|
Real Estate - Gross
|
| | | 838.94M | 879.63M | 972.78M | 1,077.80M | 1,147.20M | 1,234.54M | 1,432.12M | 1,619.01M | 1,844.34M | 1,887.26M | 1,954.06M | 2,075.84M | 2,275.23M | 2,411.45M | 2,475.22M | 2,584.07M | 2,637.72M | 2,832.74M | 3,015.55M | 3,055.60M | 3,091.72M | 3,314.85M | 3,354.45M | 3,381.42M | 3,639.19M | 3,807.62M | 4,077.02M | 4,670.82M | 5,798.19M | 5,892.41M | 6,016.70M | 6,345.45M | 6,391.57M | 6,556.60M | 6,579.17M | 6,616.69M | 5,792.17M | 5,797.65M | 5,818.39M | 5,821.36M | 5,864.13M | 5,873.50M | 5,826.85M | 5,841.79M |
|
Accumulated Depreciation
|
| | | 39.61M | 45.96M | 52.51M | 59.88M | 68.10M | 76.81M | 86.89M | 97.99M | 110.80M | 124.94M | 138.73M | 153.78M | 170.36M | 188.41M | 206.83M | 226.09M | 246.26M | 267.80M | 289.89M | 313.69M | 337.82M | 363.53M | 389.83M | 416.42M | 443.62M | 473.02M | 504.50M | 537.77M | 578.72M | 624.37M | 672.21M | 722.01M | 772.66M | 824.65M | 877.71M | 930.88M | 874.36M | 919.72M | 961.98M | 1,006.54M | 1,051.64M | 1,095.92M | 1,131.23M | 1,175.69M |
|
Real Estate - Net
|
| | | 799.33M | 833.67M | 920.27M | 1,017.92M | 1,079.10M | 1,157.73M | 1,345.23M | 1,521.02M | 1,733.53M | 1,762.31M | 1,815.33M | 1,922.06M | 2,104.88M | 2,223.05M | 2,268.39M | 2,357.98M | 2,391.46M | 2,564.95M | 2,725.66M | 2,741.90M | 2,753.90M | 2,951.32M | 2,964.63M | 2,964.99M | 3,195.57M | 3,334.60M | 3,572.52M | 4,133.05M | 5,219.47M | 5,268.04M | 5,344.49M | 5,623.44M | 5,618.91M | 5,731.96M | 5,701.46M | 5,685.80M | 4,917.81M | 4,877.93M | 4,856.41M | 4,814.82M | 4,812.50M | 4,777.58M | 4,695.62M | 4,666.10M |
|
Cash & Equivalents
|
8.52M | 14.34M | 9.24M | 9.01M | 8.33M | 6.05M | 6.79M | 6.67M | 8.49M | 9.94M | 11.47M | 12.57M | 14.21M | 13.59M | 13.67M | 13.37M | 15.26M | 16.42M | 15.04M | 13.18M | 15.88M | 15.26M | 44.75M | 20.56M | 18.69M | 17.27M | 16.78M | 18.72M | 19.51M | 22.41M | 69.25M | 25.01M | 26.62M | 32.34M | 33.40M | 35.31M | 44.33M | 44.02M | 58.85M | 64.98M | 64.23M | 58.98M | 69.89M | 50.41M | 19.27M | 26.12M | 26.30M |
|
Receivables - Net
|
| | | 0.98M | 0.71M | 0.89M | 1.04M | 1.09M | 1.01M | 1.28M | 1.56M | 1.90M | 1.58M | 1.77M | 2.01M | 2.27M | 2.20M | 2.48M | 3.44M | 3.40M | 3.21M | 3.37M | 3.37M | 2.81M | 2.82M | 2.78M | 2.48M | 2.73M | 2.16M | 2.80M | 4.32M | 6.23M | 6.47M | 7.70M | 10.10M | 13.12M | 13.96M | 13.28M | 13.38M | 9.84M | 8.74M | 9.45M | 9.60M | 8.69M | 6.83M | 8.24M | 6.72M |
|
Receivables - Other
|
| | | 0.42M | 0.21M | 0.34M | 0.20M | 0.23M | 0.17M | 0.37M | 0.44M | 0.60M | 0.38M | 0.74M | 0.79M | 0.98M | 0.07M | 1.25M | 1.31M | 2.03M | 0.74M | 1.66M | 1.95M | 2.77M | 1.26M | 1.48M | 2.64M | 2.97M | 2.11M | 2.85M | 2.94M | 2.88M | 1.78M | 2.93M | 3.81M | 5.38M | 2.46M | 7.15M | 7.50M | 4.45M | 4.94M | 8.23M | 8.31M | 8.06M | 4.85M | 4.10M | 3.31M |
|
Receivables
|
| | | 1.40M | 0.92M | 1.23M | 1.24M | 1.32M | 1.18M | 1.65M | 2.00M | 2.50M | 1.96M | 2.50M | 2.80M | 3.25M | 2.27M | 3.73M | 4.76M | 5.43M | 3.94M | 5.04M | 5.32M | 5.58M | 4.07M | 4.25M | 5.12M | 5.71M | 4.27M | 5.65M | 7.26M | 9.11M | 8.25M | 10.62M | 13.91M | 18.50M | 16.43M | 20.43M | 20.88M | 14.29M | 13.69M | 17.68M | 17.92M | 16.75M | 11.69M | 12.35M | 10.02M |
|
Buildings
|
| | | 600.28M | | 701.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 236.69M | 241.71M | 268.81M | 296.54M | 315.87M | 332.91M | 382.48M | 419.22M | 456.13M | 464.59M | 482.98M | 502.50M | 528.30M | 550.02M | 559.18M | 577.17M | 583.46M | 612.27M | 640.05M | 643.52M | 649.94M | 680.03M | 687.33M | 690.58M | 738.86M | 765.45M | 790.75M | 876.65M | 1,028.43M | 1,044.32M | 1,059.23M | 1,106.99M | 1,111.33M | 1,145.63M | 1,147.19M | 1,152.16M | 1,035.56M | 1,035.56M | 1,038.18M | 1,038.18M | 1,047.42M | 1,046.06M | 1,038.54M | 1,038.82M |
|
Long-Term Investments
|
| | | | | | | | | | | 81.50M | 79.65M | 89.92M | 88.22M | 89.09M | 90.09M | 88.72M | 250.77M | 245.12M | 238.61M | 233.29M | 228.45M | 214.06M | 213.50M | 210.11M | 206.28M | 202.53M | 199.28M | 195.57M | 192.01M | 188.19M | 184.55M | 234.07M | 231.70M | 227.44M | 223.14M | 219.06M | 215.15M | 211.36M | 240.03M | 230.29M | 257.38M | 246.19M | 235.59M | 231.36M | 235.38M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.40M | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.40M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 15.94M | 14.24M | 8.25M | 10.99M | 8.65M | 9.21M | 14.14M | 23.37M | 44.73M | 43.68M | 42.08M | 41.93M | 52.62M | 58.64M | 78.17M | 85.42M | 75.05M | 48.93M | 59.36M | 63.27M | 65.44M | 64.50M | 60.93M | 62.32M | 68.15M | 69.75M | 72.40M | 98.23M | 102.42M | 115.61M | 121.27M | 147.97M | 156.23M | 144.67M | 160.62M | 171.53M | 134.00M | 130.01M | 138.52M | 211.18M | 218.48M | 196.08M | 195.45M | 189.06M |
|
Assets
|
| | | 832.75M | 864.44M | 942.51M | 1,044.69M | 1,099.05M | 1,179.85M | 1,376.33M | 1,582.11M | 1,892.09M | 1,905.73M | 1,977.54M | 2,073.00M | 2,266.73M | 2,391.91M | 2,460.55M | 2,715.42M | 2,729.26M | 2,896.03M | 3,061.86M | 3,110.80M | 3,084.24M | 3,278.87M | 3,285.05M | 3,280.92M | 3,513.58M | 3,651.64M | 3,891.25M | 4,521.23M | 5,562.59M | 5,621.41M | 5,759.04M | 6,063.74M | 6,070.01M | 6,185.43M | 6,161.39M | 6,165.17M | 5,931.81M | 5,366.86M | 5,321.10M | 5,389.66M | 5,354.46M | 5,255.00M | 5,181.28M | 5,142.30M |
|
Accounts Payables
|
| | | 10.01M | 13.75M | 14.88M | 16.62M | 9.69M | 14.38M | 24.75M | 29.59M | 21.62M | 21.36M | 21.05M | 27.89M | 24.46M | 24.08M | 26.98M | 36.04M | 33.13M | 37.68M | 53.05M | 78.85M | 37.97M | 40.13M | 42.64M | 51.28M | 47.04M | 42.35M | 48.06M | 62.56M | 59.26M | 60.68M | 68.17M | 92.47M | 80.38M | 78.60M | 87.01M | 109.36M | 92.77M | 87.88M | 93.04M | 108.42M | 98.66M | 92.02M | 93.61M | 109.63M |
|
Dividends payables
|
| | | 6.76M | | 9.25M | 12.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 16.77M | 13.75M | 24.13M | 29.59M | 9.69M | 14.38M | 24.75M | 29.59M | 21.62M | 21.36M | 21.05M | 27.89M | 24.46M | 24.08M | 26.98M | 36.04M | 33.13M | 37.68M | 53.05M | 78.85M | 37.97M | 40.13M | 42.64M | 51.28M | 47.04M | 42.35M | 48.06M | 62.56M | 59.26M | 60.68M | 68.17M | 92.47M | 80.38M | 78.60M | 87.01M | 109.36M | 92.77M | 87.88M | 93.04M | 108.42M | 98.66M | 92.02M | 93.61M | 109.63M |
|
Current Deferred Revenue
|
| | | 4.18M | 4.61M | 5.18M | 5.31M | 5.51M | 6.06M | 7.39M | 7.84M | 12.45M | 12.59M | 12.69M | 12.71M | 12.69M | 13.54M | 13.55M | | 15.73M | | 16.22M | 16.03M | 15.52M | 16.08M | 15.85M | 15.86M | 16.41M | 18.29M | 19.07M | 20.19M | 22.21M | 23.37M | 23.71M | 23.14M | 23.21M | 24.65M | 25.12M | 27.01M | 27.35M | 22.36M | 21.43M | 20.78M | 20.01M | 20.27M | 20.61M | 20.36M |
|
Minority Interest
|
| | | 214.10M | 227.79M | 271.51M | 278.75M | 279.41M | 288.94M | 337.33M | 378.90M | 401.97M | 395.13M | 399.15M | 394.13M | 430.46M | 455.39M | 449.07M | 483.83M | 485.46M | 509.74M | 541.21M | 541.50M | 532.47M | 457.57M | 451.18M | 445.17M | 461.52M | 496.97M | 520.23M | 628.82M | 707.23M | 763.06M | 752.54M | 738.38M | 740.81M | 769.66M | 759.03M | 700.18M | 703.65M | 670.04M | 625.86M | 814.02M | 687.37M | 658.21M | 635.60M | 608.92M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | 24.17M | 24.15M | 24.78M | 24.66M | 25.24M | 25.09M | 24.93M | 24.76M | 24.57M | 24.38M | 24.18M | 23.98M | 23.75M | 23.56M | 23.36M | 25.74M | 25.53M | 25.31M | 25.09M | 24.20M | 24.01M | 23.73M | 23.49M | 22.89M | 22.66M | 22.68M | 22.39M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | 19.94M | 84.70M | 91.17M | 86.75M | 77.92M | 52.04M | 53.64M | 48.15M | 33.76M | 3.82M | | | 0.48M | 7.98M | | | 3.45M | | | 7.77M | 0.47M | 1.20M | 4.04M | 4.48M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | 1,612.20M | 1,813.12M | 1,825.13M | 1,833.77M | 2,005.18M | 2,017.97M | 2,150.08M | 2,235.42M | 3,046.38M | 3,107.55M | 3,257.73M | 3,626.70M | 3,680.51M | 3,772.37M | 3,776.99M | 4,008.44M | 3,802.52M | 3,419.79M | 3,504.04M | 3,581.00M | 3,590.64M | 3,561.62M | 3,539.56M | 3,555.78M |
|
Total Liabilities
|
| | | 618.64M | 636.65M | 437.12M | 530.89M | 583.00M | 654.75M | 786.81M | 760.06M | 913.02M | 927.71M | 1,002.88M | 1,112.46M | 995.24M | 1,107.22M | 1,190.32M | 1,281.06M | 1,326.96M | 1,492.84M | 1,563.07M | 1,653.59M | 1,632.14M | 1,897.82M | 1,916.31M | 1,920.52M | 2,083.10M | 2,070.02M | 2,203.72M | 2,283.57M | 3,080.14M | 3,111.37M | 3,257.73M | 3,626.70M | 3,680.99M | 3,780.35M | 3,776.99M | 4,008.44M | 3,805.97M | 3,419.79M | 3,504.04M | 3,588.77M | 3,591.11M | 3,562.81M | 3,543.60M | 3,560.26M |
|
Common Equity
|
| | | 214.10M | 227.79M | 505.39M | 513.81M | 516.05M | 525.10M | 589.52M | 822.05M | 979.07M | 978.02M | 974.67M | 960.54M | 1,271.49M | 1,284.69M | 1,270.24M | 1,434.35M | 1,402.30M | 1,403.19M | 1,498.78M | 1,457.21M | 1,452.10M | 1,381.06M | 1,368.74M | 1,360.40M | 1,430.47M | 1,581.62M | 1,687.53M | 2,237.66M | 2,482.45M | 2,510.04M | 2,501.31M | 2,437.04M | 2,389.01M | 2,405.07M | 2,384.40M | 2,156.73M | 2,125.84M | 1,947.07M | 1,817.07M | 1,800.89M | 1,763.35M | 1,692.19M | 1,637.68M | 1,582.04M |
|
Shareholder's Equity
|
| | | 214.10M | 227.79M | 505.39M | 513.81M | 516.05M | 525.10M | 589.52M | 822.05M | 979.07M | 978.02M | 974.67M | 960.54M | 1,271.49M | 1,284.69M | 1,270.24M | 1,434.35M | 1,402.30M | 1,403.19M | 1,498.78M | 1,457.21M | 1,452.10M | 1,381.06M | 1,368.74M | 1,360.40M | 1,430.47M | 1,581.62M | 1,687.53M | 2,237.66M | 2,482.45M | 2,510.04M | 2,501.31M | 2,437.04M | 2,389.01M | 2,405.07M | 2,384.40M | 2,156.73M | 2,125.84M | 1,947.07M | 1,817.07M | 1,800.89M | 1,763.35M | 1,692.19M | 1,637.68M | 1,582.04M |
|
Liabilities and Shareholders Equity
|
| | | 832.75M | 864.44M | 942.51M | 1,044.69M | 1,099.05M | 1,179.85M | 1,376.33M | 1,582.11M | 1,892.09M | 1,905.73M | 1,977.54M | 2,073.00M | 2,266.73M | 2,391.91M | 2,460.55M | 2,715.42M | 2,729.26M | 2,896.03M | 3,061.86M | 3,110.80M | 3,084.24M | 3,278.87M | 3,285.05M | 3,280.92M | 3,513.58M | 3,651.64M | 3,891.25M | 4,521.23M | 5,562.59M | 5,621.41M | 5,759.04M | 6,063.74M | 6,070.01M | 6,185.43M | 6,161.39M | 6,165.17M | 5,931.81M | 5,366.86M | 5,321.10M | 5,389.66M | 5,354.46M | 5,255.00M | 5,181.28M | 5,142.30M |
|
Retained Earnings
|
| | | | | 0.01M | 0.01M | 0.01M | -2.38M | -0.66M | -8.01M | 9.03M | -18.73M | -27.87M | -38.12M | -55.73M | -61.96M | -73.31M | -87.90M | -114.12M | -126.31M | -156.19M | -187.31M | -197.07M | -213.45M | -228.92M | -242.22M | -251.70M | -259.15M | -263.12M | -272.64M | -291.26M | -315.02M | -343.83M | -374.98M | -396.65M | -420.41M | -445.81M | -468.61M | -449.91M | -439.74M | -469.77M | -498.79M | -530.65M | -566.35M | -595.63M | -626.12M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | 172.50M | 172.50M | 172.50M | 172.50M | 172.50M | 172.50M | 217.14M | 218.18M | 218.18M | 218.32M | 218.32M | 218.32M | 218.32M | 218.32M | 218.42M | 218.42M | 218.42M | 218.62M | 225.44M | 225.44M | 225.44M | 225.44M | 225.44M | 225.44M | 340.65M | 225.44M | 225.44M | 340.82M | 340.89M | 340.95M | 340.95M | 341.13M |
|
Treasury Shares
|
| | | 0.52M | | | | 0.42M | | | | 0.29M | | | | 0.23M | | | | 0.22M | | | | 0.27M | 0.01M | | | 0.25M | | | | 0.29M | | | 0.95M | 1.99M | 1.62M | 1,622.87M | 6.36M | 8.84M | 5.49M | 1.91M | 7.40M | 7.40M | | | |
|
Shares Outstanding
|
| | | 34.24M | 35.95M | 37.77M | 39.35M | 39.87M | 41.14M | 44.82M | 44.29M | 44.91M | 44.57M | 44.85M | 44.81M | 45.32M | 47.15M | 47.10M | 47.12M | 47.12M | 48.45M | 49.08M | 49.04M | 48.81M | 46.11M | 46.10M | 45.88M | 46.28M | 46.82M | 47.25M | 47.46M | 49.33M | 51.26M | 51.01M | 51.06M | 51.59M | 54.07M | 53.97M | 53.85M | 53.88M | 53.96M | 53.57M | 60.15M | 59.94M | 60.00M | 59.93M | 59.44M |