|
Real Estate - Gross
|
| | | | | 7,545.55M | 7,576.96M | 7,609.86M | 7,652.12M | 7,672.84M | 7,710.34M | 7,733.43M | 7,849.09M | 7,857.28M | 7,794.91M | 8,306.73M | 8,329.48M | 8,359.62M | 8,318.73M | 8,064.01M | 8,101.65M | 8,129.53M | 8,149.89M | 8,003.51M | 7,889.89M | 7,914.87M | 7,924.07M | 7,935.53M | 7,963.31M | 7,979.58M | 7,977.48M | 7,997.90M | 8,028.06M | 8,046.53M | 8,070.02M | 8,118.89M | 8,143.78M | 8,151.55M | 8,165.31M | 8,183.87M | 8,216.62M | 8,245.10M | 8,242.58M | 8,257.21M | 8,291.33M | 8,314.50M | 8,317.48M | 8,350.48M |
|
Accumulated Depreciation
|
-57.69M | | | | | 121.17M | 162.38M | 202.10M | 243.09M | 283.38M | 323.22M | 363.10M | 318.16M | 359.58M | 397.97M | 443.56M | 487.94M | 534.93M | 566.16M | 598.76M | 644.64M | 689.86M | 735.12M | 764.15M | 790.22M | 832.16M | 873.73M | 920.08M | 966.70M | 1,012.21M | 1,026.54M | 1,069.43M | 1,112.98M | 1,152.26M | 1,199.04M | 1,248.06M | 1,297.55M | 1,337.55M | 1,377.92M | 1,427.70M | 1,471.82M | 1,524.08M | 1,550.34M | 1,596.07M | 1,639.53M | 1,675.24M | 1,693.00M | 1,737.78M |
|
Real Estate - Net
|
357.31M | | | | | 7,424.38M | 7,414.58M | 7,407.76M | 7,409.03M | 7,389.46M | 7,387.11M | 7,370.32M | 7,530.93M | 7,497.70M | 7,396.94M | 7,863.17M | 7,841.53M | 7,824.69M | 7,752.57M | 7,465.26M | 7,457.01M | 7,439.67M | 7,414.77M | 7,239.36M | 7,099.67M | 7,082.70M | 7,050.34M | 7,015.46M | 6,996.62M | 6,967.37M | 6,950.93M | 6,928.47M | 6,915.08M | 6,894.26M | 6,870.98M | 6,870.83M | 6,846.22M | 6,814.00M | 6,787.39M | 6,756.16M | 6,744.80M | 6,721.02M | 6,692.24M | 6,661.14M | 6,651.81M | 6,639.26M | 6,624.48M | 6,612.70M |
|
Receivables - Affiliates
|
| | | | | | | | | | | | | | | | | | | | | | 170.00M | | 36.92M | | | | | | | | | 49.32M | | | | | | | | | | | | | | |
|
Mortgage Loans
|
499.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
307.16M | 175.55M | 173.76M | 254.61M | 52.09M | 380.89M | 438.09M | 418.10M | 143.88M | 178.72M | 224.49M | 83.28M | 192.34M | 125.73M | 254.76M | 185.03M | 250.43M | 212.55M | 266.29M | 569.63M | 365.41M | 360.47M | 306.38M | 323.44M | 331.49M | 398.25M | 556.46M | 546.91M | 465.32M | 488.24M | 507.84M | 522.55M | 529.67M | 468.33M | 531.87M | 509.85M | 449.82M | 510.98M | 507.43M | 470.52M | 509.60M | 448.01M | 472.10M | 492.24M | 555.45M | 614.01M | 659.57M | 654.36M |
|
Receivables - Net
|
-4.72M | | | | -35.99M | 12.86M | 10.78M | 12.31M | 10.84M | 12.09M | 10.89M | 12.19M | 15.25M | 12.56M | 12.03M | 13.82M | 17.08M | 17.04M | 15.55M | 16.20M | 20.08M | 20.14M | 19.70M | 20.40M | 19.23M | 17.83M | 18.74M | 15.29M | 17.50M | 12.65M | 13.37M | 11.38M | 15.58M | 11.68M | 17.79M | 19.86M | 23.87M | 19.41M | 13.69M | 14.34M | 18.05M | 16.05M | 13.92M | 18.66M | 18.23M | 20.50M | 23.82M | 26.58M |
|
Receivables
|
-4.72M | | | | -35.99M | 12.86M | 10.78M | 12.31M | 10.84M | 12.09M | 10.89M | 12.19M | 15.25M | 12.56M | 12.03M | 13.82M | 17.08M | 17.04M | 15.55M | 16.20M | 20.08M | 20.14M | 19.70M | 20.40M | 19.23M | 17.83M | 18.74M | 15.29M | 17.50M | 12.65M | 13.37M | 11.38M | 15.58M | 11.68M | 17.79M | 19.86M | 23.87M | 19.41M | 13.69M | 14.34M | 18.05M | 16.05M | 13.92M | 18.66M | 18.23M | 20.50M | 23.82M | 26.58M |
|
Current Deferred Tax Assets
|
-0.60M | | | | 0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Buildings
|
336.70M | | | | | 5,503.48M | 5,534.89M | 5,567.79M | 5,610.05M | 5,630.76M | 5,668.27M | 5,691.35M | 5,757.56M | 5,765.75M | 5,726.50M | 6,097.22M | 6,119.97M | 6,150.11M | 6,132.73M | 5,998.81M | 6,036.44M | 6,064.32M | 6,084.68M | 5,984.70M | 5,923.65M | 5,948.63M | 5,957.83M | 5,969.30M | 5,997.08M | 6,013.35M | 6,011.24M | 6,031.66M | 6,061.82M | 6,080.29M | 6,103.78M | 6,152.65M | 6,177.54M | 6,185.31M | 6,199.07M | 6,217.63M | 6,250.38M | 6,278.86M | 6,276.35M | 6,290.98M | 6,325.10M | 6,348.26M | 6,351.24M | 6,384.24M |
|
Land & Improvements
|
78.30M | | | | | 2,042.07M | 2,042.07M | 2,042.07M | 2,042.07M | 2,042.07M | 2,042.07M | 2,042.07M | 2,091.53M | 2,091.53M | 2,068.41M | 2,209.51M | 2,209.51M | 2,209.51M | 2,186.01M | 2,065.21M | 2,065.21M | 2,065.21M | 2,065.21M | 2,018.81M | 1,966.24M | 1,966.24M | 1,966.24M | 1,966.24M | 1,966.24M | 1,966.24M | 1,966.24M | 1,966.24M | 1,966.24M | 1,966.24M | 1,966.24M | 1,966.24M | 1,966.24M | 1,966.24M | 1,966.24M | 1,966.24M | 1,966.24M | 1,966.24M | 1,966.24M | 1,966.24M | 1,966.24M | 1,966.24M | 1,966.24M | 1,966.24M |
|
Long-Term Investments
|
20.24M | | | | | 6.37M | 6.13M | 6.54M | 7.10M | 7.12M | 5.80M | 6.55M | 6.41M | 35.96M | 45.64M | 46.01M | 44.76M | 67.36M | 67.82M | 75.25M | 78.86M | 136.43M | 137.73M | 231.98M | 449.18M | 429.36M | 421.18M | 417.59M | 412.72M | 411.79M | 407.56M | 405.39M | 408.10M | 423.22M | 429.42M | 428.79M | 393.50M | 385.03M | 398.68M | 368.02M | 132.24M | 132.79M | 130.09M | 128.92M | 85.95M | 81.14M | 84.50M | 81.51M |
|
Intangibles
|
| | | | | 686.42M | 686.28M | 663.37M | 655.19M | 621.47M | 592.13M | 567.14M | 579.07M | 560.81M | 536.61M | 562.26M | 553.06M | 550.52M | 542.58M | 518.21M | 515.89M | 506.63M | 503.33M | 487.51M | 466.10M | 451.53M | 438.40M | 436.85M | 436.85M | 395.73M | 381.17M | 377.11M | 371.56M | 338.93M | 338.93M | 337.10M | 337.10M | 270.08M | 268.68M | 268.02M | 262.54M | 260.37M | 222.82M | 205.94M | 197.62M | 197.62M | 168.34M | 155.23M |
|
Goodwill & Intangibles
|
| | | | | 686.42M | 686.28M | 663.37M | 655.19M | 621.47M | 592.13M | 567.14M | 579.07M | 560.81M | 536.61M | 562.26M | 553.06M | 550.52M | 542.58M | 518.21M | 515.89M | 506.63M | 503.33M | 487.51M | 466.10M | 451.53M | 438.40M | 436.85M | 436.85M | 395.73M | 381.17M | 377.11M | 371.56M | 338.93M | 338.93M | 337.10M | 337.10M | 270.08M | 268.68M | 268.02M | 262.54M | 260.37M | 222.82M | 205.94M | 197.62M | 197.62M | 168.34M | 155.23M |
|
Other Non-Current Assets
|
6.13M | | | | 0.31M | 53.86M | 45.74M | 92.70M | 41.82M | 42.25M | 29.04M | 96.67M | 29.37M | 75.20M | 42.38M | 32.32M | 31.04M | 33.03M | 32.76M | 30.90M | 25.76M | 18.16M | 22.89M | 25.37M | 25.27M | 20.56M | 33.96M | 30.96M | 30.79M | 23.59M | 32.55M | 27.98M | 4.77M | 6.33M | 24.93M | 40.46M | 40.91M | 59.18M | 72.68M | 70.89M | 81.39M | 171.78M | 164.64M | 173.51M | 180.39M | 187.06M | 219.66M | 324.15M |
|
Assets
|
2,922.69M | | | | | 8,952.98M | 8,954.89M | 8,986.81M | 8,794.14M | 8,404.06M | 8,408.21M | 8,340.05M | 8,867.17M | 8,885.51M | 8,517.50M | 8,924.01M | 8,917.66M | 8,973.87M | 8,915.91M | 8,941.24M | 8,755.98M | 8,721.64M | 8,853.88M | 8,579.75M | 8,734.14M | 8,754.26M | 8,833.18M | 8,806.49M | 8,554.10M | 8,571.95M | 8,533.14M | 8,545.58M | 8,494.56M | 8,498.58M | 8,482.23M | 8,496.48M | 8,453.25M | 8,480.09M | 8,367.98M | 8,288.56M | 8,006.22M | 7,929.73M | 7,901.86M | 7,890.95M | 7,871.50M | 7,947.48M | 7,958.71M | 7,974.49M |
|
Accounts Payables
|
11.42M | | | | | 78.28M | 96.59M | 97.16M | 102.73M | 154.68M | 147.05M | 85.95M | 103.90M | 88.25M | 83.33M | 97.68M | 117.63M | 128.62M | 123.72M | 134.00M | 124.33M | 125.60M | 124.46M | 119.36M | 117.36M | 109.56M | 105.92M | 109.23M | 101.90M | 117.26M | 103.89M | 117.76M | 116.19M | 111.17M | 108.46M | 152.37M | 123.18M | 118.93M | 113.45M | 109.47M | 114.46M | 115.04M | 110.79M | 114.81M | 119.88M | 114.07M | 115.69M | 138.69M |
|
Notes Payables
|
| | | | | 27.30M | 27.30M | 27.30M | 27.30M | 27.30M | 27.30M | 27.30M | 27.30M | 27.30M | 27.30M | 27.30M | 27.30M | 27.30M | 27.30M | 27.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | 25.07M | 25.07M | 25.07M | 25.15M | 25.15M | 25.15M | 25.15M | 25.21M | 25.21M | 25.21M | 25.21M | 26.63M | 26.62M | 26.60M | 25.90M | 25.95M | 25.95M | 25.31M | 25.25M | 24.34M | 24.29M | 24.17M | 16.80M | 16.89M | 16.90M | 16.90M | 16.89M | 18.78M | 18.79M | 18.56M | 18.03M | 18.11M | 8.19M | 8.36M | 8.36M | 8.38M | 8.38M | | | | | |
|
Payables
|
11.42M | | | | | 105.58M | 148.96M | 149.52M | 155.10M | 207.13M | 199.50M | 138.40M | 156.35M | 140.76M | 135.84M | 150.19M | 170.14M | 182.55M | 177.64M | 187.89M | 150.24M | 151.55M | 150.41M | 144.67M | 142.61M | 133.91M | 130.22M | 133.40M | 118.70M | 134.15M | 120.79M | 134.66M | 133.09M | 129.95M | 127.25M | 170.94M | 141.20M | 137.04M | 121.64M | 117.83M | 122.82M | 123.41M | 119.17M | 114.81M | 119.88M | 114.07M | 115.69M | 138.69M |
|
Non-Current Debt
|
1,132.49M | | | | | | | | 2,922.61M | 2,923.83M | 3,012.29M | 3,016.60M | 3,364.90M | 3,477.80M | 3,308.84M | 3,539.07M | 3,541.30M | 3,560.23M | 3,562.46M | 3,564.69M | 3,566.92M | 3,568.93M | 3,571.23M | 3,576.73M | 3,783.85M | 3,788.68M | 3,790.43M | 3,798.94M | 3,800.74M | 3,814.96M | 3,816.76M | 3,834.45M | 3,835.62M | 3,836.79M | 3,837.97M | 3,839.14M | 3,840.32M | 3,841.49M | 3,842.67M | 3,802.33M | 3,803.48M | 3,669.85M | 3,672.10M | 3,674.37M | 3,676.63M | 3,678.89M | 3,680.86M | 3,711.50M |
|
Minority Interest
|
| | | | | 994.80M | 904.68M | 897.68M | 898.05M | 874.45M | 761.53M | 758.94M | 577.36M | 556.10M | 456.07M | 433.55M | 425.80M | 436.04M | 430.73M | 429.99M | 428.98M | 417.31M | 416.09M | 416.50M | 412.06M | 345.33M | 348.74M | 347.14M | 346.38M | 359.41M | 358.33M | 357.19M | 356.11M | 366.54M | 261.42M | 262.18M | 242.98M | 250.40M | 248.90M | 306.84M | 287.09M | 295.18M | 294.43M | 292.64M | 290.00M | 264.89M | 246.09M | 222.11M |
|
Operating Leases
|
| | | | | 210.96M | 201.84M | 193.04M | 179.74M | 167.07M | 154.66M | 144.20M | 153.02M | 145.14M | 133.75M | 138.56M | 130.03M | 122.67M | 115.56M | 102.28M | 95.99M | 89.95M | 84.53M | 78.84M | 73.79M | 69.75M | 65.77M | 61.48M | 56.00M | 53.00M | 50.39M | 47.85M | 45.33M | 43.20M | 41.12M | 39.04M | 36.19M | 33.94M | 31.96M | 29.98M | 28.00M | 26.03M | 24.12M | 22.46M | 20.87M | 19.30M | 17.80M | 16.54M |
|
Non-Current Deferred Tax Liability
|
| | | | | 3.18M | 2.66M | 2.56M | 2.53M | 1.82M | 0.25M | 0.25M | 1.47M | 1.28M | 1.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
29.59M | | | | 0.87M | 182.22M | 160.47M | 163.30M | 45.10M | 45.95M | 46.00M | 46.27M | 76.96M | 75.19M | 50.05M | 54.03M | 54.11M | 54.34M | 54.51M | 56.97M | 51.17M | 56.56M | 64.31M | 76.77M | 66.00M | 54.72M | 59.09M | 59.53M | 62.93M | 63.90M | 65.07M | 65.41M | 25.50M | 25.62M | 24.54M | 24.17M | 24.77M | 30.54M | 23.70M | 28.45M | 37.02M | 31.77M | 30.80M | 27.91M | 44.62M | 34.28M | 41.97M | 31.47M |
|
Total Non-Current Liabilities
|
867.66M | | | | -0.87M | 3,261.41M | 3,296.60M | 3,288.64M | 3,419.58M | 3,456.79M | 3,489.27M | 3,431.48M | 3,904.26M | 3,964.97M | 3,581.54M | 3,827.82M | 3,841.47M | 3,865.45M | 3,855.66M | 3,854.86M | 3,813.14M | 3,810.44M | 3,976.18M | 3,800.24M | 4,037.17M | 4,192.34M | 4,186.41M | 4,193.83M | 3,975.43M | 4,002.11M | 3,987.94M | 4,016.95M | 4,014.03M | 4,009.94M | 4,006.34M | 4,049.12M | 4,017.71M | 4,012.47M | 3,996.27M | 3,950.14M | 3,954.31M | 3,819.29M | 3,815.40M | 3,811.64M | 3,817.38M | 3,812.27M | 3,814.35M | 3,866.73M |
|
Total Liabilities
|
897.25M | | | | | 3,443.63M | 3,457.07M | 3,451.94M | 3,464.68M | 3,502.75M | 3,535.27M | 3,477.76M | 3,981.22M | 4,040.16M | 3,631.59M | 3,881.85M | 3,895.58M | 3,919.80M | 3,910.16M | 3,911.82M | 3,864.31M | 3,867.00M | 4,040.49M | 3,877.01M | 4,103.17M | 4,247.06M | 4,245.51M | 4,253.36M | 4,038.36M | 4,066.01M | 4,053.02M | 4,082.37M | 4,039.53M | 4,035.56M | 4,030.88M | 4,073.29M | 4,042.49M | 4,043.01M | 4,019.97M | 3,978.59M | 3,991.33M | 3,851.06M | 3,846.20M | 3,839.55M | 3,862.01M | 3,846.55M | 3,856.32M | 3,898.21M |
|
Total Debt
|
1,132.49M | | | | | | | | 2,922.61M | 2,923.83M | 3,012.29M | 3,016.60M | 3,364.90M | 3,477.80M | 3,308.84M | 3,539.07M | 3,541.30M | 3,560.23M | 3,562.46M | 3,564.69M | 3,566.92M | 3,568.93M | 3,571.23M | 3,576.73M | 3,783.85M | 3,788.68M | 3,790.43M | 3,798.94M | 3,800.74M | 3,814.96M | 3,816.76M | 3,834.45M | 3,835.62M | 3,836.79M | 3,837.97M | 3,839.14M | 3,840.32M | 3,841.49M | 3,842.67M | 3,802.33M | 3,803.48M | 3,669.85M | 3,672.10M | 3,674.37M | 3,676.63M | 3,678.89M | 3,680.86M | 3,711.50M |
|
Common Equity
|
2,025.44M | | | | | 5,509.35M | 5,497.82M | 5,534.87M | 4,959.52M | 4,901.31M | 4,872.94M | 4,862.29M | 4,885.95M | 4,845.36M | 4,885.91M | 5,042.16M | 5,029.17M | 5,054.07M | 5,005.75M | 5,029.41M | 4,891.66M | 4,854.64M | 4,813.39M | 4,702.74M | 4,630.96M | 4,507.19M | 4,587.68M | 4,553.13M | 4,515.73M | 4,505.94M | 4,480.12M | 4,463.22M | 4,455.03M | 4,463.02M | 4,451.35M | 4,423.19M | 4,410.77M | 4,437.08M | 4,348.01M | 4,309.97M | 4,014.89M | 4,078.66M | 4,055.66M | 4,051.41M | 4,009.50M | 4,100.93M | 4,102.40M | 4,076.29M |
|
Shareholder's Equity
|
2,025.44M | | | | | 5,509.35M | 5,497.82M | 5,534.87M | 4,959.52M | 4,901.31M | 4,872.94M | 4,862.29M | 4,885.95M | 4,845.36M | 4,885.91M | 5,042.16M | 5,029.17M | 5,054.07M | 5,005.75M | 5,029.41M | 4,891.66M | 4,854.64M | 4,813.39M | 4,702.74M | 4,630.96M | 4,507.19M | 4,587.68M | 4,553.13M | 4,515.73M | 4,505.94M | 4,480.12M | 4,463.22M | 4,455.03M | 4,463.02M | 4,451.35M | 4,423.19M | 4,410.77M | 4,437.08M | 4,348.01M | 4,309.97M | 4,014.89M | 4,078.66M | 4,055.66M | 4,051.41M | 4,009.50M | 4,100.93M | 4,102.40M | 4,076.29M |
|
Liabilities and Shareholders Equity
|
2,922.69M | | | | | 8,952.98M | 8,954.89M | 8,986.81M | 8,794.14M | 8,404.06M | 8,408.21M | 8,340.05M | 8,867.17M | 8,885.51M | 8,517.50M | 8,924.01M | 8,917.66M | 8,973.87M | 8,915.91M | 8,941.24M | 8,755.98M | 8,721.64M | 8,853.88M | 8,579.75M | 8,734.14M | 8,754.26M | 8,833.18M | 8,806.49M | 8,554.10M | 8,571.95M | 8,533.14M | 8,545.58M | 8,494.56M | 8,498.58M | 8,482.23M | 8,496.48M | 8,453.25M | 8,480.09M | 8,367.98M | 8,288.56M | 8,006.22M | 7,929.73M | 7,901.86M | 7,890.95M | 7,871.50M | 7,947.48M | 7,958.71M | 7,974.49M |
|
Retained Earnings
|
| | | | | 19.06M | -5.84M | -24.87M | -36.12M | -62.84M | -80.50M | -101.33M | -129.65M | -151.42M | -71.04M | -104.06M | -133.69M | -156.49M | -215.35M | -201.87M | 16.62M | -239.95M | -260.94M | -276.66M | -0.17M | -13.48M | -15.03M | -14.21M | -12.79M | -8.81M | -8.48M | -6.73M | 2.14M | 28.47M | 36.84M | 51.32M | 48.30M | 38.06M | 36.43M | 29.32M | 11.25M | 7.08M | 1.55M | -1.76M | 0.43M | 0.42M | -0.01M | |
|
Treasury Shares
|
| | | | | | | | 0.71M | | | | 1.09M | | | | 3.25M | | | 0.24M | 7.55M | | 0.47M | 6.73M | 7.16M | 10.86M | 10.86M | 12.09M | 13.81M | | | | 4.10M | | | 3.24M | 10.37M | | | | 6.47M | | | | | | | |