|
Real Estate - Gross
|
| | | | | | 6.91B | | 6.94B | 7.20B | 7.49B | 7.51B | 7.37B | 7.42B | 9.01B | 9.53B | 9.35B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accumulated Depreciation
|
| | | | | | 1.23B | | 1.32B | 1.38B | 1.41B | 1.42B | 1.42B | 1.47B | 1.53B | 1.60B | 1.57B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Real Estate - Net
|
| | 5.66B | | 5.66B | 5.67B | 5.67B | 5.69B | 5.62B | 5.83B | 6.08B | 6.09B | 5.95B | 5.94B | 7.48B | 7.93B | 7.78B | 7.73B | 7.62B | 7.55B | 7.56B | 7.57B | 11.07B | 11.11B | 11.05B | 11.03B | 8.80B | 7.53B | 7.44B | 7.38B | 7.36B | 7.21B | 7.20B | 7.16B | 7.11B | 6.91B | 6.87B | 6.82B | 6.79B | 6.74B | 6.69B | 6.66B | 6.64B | 6.56B | 6.50B | 6.44B | 6.69B | 6.52B | 6.43B | 6.33B | | | | | | | | | | | | | | | | |
|
Receivables - Affiliates
|
| | 0.01B | | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | | | | | | | | | | |
|
Receivables - Notes
|
| | 0.00B | | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
0.06B | 0.08B | 0.09B | 0.10B | 0.60B | 0.49B | 0.45B | 0.19B | 0.07B | 0.14B | 0.07B | 0.23B | 0.09B | 0.08B | 0.07B | 0.07B | 0.05B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.08B | 0.12B | 0.11B | 0.09B | 0.09B | 0.11B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | 0.04B | 0.09B | 0.12B | 0.09B | 0.09B | 0.10B | 0.11B | 0.10B | 0.10B | 0.10B | 0.65B | 0.50B | 0.53B | 0.47B | 1.08B | 0.19B | 0.12B | 0.11B | 0.13B | 0.11B | 0.11B | 0.10B | 0.11B | 0.09B | 0.11B | 0.09B | 0.12B | 0.07B | 0.12B | 0.09B | 0.25B | 0.13B | 0.29B |
|
Receivables - Net
|
| | 0.10B | | 0.08B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.11B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.13B | 0.11B | 0.12B | 0.12B | 0.13B | 0.11B | 0.11B | 0.13B | 0.14B | 0.11B | 0.12B | 0.11B | 0.11B | 0.09B | 0.09B | 0.11B | 0.12B | 0.10B | 0.12B | 0.13B | 0.14B | 0.13B | 0.24B | 0.23B | 0.24B | 0.23B | 0.19B | 0.18B | 0.21B | 0.16B | 0.16B | 0.17B | 0.18B | 0.16B | 0.16B | 0.15B | 0.18B | 0.14B | 0.14B | 0.13B | 0.16B | 0.13B | 0.13B | 0.13B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Receivables
|
| | 0.10B | | 0.08B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.11B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.13B | 0.11B | 0.12B | 0.12B | 0.13B | 0.11B | 0.11B | 0.13B | 0.14B | 0.11B | 0.12B | 0.11B | 0.11B | 0.09B | 0.09B | 0.11B | 0.12B | 0.10B | 0.12B | 0.13B | 0.14B | 0.13B | 0.24B | 0.23B | 0.24B | 0.23B | 0.19B | 0.18B | 0.21B | 0.16B | 0.16B | 0.17B | 0.19B | 0.16B | 0.17B | 0.16B | 0.19B | 0.15B | 0.14B | 0.13B | 0.16B | 0.13B | 0.13B | 0.13B |
|
Land & Improvements
|
| | | | | | | | | | | | | | 1.57B | | | 1.75B | 1.71B | 1.70B | 1.72B | 1.71B | 2.24B | 2.26B | 2.24B | 2.24B | 1.89B | 1.66B | 1.64B | 1.64B | 1.61B | 1.58B | 1.58B | 1.58B | 1.57B | 1.53B | 1.52B | 1.52B | 1.51B | 1.51B | 1.51B | 1.51B | 1.52B | 1.51B | 1.51B | 1.51B | 1.54B | 1.50B | 1.46B | 1.44B | 1.44B | 1.43B | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.69B | | | | 6.28B | 6.22B | 6.18B | 6.16B | 6.13B | 6.09B | 6.14B | 5.95B | 5.90B | 5.84B | 6.14B | 6.06B | 7.10B | 7.02B | 7.17B | 6.73B |
|
Long-Term Investments
|
| | 1.05B | | 1.02B | 1.02B | 1.01B | 1.07B | 1.21B | 1.10B | 1.10B | 1.10B | 1.12B | 1.03B | 0.97B | 0.95B | 0.95B | 0.71B | 0.70B | 0.72B | 0.80B | 0.93B | 0.98B | 1.01B | 1.26B | 1.28B | 1.53B | 1.84B | 1.77B | 1.75B | 1.77B | 1.71B | 1.70B | 1.69B | 1.71B | 1.36B | 1.38B | 1.47B | 1.49B | 1.53B | 1.52B | 1.44B | 1.52B | 1.54B | 1.57B | 1.57B | 1.34B | 1.36B | 1.37B | 1.37B | 1.32B | 1.26B | 1.25B | 1.20B | 1.22B | 1.09B | 1.03B | 0.92B | 0.85B | 0.79B | 0.92B | 0.78B | 0.65B | 0.73B | 0.72B | 0.73B |
|
Long-Term Deferred Tax
|
| | | | | | 0.02B | | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | 0.53B | | | | 0.76B | 0.75B | 0.73B | 0.73B | 0.56B | 0.51B | 0.49B | 0.48B | 0.48B | 0.46B | 0.45B | 0.44B | 0.45B | 0.40B | 0.40B | 0.39B | 0.39B | 0.31B | 0.30B | 0.28B | 0.28B | 0.25B | 0.26B | 0.25B | 0.31B | 0.29B | 0.27B | 0.25B | 0.25B | 0.24B | 0.24B | 0.23B | 0.25B | 0.24B | 0.25B | 0.23B | 0.26B | 0.25B | 0.28B | 0.28B | 0.37B | 0.35B | 0.37B | 0.34B |
|
Assets
|
| | 7.25B | | 7.74B | 7.70B | 7.65B | 7.50B | 7.45B | 7.63B | 7.94B | 8.07B | 7.73B | 7.61B | 9.31B | 9.76B | 9.55B | 9.21B | 9.08B | 9.01B | 9.06B | 9.21B | 13.12B | 13.20B | 13.36B | 13.35B | 11.24B | 10.21B | 10.00B | 9.94B | 9.96B | 9.71B | 9.68B | 9.61B | 9.61B | 9.16B | 9.12B | 9.01B | 9.03B | 9.00B | 8.94B | 8.78B | 8.85B | 9.30B | 9.23B | 9.18B | 9.18B | 9.67B | 8.64B | 8.41B | 8.35B | 8.21B | 8.11B | 8.07B | 8.09B | 7.92B | 7.89B | 7.59B | 7.51B | 7.36B | 7.78B | 7.59B | 8.57B | 8.68B | 8.73B | 8.42B |
|
Accounts Payables
|
| | 0.07B | | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.09B | 0.07B | 0.08B | 0.06B | 0.07B | 0.07B | 0.09B | 0.07B | 0.09B | 0.08B | 0.09B | 0.07B | 0.09B | 0.12B | 0.11B | 0.11B | 0.09B | 0.07B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.07B | 0.06B | 0.07B | 0.07B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.08B | 0.09B | 0.09B | 0.10B | 0.13B |
|
Notes Payables
|
| | 0.20B | | 0.19B | 0.30B | 0.30B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.29B | 0.29B | 0.28B | 0.28B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | 0.00B | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | 0.34B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 0.27B | | 0.25B | 0.38B | 0.37B | 0.35B | 0.35B | 0.36B | 0.35B | 0.36B | 0.33B | 0.35B | 0.34B | 0.36B | 0.34B | 0.36B | 0.35B | 0.36B | 0.33B | 0.35B | 0.40B | 0.40B | 0.39B | 0.37B | 0.59B | 0.24B | 0.23B | 0.24B | 0.24B | 0.24B | 0.23B | 0.24B | 0.23B | 0.24B | 0.23B | 0.23B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.07B | 0.06B | 0.07B | 0.07B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.08B | 0.09B | 0.09B | 0.10B | 0.13B |
|
Accumulated Expenses
|
| | 0.27B | | 0.25B | 0.26B | 0.26B | 0.26B | 0.25B | 0.29B | 0.30B | 0.27B | 0.27B | 0.28B | 0.32B | 0.33B | 0.32B | 0.36B | 0.36B | 0.31B | 0.31B | 0.32B | 0.57B | 0.53B | 0.53B | 0.52B | 0.40B | 0.38B | 0.37B | 0.36B | 0.37B | 0.32B | 0.32B | 0.30B | 0.33B | 0.29B | 0.29B | 0.29B | 0.30B | 0.24B | 0.25B | 0.25B | 0.27B | 0.20B | 0.21B | 0.22B | 0.30B | 0.26B | 0.24B | 0.24B | 0.25B | 0.22B | 0.21B | 0.32B | 0.32B | 0.31B | 0.31B | 0.31B | 0.33B | 0.30B | 0.31B | 0.32B | 0.38B | 0.34B | 0.37B | 0.37B |
|
Non-Current Debt
|
| | 3.24B | | 3.27B | 3.28B | 3.26B | 3.19B | 3.10B | 3.17B | 3.33B | 3.36B | 3.30B | 3.39B | 4.44B | 4.91B | 4.62B | 4.48B | 4.42B | 4.38B | 4.37B | 4.38B | 5.40B | 5.49B | 5.84B | 5.69B | 4.61B | 3.91B | 3.90B | 3.85B | 4.09B | 4.01B | 3.99B | 4.08B | 4.24B | 4.25B | 4.24B | 4.08B | 4.07B | 4.16B | 4.31B | 4.29B | 4.39B | 4.38B | 4.38B | 4.37B | 4.56B | 4.53B | 4.52B | 4.43B | 4.42B | 4.41B | 4.36B | 4.26B | 4.24B | 4.20B | 4.17B | 4.17B | 4.14B | 4.10B | 4.37B | 4.34B | 4.89B | 5.23B | 5.23B | 5.08B |
|
Non-Current Deffered Revenue
|
| | 0.17B | | 0.16B | 0.16B | 0.16B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.10B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 0.27B | | 0.31B | 0.30B | 0.01B | 0.30B | 0.27B | 0.27B | 0.35B | 0.35B | 0.34B | 0.35B | 0.34B | 0.34B | 0.34B | 0.36B | 0.36B | 0.36B | 0.35B | 0.35B | 0.40B | 0.40B | 0.39B | 0.39B | 0.36B | 0.36B | 0.34B | 0.33B | 0.32B | 0.32B | 0.30B | 0.29B | 0.29B | 0.25B | 0.24B | 0.24B | 0.24B | 0.23B | 0.21B | 0.20B | 0.20B | 0.19B | 0.19B | 0.18B | 0.19B | 0.16B | 0.16B | 0.16B | 0.13B | 0.12B | 0.11B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.07B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.12B | 0.12B | 0.11B | 0.12B | 0.11B | 0.11B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | 4.61B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | 5.10B | | 4.45B | 4.47B | 4.45B | 4.36B | 4.40B | 4.64B | 4.77B | 5.00B | 4.59B | 4.32B | 5.89B | 6.41B | 5.87B | 5.55B | 5.36B | 5.35B | 5.47B | 5.67B | 7.08B | 7.22B | 7.48B | 7.54B | 6.16B | 5.18B | 5.42B | 5.45B | 5.53B | 5.44B | 5.52B | 5.57B | 5.64B | 5.75B | 5.80B | 5.72B | 5.84B | 5.92B | 5.97B | 5.87B | 6.02B | 6.58B | 6.54B | 6.53B | 6.74B | 6.67B | 5.52B | 5.18B | 5.17B | 5.11B | 5.06B | 5.09B | 5.14B | 5.06B | 5.09B | 5.09B | 4.99B | 5.00B | 5.19B | 5.00B | 5.72B | 5.94B | 6.07B | 5.84B |
|
Total Debt
|
| | 3.24B | | 3.27B | 3.28B | 3.26B | 3.19B | 3.10B | 3.17B | 3.33B | 3.36B | 3.30B | 3.39B | 4.44B | 4.91B | 4.62B | 4.48B | 4.42B | 4.38B | 4.37B | 4.38B | 5.40B | 5.49B | 5.84B | 5.69B | 4.61B | 3.91B | 3.90B | 3.85B | 4.09B | 4.01B | 3.99B | 4.08B | 4.24B | 4.25B | 4.24B | 4.08B | 4.07B | 4.16B | 4.31B | 4.29B | 4.39B | 4.38B | 4.38B | 4.37B | 4.56B | 4.53B | 4.52B | 4.43B | 4.42B | 4.41B | 4.36B | 4.26B | 4.24B | 4.20B | 4.17B | 4.17B | 4.14B | 4.10B | 4.37B | 4.34B | 4.89B | 5.23B | 5.23B | 5.08B |
|
Common Equity
|
| | 2.13B | | 3.27B | 3.22B | 3.19B | 3.13B | 3.04B | 2.99B | 3.16B | 3.07B | 3.14B | 3.29B | 3.42B | 3.36B | 3.68B | 3.65B | 3.72B | 3.66B | 3.59B | 3.54B | 6.04B | 5.97B | 5.88B | 5.81B | 5.07B | 5.03B | 4.58B | 4.49B | 4.43B | 4.27B | 4.16B | 4.04B | 3.97B | 3.41B | 3.32B | 3.29B | 3.19B | 3.09B | 2.97B | 2.91B | 2.83B | 2.72B | 2.69B | 2.65B | 2.45B | 3.00B | 3.13B | 3.23B | 3.18B | 3.10B | 3.06B | 2.98B | 2.95B | 2.86B | 2.81B | 2.50B | 2.53B | 2.36B | 2.59B | 2.59B | 2.84B | 2.74B | 2.66B | 2.58B |
|
Shareholder's Equity
|
| | 2.13B | | 3.27B | 3.22B | 3.19B | 3.13B | 3.04B | 2.99B | 3.16B | 3.07B | 3.14B | 3.29B | 3.42B | 3.36B | 3.68B | 3.65B | 3.72B | 3.66B | 3.59B | 3.54B | 6.04B | 5.97B | 5.88B | 5.81B | 5.07B | 5.03B | 4.58B | 4.49B | 4.43B | 4.27B | 4.16B | 4.04B | 3.97B | 3.41B | 3.32B | 3.29B | 3.19B | 3.09B | 2.97B | 2.91B | 2.83B | 2.72B | 2.69B | 2.65B | 2.45B | 3.00B | 3.13B | 3.23B | 3.18B | 3.10B | 3.06B | 2.98B | 2.95B | 2.86B | 2.81B | 2.50B | 2.53B | 2.36B | 2.59B | 2.59B | 2.84B | 2.74B | 2.66B | 2.58B |
|
Liabilities and Shareholders Equity
|
| | 7.25B | | 7.74B | 7.70B | 7.65B | 7.50B | 7.45B | 7.63B | 7.94B | 8.07B | 7.73B | 7.61B | 9.31B | 9.76B | 9.55B | 9.21B | 9.08B | 9.01B | 9.06B | 9.21B | 13.12B | 13.20B | 13.36B | 13.35B | 11.24B | 10.21B | 10.00B | 9.94B | 9.96B | 9.71B | 9.68B | 9.61B | 9.61B | 9.16B | 9.12B | 9.01B | 9.03B | 9.00B | 8.94B | 8.78B | 8.85B | 9.30B | 9.23B | 9.18B | 9.18B | 9.67B | 8.64B | 8.41B | 8.35B | 8.21B | 8.11B | 8.07B | 8.09B | 7.92B | 7.89B | 7.59B | 7.51B | 7.36B | 7.78B | 7.59B | 8.57B | 8.68B | 8.73B | 8.42B |
|
Retained Earnings
|
| | -0.35B | | -0.47B | -0.52B | -0.56B | -0.63B | -0.72B | -0.77B | -0.68B | -0.77B | -0.71B | -0.73B | -0.64B | -0.70B | -0.56B | -0.61B | -0.55B | -0.62B | -0.69B | -0.74B | 0.60B | 0.51B | 0.42B | 0.34B | -0.21B | -0.18B | -0.38B | -0.42B | -0.49B | -0.57B | -0.66B | -0.76B | -0.83B | -1.39B | -1.49B | -1.52B | -1.61B | -1.71B | -1.81B | -1.86B | -1.94B | -2.04B | -2.08B | -2.13B | -2.34B | -2.43B | -2.47B | -2.39B | -2.44B | -2.51B | -2.56B | -2.61B | -2.64B | -2.74B | -2.79B | -3.09B | -3.06B | -3.23B | -3.01B | -3.16B | -3.41B | -3.50B | -3.58B | -3.72B |
|
Treasury Shares
|
| | 0.00B | | | | 0.00B | | 0.58B | 0.58B | 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 | 0.01B | 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 | | | |
|
Shares Outstanding
|
| | 0.10B | | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |