|
Real Estate - Gross
|
| | | 650.31M | 807.37M | 834.37M | 914.92M | 942.75M | 831.74M | 815.50M | 845.13M | 943.82M | 953.92M | 996.32M | 981.80M | 1,046.45M | 1,051.53M | 1,058.07M | 1,197.37M | 1,204.34M | 1,340.66M | 1,179.65M | 1,659.59M | 1,888.03M | 1,894.21M | 1,900.98M | 1,880.96M | 1,976.24M | 1,983.92M | 2,060.34M | 2,146.87M | 2,248.80M | 2,254.13M | 2,409.20M | 2,287.09M | 2,302.37M | 2,318.43M | 2,339.68M | 2,256.55M | 2,268.44M | 2,275.59M | 2,284.92M | 2,293.37M | 2,301.79M | 2,309.33M | 2,320.23M | 2,334.31M |
|
Accumulated Depreciation
|
| | | 21.79M | 20.52M | 25.56M | 30.27M | 39.87M | 40.40M | 46.79M | 55.45M | 60.21M | 70.55M | 70.73M | 78.39M | 88.25M | 99.50M | 109.19M | 120.29M | 134.12M | 146.47M | 127.12M | 138.21M | 152.55M | 167.69M | 184.74M | 195.80M | 215.49M | -235.67M | 242.95M | 264.54M | 287.10M | 309.00M | 332.70M | 326.74M | 349.28M | 372.38M | 396.25M | 386.87M | 411.09M | 435.41M | 459.85M | 484.18M | 508.57M | 532.92M | 556.98M | 580.76M |
|
Real Estate - Net
|
| | | 628.53M | 786.86M | 808.80M | 884.65M | 902.88M | 898.90M | 849.81M | 812.08M | 963.04M | 980.27M | 1,025.68M | 936.33M | 991.16M | 969.23M | 966.17M | 1,094.49M | 1,087.54M | 1,211.53M | 1,228.50M | 1,554.02M | 1,781.81M | 1,726.52M | 1,716.24M | 1,685.16M | 1,760.75M | 1,748.25M | 1,861.24M | 1,926.33M | 1,961.70M | 1,945.13M | 2,076.50M | 2,070.99M | 2,042.55M | 2,035.90M | 2,033.49M | 2,003.53M | 1,968.10M | 1,880.27M | 1,845.23M | 1,829.42M | 1,793.22M | 1,776.41M | 1,763.26M | 1,753.55M |
|
Cash & Equivalents
|
4.77M | 5.90M | 7.61M | 12.66M | 31.92M | 24.16M | 18.96M | 16.23M | 17.37M | 28.55M | 34.09M | 22.70M | 27.74M | 26.25M | 92.69M | 16.04M | 13.94M | 18.31M | 19.32M | 19.86M | 20.54M | 16.89M | 20.37M | 25.67M | 69.54M | 53.17M | 70.28M | 24.46M | 22.71M | 26.49M | 18.41M | 49.45M | 99.54M | 20.46M | 15.77M | 16.76M | 14.14M | 10.06M | 7.53M | 12.37M | 37.23M | 21.26M | 17.41M | 23.15M | 23.72M | 13.62M | 10.83M |
|
Receivables - Net
|
| | | 1.15M | 1.60M | 1.82M | 1.93M | 2.12M | 1.91M | 1.78M | 1.75M | 3.01M | 2.25M | 2.19M | 3.30M | 2.93M | 2.71M | 3.82M | 5.01M | 3.34M | 3.42M | 2.67M | 3.57M | 6.29M | 3.10M | 4.95M | 10.77M | 9.04M | 7.76M | 8.80M | 5.78M | 4.84M | 9.42M | 11.92M | 11.52M | 17.12M | 18.52M | 15.51M | 14.74M | 14.60M | 13.08M | 11.51M | 12.75M | 12.34M | 11.69M | 14.36M | 11.24M |
|
Receivables - Other
|
| | | 7.30M | 7.65M | 11.67M | 14.89M | 21.31M | 16.50M | 17.43M | 19.26M | 18.26M | 13.67M | 4.20M | 4.20M | 4.20M | | | 1.20M | 1.20M | | | | 0.90M | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | 8.45M | 9.25M | 13.49M | 16.82M | 23.43M | 18.41M | 19.22M | 21.01M | 21.26M | 15.92M | 6.39M | 7.50M | 7.13M | 2.71M | 3.82M | 6.21M | 4.54M | 3.42M | 2.67M | 3.57M | 7.18M | 3.10M | 4.95M | 10.77M | 9.04M | 7.76M | 8.80M | 5.78M | 4.84M | 9.42M | 11.92M | 11.52M | 17.12M | 18.52M | 15.51M | 14.74M | 14.60M | 13.08M | 11.51M | 12.75M | 12.34M | 11.69M | 14.36M | 11.24M |
|
Prepaid Assets
|
| | | 2.57M | 3.18M | 5.06M | 3.63M | 1.96M | 3.48M | 3.09M | 4.19M | 1.68M | 3.73M | 3.07M | 3.92M | 1.56M | 3.35M | 3.52M | 2.66M | 9.06M | 3.81M | 3.83M | 5.22M | 2.34M | 3.69M | 10.74M | 9.75M | 2.40M | 1.58M | 6.67M | 5.85M | 4.70M | 11.63M | 12.09M | 9.87M | 10.43M | 8.11M | 16.14M | 13.30M | 8.64M | 6.87M | 11.11M | 9.36M | 6.10M | 3.21M | 6.00M | 7.52M |
|
Buildings
|
| | | 488.26M | 619.74M | 639.75M | 711.28M | 729.67M | 642.45M | 630.94M | 652.34M | 733.37M | 739.10M | 781.68M | 768.50M | 806.98M | 808.69M | 811.70M | 929.27M | 935.60M | 1,038.80M | 914.77M | 1,316.09M | 1,472.32M | 1,477.66M | 1,480.39M | 1,460.79M | 1,544.12M | 1,546.46M | 1,605.72M | 1,676.85M | 1,743.87M | 1,745.34M | 1,867.70M | 1,759.30M | 1,760.78M | 1,764.80M | 1,773.09M | 1,711.12M | 1,719.86M | 1,723.66M | 1,729.02M | 1,734.43M | 1,738.68M | 1,740.73M | 1,744.48M | 1,748.88M |
|
Construction in Progress
|
| | | 6.53M | 9.06M | 9.75M | 5.47M | 5.35M | 3.12M | 2.56M | 2.69M | 2.83M | 2.90M | 2.08M | 1.85M | 3.79M | 4.24M | 5.11M | 5.05M | 1.88M | 1.59M | 0.61M | 1.60M | 4.38M | 9.50M | 13.87M | 16.43M | 10.80M | 11.97M | 9.49M | 6.37M | 6.08M | 4.53M | 5.50M | 8.17M | 10.62M | 13.17M | 15.45M | 12.02M | 8.32M | 6.86M | 5.20M | 2.42M | 1.27M | 2.78M | 4.92M | 8.03M |
|
Land & Improvements
|
| | | 129.32M | 157.73M | 165.21M | 174.20M | 177.15M | 158.32M | 152.13M | 155.99M | 165.86M | 166.99M | 169.75M | 167.25M | 189.62M | 189.62M | 189.62M | 202.35M | 202.35M | 231.17M | 203.75M | 261.59M | 317.89M | 317.89M | 317.89M | 312.44M | 323.43M | 323.43M | 340.69M | 352.05M | 375.86M | 375.86M | 395.79M | 378.44M | 378.44M | 378.42M | 378.41M | 359.84M | 359.82M | 359.82M | 359.82M | 359.82M | 359.82M | 359.82M | 359.82M | 359.82M |
|
Intangibles
|
| | | 17.88M | 4.43M | 4.83M | 6.89M | | 25.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | 17.88M | 4.43M | 4.83M | 6.89M | | 25.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 47.82M | 1.50M | 57.63M | 54.92M | 46.87M | 37.61M | 34.20M | 34.11M | 79.43M | 96.90M | 100.09M | 32.91M | 32.96M | 18.26M | 20.91M | 26.25M | 23.27M | 17.75M | 175.97M | 41.11M | 45.51M | 36.04M | 31.85M | 38.33M | 32.56M | 29.93M | 33.74M | 48.87M | 39.25M | 32.59M | 45.76M | 50.84M | 35.04M | 32.93M | 32.92M | 42.30M | 32.91M | 31.52M | 33.38M | 43.31M | 30.77M | 35.10M | 34.38M | 39.28M |
|
Assets
|
| | | 697.36M | 889.75M | 903.08M | 970.18M | 970.06M | 959.26M | 917.43M | 886.22M | 1,035.40M | 1,053.42M | 1,098.58M | 1,077.42M | 1,055.38M | 1,031.63M | 1,039.56M | 1,175.71M | 1,161.21M | 1,269.51M | 1,276.92M | 1,624.28M | 1,865.99M | 1,838.89M | 1,816.95M | 1,814.30M | 1,829.21M | 1,810.22M | 1,936.94M | 2,005.24M | 2,063.47M | 2,156.41M | 2,242.18M | 2,269.39M | 2,225.34M | 2,195.85M | 2,207.47M | 2,180.03M | 2,107.64M | 2,042.69M | 1,988.72M | 1,953.32M | 1,907.42M | 1,881.75M | 1,857.20M | 1,841.85M |
|
Accounts Payables
|
| | | 5.64M | 4.05M | 4.70M | 4.17M | 5.11M | 3.32M | 3.79M | 5.12M | 5.55M | 5.04M | 4.96M | 5.23M | 6.23M | 4.46M | 4.91M | 6.18M | 5.76M | 5.79M | 6.68M | 13.31M | 11.97M | 13.14M | 15.11M | 12.50M | 10.06M | 11.02M | 9.71M | 11.45M | 12.59M | 12.54M | 16.67M | 13.87M | 12.32M | 13.72M | 15.67M | 18.97M | 17.14M | 14.12M | 10.83M | 12.21M | 11.35M | 12.02M | 13.15M | 17.19M |
|
Dividends payables
|
| | | | | 4.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 5.64M | 4.05M | 9.08M | 4.17M | 5.11M | 3.32M | 3.79M | 5.12M | 5.55M | 5.04M | 4.96M | 5.23M | 6.23M | 4.46M | 4.91M | 6.18M | 5.76M | 5.79M | 6.68M | 13.31M | 11.97M | 13.14M | 15.11M | 12.50M | 10.06M | 11.02M | 9.71M | 11.45M | 12.59M | 12.54M | 16.67M | 13.87M | 12.32M | 13.72M | 15.67M | 18.97M | 17.14M | 14.12M | 10.83M | 12.21M | 11.35M | 12.02M | 13.15M | 17.19M |
|
Accumulated Expenses
|
| | | 1.03M | 1.25M | 1.26M | 1.39M | 1.46M | 1.57M | 1.03M | 0.97M | 1.07M | 1.12M | 0.60M | 1.82M | 2.07M | 2.20M | 2.27M | 2.28M | 2.85M | 3.21M | 3.09M | 3.11M | 3.69M | 3.34M | 2.23M | 2.18M | 2.27M | 2.24M | 1.72M | 2.36M | 2.49M | 2.79M | 4.00M | 5.98M | 7.95M | 9.05M | 9.48M | 9.46M | 9.40M | 9.08M | 8.60M | 8.63M | 7.63M | 7.17M | 6.73M | 6.93M |
|
Non-Current Debt
|
| | | 486.98M | 610.74M | 623.52M | 667.82M | 676.32M | 589.70M | 388.34M | 404.92M | 367.45M | 366.93M | 711.75M | 694.97M | 724.06M | 723.66M | 729.90M | 824.55M | 824.70M | 903.14M | 769.97M | 1,027.95M | 1,145.37M | 1,145.51M | 1,145.65M | 1,116.57M | 1,162.86M | 1,162.97M | 1,188.95M | 1,229.97M | 1,276.29M | 1,276.24M | 1,351.17M | 1,268.61M | 1,526.83M | 1,541.53M | 1,542.78M | 1,453.47M | 1,453.79M | 1,454.10M | 1,454.42M | 1,454.73M | 1,463.65M | 1,465.09M | 1,466.53M | 1,467.97M |
|
Non-Current Deffered Revenue
|
| | | 0.79M | 1.30M | 1.10M | 1.27M | 1.82M | 1.30M | 1.23M | 1.21M | 1.27M | 1.88M | 1.57M | 1.63M | 1.47M | 2.07M | 2.05M | 1.36M | 1.48M | 1.62M | 1.55M | 1.50M | 1.66M | 1.47M | 1.58M | 1.48M | 1.64M | 1.84M | 1.64M | 1.64M | 1.77M | 1.81M | 1.77M | 2.04M | 1.85M | 2.14M | 2.12M | 1.83M | 1.77M | 1.64M | 1.49M | 1.50M | 1.43M | 1.57M | 1.27M | 1.11M |
|
Minority Interest
|
| | | 21.28M | 27.31M | 27.27M | 28.53M | 27.39M | 26.63M | 24.52M | 21.77M | 24.56M | 23.55M | | 2.11M | 2.13M | 2.10M | 2.08M | 2.43M | 2.57M | 2.81M | 3.03M | 3.42M | 3.29M | 2.33M | 2.59M | 3.25M | 3.10M | 3.38M | 4.03M | 4.53M | 6.14M | 6.61M | 7.02M | 5.83M | 5.63M | 6.06M | 6.19M | 5.08M | 5.25M | 5.08M | 5.62M | 5.95M | 5.78M | 5.62M | 5.16M | 5.08M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 1.10M | | | | 2.40M | 4.00M | 1.80M | 2.50M | 5.10M | 4.90M | 1.00M | 0.40M | 0.50M | | | | |
|
Other Non-Current Liabilities
|
| | | 1.51M | 1.53M | 1.50M | 1.61M | 1.54M | 1.49M | 1.32M | 1.20M | 1.36M | 1.48M | 1.46M | 1.45M | 1.52M | 1.54M | 1.61M | 1.92M | 1.89M | 1.96M | 2.03M | 2.73M | 2.98M | 2.89M | 2.80M | 2.73M | 2.69M | 2.67M | 2.77M | 2.94M | 2.94M | 2.99M | 3.12M | 3.17M | 3.20M | 3.20M | 3.24M | 3.22M | 3.16M | 3.06M | 3.00M | 3.00M | 2.95M | 2.96M | 2.90M | 2.86M |
|
Total Non-Current Liabilities
|
| | | 498.32M | 620.33M | 640.67M | 712.14M | 719.58M | 714.03M | 664.36M | 635.44M | 777.93M | 803.64M | 901.88M | 829.75M | 812.28M | 780.27M | 795.92M | 939.88M | 860.73M | 984.42M | 1,000.51M | 1,198.32M | 1,433.48M | 1,441.50M | 1,457.15M | 1,417.41M | 1,415.50M | 1,380.68M | 1,522.87M | 1,592.35M | 1,584.54M | 1,634.25M | 1,721.94M | 1,728.78M | 1,696.84M | 1,698.56M | 1,709.80M | 1,657.90M | 1,604.62M | 1,521.77M | 1,488.95M | 1,497.23M | 1,488.32M | 1,493.26M | 1,501.24M | 1,510.96M |
|
Total Liabilities
|
| | | 499.83M | 621.85M | 642.17M | 713.75M | 721.12M | 715.51M | 665.69M | 636.63M | 779.29M | 805.12M | 903.35M | 831.20M | 813.80M | 781.81M | 797.53M | 941.80M | 862.62M | 986.38M | 1,002.54M | 1,201.05M | 1,436.45M | 1,444.39M | 1,459.95M | 1,420.13M | 1,418.19M | 1,383.35M | 1,525.64M | 1,595.29M | 1,587.48M | 1,637.24M | 1,725.06M | 1,731.95M | 1,700.04M | 1,701.76M | 1,713.04M | 1,661.12M | 1,607.78M | 1,524.83M | 1,491.96M | 1,500.23M | 1,491.27M | 1,496.22M | 1,504.15M | 1,513.82M |
|
Total Debt
|
| | | 486.98M | 610.74M | 623.52M | 667.82M | 676.32M | 589.70M | 388.34M | 404.92M | 367.45M | 366.93M | 711.75M | 694.97M | 724.06M | 723.66M | 729.90M | 824.55M | 824.70M | 903.14M | 769.97M | 1,027.95M | 1,145.37M | 1,145.51M | 1,145.65M | 1,116.57M | 1,162.86M | 1,162.97M | 1,188.95M | 1,229.97M | 1,276.29M | 1,276.24M | 1,351.17M | 1,268.61M | 1,526.83M | 1,541.53M | 1,542.78M | 1,453.47M | 1,453.79M | 1,454.10M | 1,454.42M | 1,454.73M | 1,463.65M | 1,465.09M | 1,466.53M | 1,467.97M |
|
Common Equity
|
| | | 197.52M | 267.90M | 260.91M | 256.43M | 248.94M | 243.75M | 251.74M | 249.59M | 256.10M | 248.31M | 195.23M | 244.12M | 239.44M | 247.72M | 239.94M | 231.49M | 296.03M | 280.32M | 271.35M | 419.81M | 426.24M | 392.17M | 354.42M | 390.91M | 407.93M | 423.49M | 407.27M | 405.43M | 469.85M | 512.55M | 510.10M | 531.62M | 519.67M | 488.03M | 488.24M | 513.82M | 494.62M | 512.78M | 491.14M | 447.15M | 410.37M | 379.91M | 347.89M | 322.94M |
|
Shareholder's Equity
|
| | | 197.52M | 267.90M | 260.91M | 256.43M | 248.94M | 243.75M | 251.74M | 249.59M | 256.10M | 248.31M | 195.23M | 244.12M | 239.44M | 247.72M | 239.94M | 231.49M | 296.03M | 280.32M | 271.35M | 419.81M | 426.24M | 392.17M | 354.42M | 390.91M | 407.93M | 423.49M | 407.27M | 405.43M | 469.85M | 512.55M | 510.10M | 531.62M | 519.67M | 488.03M | 488.24M | 513.82M | 494.62M | 512.78M | 491.14M | 447.15M | 410.37M | 379.91M | 347.89M | 322.94M |
|
Liabilities and Shareholders Equity
|
| | | 697.36M | 889.75M | 903.08M | 970.18M | 970.06M | 959.26M | 917.43M | 886.22M | 1,035.40M | 1,053.42M | 1,098.58M | 1,077.42M | 1,055.38M | 1,031.63M | 1,039.56M | 1,175.71M | 1,161.21M | 1,269.51M | 1,276.92M | 1,624.28M | 1,865.99M | 1,838.89M | 1,816.95M | 1,814.30M | 1,829.21M | 1,810.22M | 1,936.94M | 2,005.24M | 2,063.47M | 2,156.41M | 2,242.18M | 2,269.39M | 2,225.34M | 2,195.85M | 2,207.47M | 2,180.03M | 2,107.64M | 2,042.69M | 1,988.72M | 1,953.32M | 1,907.42M | 1,881.75M | 1,857.20M | 1,841.85M |
|
Treasury Shares
|
| | | | | | | | | 0.01M | 0.08M | 0.25M | 0.25M | 0.25M | | | | | 0.74M | | 0.74M | 0.74M | 0.74M | | 0.86M | 1.64M | 1.64M | | | 2.38M | 2.38M | | | 2.45M | 2.55M | 0.17M | | | | | | 0.44M | 0.44M | 0.75M | 2.99M | 3.21M | 3.21M |
|
Retained Earnings
|
| | | -0.31M | -0.58M | -6.64M | -12.09M | -18.59M | -23.00M | -12.79M | -10.08M | -14.58M | -22.92M | -20.24M | 28.96M | 19.29M | 22.86M | 25.60M | 26.82M | 17.05M | -17.89M | -26.82M | 84.92M | 63.78M | 84.34M | 66.86M | 88.03M | 75.32M | 59.45M | 46.55M | 31.80M | 59.21M | 56.99M | 74.28M | 109.09M | 102.16M | 85.01M | 98.09M | 97.35M | 69.86M | 72.54M | 65.08M | 39.88M | 40.72M | -58.13M | -78.15M | -99.28M |
|
Shares Outstanding
|
| | | | 21.41M | | | | | | | | | | 21.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |