | 2.13B |
|
Long-Term Investments
|
| | 0.01B | | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 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 | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Goodwill
|
| | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | 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
|
| | 0.02B | | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.06B | 0.09B | 0.06B | 0.06B | 0.06B | 0.06B | 0.18B | 0.06B | 0.09B | 0.06B | 0.06B | 0.05B | 0.06B | 0.09B | 0.02B | 0.03B | 0.08B | 0.08B | 0.02B | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B | 0.05B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.08B | 0.01B | 0.16B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.23B | 0.24B | 0.22B | 0.25B | 0.25B |
|
Assets
|
| | 1.99B | | 2.00B | 2.19B | 2.18B | 2.20B | 2.31B | 2.41B | 2.53B | 2.53B | 2.60B | 2.78B | 2.75B | 2.78B | 2.83B | 3.03B | 6.84B | 6.79B | 6.78B | 6.78B | 6.82B | 6.80B | 6.84B | 6.89B | 6.85B | 6.83B | 6.87B | 6.88B | 11.60B | 11.56B | 11.53B | 11.53B | 11.49B | 11.42B | 11.45B | 11.42B | 11.32B | 11.30B | 11.27B | 11.25B | 11.23B | 11.16B | 11.13B | 11.13B | 11.19B | 11.19B | 11.24B | 11.25B | 11.29B | 11.20B | 11.28B | 11.34B | 11.24B | 11.35B | 11.39B | 11.38B | 11.48B | 11.47B | 11.56B | 11.76B | 11.81B | 11.81B | 11.84B | 11.93B | 11.98B |
|
Accounts Payables
|
| | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 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 | 0.02B | | | | | | | | | | | | | 0.09B | | | | 0.10B | | | | 0.10B | | | | 0.09B | | | | 0.11B | | | | 0.11B |
|
Notes Payables
|
| | 1.40B | | 1.36B | 1.55B | 1.50B | 1.45B | 1.54B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 1.40B | | 1.36B | 1.55B | 1.50B | 1.45B | 1.54B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 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 | 0.02B | | | | | | | | | | | | | 0.09B | | | | 0.10B | | | | 0.10B | | | | 0.09B | | | | 0.11B | | | | 0.11B |
|
Accumulated Expenses
|
| | 0.07B | | 0.07B | 0.08B | 0.02B | 0.07B | 0.08B | 0.09B | 0.03B | 0.08B | 0.09B | 0.10B | 0.03B | 0.09B | 0.10B | 0.11B | 0.21B | 0.20B | 0.20B | 0.24B | 0.22B | 0.20B | 0.22B | 0.24B | 0.23B | 0.21B | 0.22B | 0.26B | 0.45B | 0.37B | 0.38B | 0.44B | 0.41B | 0.39B | 0.41B | 0.47B | 0.41B | 0.42B | 0.45B | 0.52B | 0.47B | 0.45B | 0.47B | 0.57B | 0.53B | 0.50B | 0.55B | 0.60B | 0.58B | 0.53B | 0.57B | 0.65B | 0.62B | 0.57B | 0.62B | 0.67B | 0.65B | 0.57B | 0.66B | 0.73B | 0.68B | 0.61B | 0.70B | 0.71B | 0.73B |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Short term Debt
|
| | | | | | | | | | | | | | 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 | 0.02B | 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 Debt
|
| | | | | | 1.50B | | | 1.45B | 1.51B | 1.35B | 1.23B | 1.19B | 1.19B | 1.11B | 1.11B | 1.05B | 1.79B | 1.79B | 1.91B | 1.88B | 1.92B | 2.05B | 2.03B | 2.05B | 2.14B | 2.20B | 2.25B | 2.20B | 3.18B | 3.26B | 3.44B | 3.38B | 3.53B | 3.57B | 3.62B | 3.58B | 4.05B | 3.89B | 3.88B | 3.83B | 3.83B | 3.86B | 3.85B | 3.94B | 4.08B | 4.29B | 4.19B | 4.18B | 4.15B | 4.17B | 4.15B | 4.15B | 4.05B | 4.03B | 4.03B | 4.03B | 4.18B | 4.26B | 4.34B | 4.52B | 4.62B | 4.68B | 4.69B | 4.84B | 5.04B |
|
Minority Interest
|
| | 0.00B | | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.03B | 0.03B | 0.03B | 0.00B | 0.03B | 0.03B | 0.04B | 0.01B | 0.00B | 0.01B | 0.16B | 0.01B | 0.16B | 0.17B | 0.17B | 0.01B | 0.16B | 0.16B | 0.16B | 0.01B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.02B | 0.20B | 0.19B | 0.02B | 0.03B | 0.16B | 0.17B | 0.16B | 0.02B | 0.17B | 0.17B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.14B |
|
Liabilities from Discontinued Operations
|
| | 0.00B | | | 0.00B | 0.00B | | 0.00B | | | | 0.01B | 0.00B | | | 0.00B | | 0.00B | | | | | 0.03B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 1.52B | | 1.49B | 1.69B | 1.62B | 1.57B | 1.66B | 1.72B | 1.78B | 1.65B | 1.72B | 1.84B | 1.79B | 1.80B | 1.81B | 1.99B | 3.71B | 3.69B | 3.71B | 3.69B | 3.75B | 3.73B | 3.68B | 3.70B | 3.67B | 3.67B | 3.73B | 3.71B | 4.93B | 4.94B | 4.97B | 4.95B | 4.89B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | 1.53B | | 1.50B | 1.70B | 1.63B | 1.57B | 1.67B | 1.73B | 1.78B | 1.66B | 1.73B | 1.85B | 1.80B | 1.81B | 1.82B | 1.99B | 3.72B | 3.70B | 3.72B | 3.70B | 3.76B | 3.74B | 3.69B | 3.71B | 3.68B | 3.68B | 3.74B | 3.72B | 4.95B | 4.96B | 4.99B | 4.97B | 4.91B | 4.89B | 4.96B | 4.98B | 4.94B | 4.97B | 4.99B | 5.00B | 4.93B | 4.93B | 4.95B | 5.00B | 5.09B | 5.16B | 5.10B | 5.14B | 5.10B | 5.07B | 5.09B | 5.17B | 5.03B | 4.96B | 5.02B | 5.06B | 5.19B | 5.19B | 5.36B | 5.60B | 5.66B | 5.65B | 5.75B | 5.91B | 6.14B |
|
Total Debt
|
| | | | | | 1.50B | | | 1.45B | 1.51B | 1.35B | 1.23B | 1.19B | 1.19B | 1.11B | 1.11B | 1.05B | 1.79B | 1.79B | 1.91B | 1.88B | 1.92B | 2.05B | 2.03B | 2.05B | 2.14B | 2.20B | 2.25B | 2.20B | 3.18B | 3.26B | 3.44B | 3.38B | 3.53B | 3.57B | 3.62B | 3.58B | 4.05B | 3.89B | 3.88B | 3.83B | 3.85B | 3.86B | 3.85B | 3.94B | 4.08B | 4.29B | 4.19B | 4.18B | 4.15B | 4.17B | 4.15B | 4.15B | 4.05B | 4.03B | 4.03B | 4.03B | 4.18B | 4.26B | 4.34B | 4.52B | 4.62B | 4.68B | 4.69B | 4.84B | 5.04B |
|
Common Equity
|
| | 0.45B | | 0.50B | 0.49B | 1.14B | 0.62B | 0.64B | 0.68B | 1.38B | 0.86B | 0.87B | 0.93B | 1.54B | 1.57B | 1.01B | 1.03B | 3.60B | 2.91B | 3.06B | 3.08B | 3.62B | 3.05B | 3.14B | 3.17B | 3.63B | 3.14B | 3.12B | 3.15B | 7.11B | 0.00B | 0.00B | 0.00B | 6.57B | 0.00B | 6.48B | 6.43B | 6.37B | 6.33B | 6.27B | 6.24B | 6.29B | 6.22B | 6.17B | 6.12B | 6.09B | 6.02B | 6.12B | 6.09B | 6.15B | 6.10B | 6.17B | 6.15B | 6.19B | 6.37B | 6.35B | 6.30B | 6.28B | 7.41B | 7.41B | 7.41B | 6.13B | 6.13B | 6.07B | 5.99B | 5.82B |
|
Shareholder's Equity
|
| | 0.45B | | 0.50B | 0.49B | 1.14B | 0.62B | 0.64B | 0.68B | 1.38B | 0.86B | 0.87B | 0.93B | 1.54B | 1.57B | 1.01B | 1.03B | 3.60B | 2.91B | 3.06B | 3.08B | 3.62B | 3.05B | 3.14B | 3.17B | 3.63B | 3.14B | 3.12B | 3.15B | 7.11B | 0.00B | 0.00B | 0.00B | 6.57B | 0.00B | 6.48B | 6.43B | 6.37B | 6.33B | 6.27B | 6.24B | 6.29B | 6.22B | 6.17B | 6.12B | 6.09B | 6.02B | 6.12B | 6.09B | 6.15B | 6.10B | 6.17B | 6.15B | 6.19B | 6.37B | 6.35B | 6.30B | 6.28B | 7.41B | 7.41B | 7.41B | 6.13B | 6.13B | 6.07B | 5.99B | 5.82B |
|
Liabilities and Shareholders Equity
|
| | 1.99B | | 2.00B | 2.19B | 2.18B | 2.20B | 2.31B | 2.41B | 2.53B | 2.53B | 2.60B | 2.78B | 2.75B | 2.78B | 2.83B | 3.03B | 6.84B | 6.79B | 6.78B | 6.78B | 6.82B | 6.80B | 6.84B | 6.89B | 6.85B | 6.83B | 6.87B | 6.88B | 11.60B | 11.56B | 11.53B | 11.53B | 11.49B | 11.42B | 11.45B | 11.42B | 11.32B | 11.30B | 11.27B | 11.25B | 11.23B | 11.16B | 11.13B | 11.13B | 11.19B | 11.19B | 11.24B | 11.25B | 11.29B | 11.20B | 11.28B | 11.34B | 11.24B | 11.35B | 11.39B | 11.38B | 11.48B | 11.47B | 11.56B | 11.76B | 11.81B | 11.81B | 11.84B | 11.93B | 11.98B |
|
Retained Earnings
|
| | -0.05B | | -0.06B | -0.06B | -0.05B | -0.04B | -0.04B | -0.04B | -0.04B | -0.03B | -0.03B | -0.03B | -0.03B | -0.02B | -0.01B | -0.00B | 0.00B | 0.00B | 2.90B | 0.00B | -0.00B | -0.00B | 0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 6.23B | 0.00B | 6.27B | 6.22B | 6.18B | 6.13B | -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 | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Preferred Shares
|
| | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.07B | 0.07B | 0.07B | 0.07B | 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 | |
|
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 | | | | 0.00B | | | | 0.00B |