|
Real Estate - Gross
|
1,612.22M | 1,608.67M | 1,593.27M | 1,589.74M | 1,577.45M | 1,568.27M | 1,533.04M | 1,489.66M | 1,453.36M | 1,414.01M | 1,418.76M | 1,459.02M | 1,447.26M | 1,460.34M | 1,544.37M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accumulated Depreciation
|
45.37M | 61.12M | 78.03M | 89.94M | 104.50M | 117.35M | 126.71M | 139.48M | 148.93M | 157.99M | 165.01M | 137.95M | 147.68M | 158.45M | 136.42M | 147.70M | 156.02M | 136.52M | 142.03M | 142.21M | 146.88M | 152.34M | 159.35M | 154.97M | 153.45M | 145.58M | 127.04M | 57.33M | 55.35M | 43.37M | 35.12M | 36.02M | 31.51M | 29.14M | 37.91M | 39.94M | 35.60M | 35.22M | 21.33M |
|
Real Estate - Net
|
1,631.02M | 1,643.27M | 1,637.44M | 1,644.95M | 1,652.77M | 1,723.30M | 1,708.56M | 1,714.56M | 1,705.71M | 1,623.25M | 1,682.45M | 1,751.07M | 1,774.27M | 1,853.99M | 1,908.07M | 1,970.63M | 2,044.53M | 2,049.52M | 1,996.02M | 1,910.87M | 1,870.62M | 1,745.57M | 1,746.93M | 1,696.11M | 1,599.51M | 1,404.15M | 1,220.76M | 764.42M | 721.87M | 576.80M | 529.04M | 546.34M | 473.41M | 344.05M | 355.02M | 358.63M | 329.95M | 291.66M | 164.63M |
|
Cash & Equivalents
|
56.42M | 63.65M | 90.03M | 52.03M | 26.54M | 9.87M | 104.15M | 241.57M | 135.09M | 100.45M | 581.62M | 532.86M | 442.62M | 325.50M | 232.32M | 139.26M | 96.74M | 81.67M | 118.23M | 143.73M | 137.94M | 140.06M | 153.38M | 106.60M | 53.81M | 149.53M | 129.77M | 133.48M | 120.48M | 124.85M | 98.89M | 134.00M | 114.88M | 86.71M | 85.60M | 85.21M | 94.27M | 71.80M | 51.54M |
|
Receivables - Net
|
14.56M | 17.15M | 13.48M | 23.17M | 24.29M | 26.39M | | 30.79M | 32.02M | 43.91M | 45.21M | 36.93M | 41.74M | 50.39M | 57.19M | 54.47M | 48.60M | 65.28M | 39.92M | 46.57M | 33.96M | 31.19M | 27.50M | 29.11M | 38.17M | 42.82M | 39.94M | 41.49M | 25.98M | 22.19M | 20.64M | 12.25M | 9.91M | 9.13M | 8.51M | 7.89M | 7.56M | 7.20M | 7.17M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | 3.11M | | 2.34M | 4.08M | 4.10M | 5.58M | 3.03M | 2.54M | 7.91M | 7.22M | 4.94M | 2.77M | 4.80M | 6.57M | 5.41M | 7.29M | 11.29M | 11.21M | 10.98M | 12.12M | 11.41M | 11.57M | 11.50M | 11.59M |
|
Receivables
|
14.56M | 17.15M | 13.48M | 23.17M | 24.29M | 26.39M | | 30.79M | 32.02M | 43.91M | 45.21M | 36.93M | 41.74M | 50.39M | 57.19M | 57.58M | 48.60M | 67.62M | 43.99M | 50.67M | 39.55M | 34.22M | 30.04M | 37.02M | 45.39M | 47.76M | 42.71M | 46.29M | 32.56M | 27.60M | 27.93M | 23.54M | 21.11M | 20.11M | 20.63M | 19.30M | 19.13M | 18.70M | 18.76M |
|
Prepaid Assets
|
20.35M | 8.51M | 12.47M | 15.05M | 14.98M | 13.36M | 20.28M | 20.15M | 23.84M | 21.36M | 32.78M | 29.90M | 52.70M | 48.29M | 65.26M | 67.74M | 67.53M | 61.98M | 69.79M | 63.76M | 61.60M | 62.53M | 67.27M | 61.78M | 60.83M | 61.21M | 62.88M | 50.86M | 35.04M | 30.12M | 31.54M | 28.92M | 24.92M | 21.94M | 26.26M | 22.79M | 19.56M | 21.34M | 20.13M |
|
Current Assets
|
| | | | | | | | | | | | | | | 1,983.30M | | 1,989.29M | 1,919.62M | 1,919.16M | 1,889.43M | 1,769.69M | 1,760.83M | 1,571.82M | 1,487.57M | 1,386.10M | 1,414.02M | 1,322.80M | 966.77M | 640.79M | 651.44M | 802.84M | 736.43M | 581.22M | 559.90M | 512.10M | 485.36M | 412.99M | 397.49M |
|
Buildings
|
817.02M | 829.23M | 831.27M | 839.66M | 841.93M | 845.60M | 859.78M | 829.17M | 851.42M | 860.74M | 883.04M | 900.17M | 912.77M | 932.62M | 1,007.74M | 1,112.65M | 1,133.64M | 1,128.05M | 1,172.85M | 1,107.53M | 1,100.53M | 1,019.29M | 999.34M | 994.22M | 927.21M | 818.50M | 804.88M | 463.62M | 464.59M | 356.95M | 324.78M | 344.97M | 300.15M | 208.25M | 235.33M | 239.98M | 219.22M | 197.09M | 152.61M |
|
Construction in Progress
|
18.80M | 34.60M | 44.17M | 55.21M | 75.32M | 155.03M | 175.52M | 224.90M | 252.35M | 209.24M | 263.70M | 292.05M | 327.01M | 393.65M | 363.69M | 338.67M | 412.22M | 424.70M | 363.32M | 352.78M | 345.65M | 353.18M | 390.44M | 381.19M | 388.32M | 371.17M | 260.01M | 185.32M | 157.82M | 128.93M | 131.01M | 135.31M | 132.21M | 105.78M | 92.60M | 93.59M | 91.25M | 91.38M | 2.09M |
|
Land & Improvements
|
840.56M | 840.56M | 840.02M | 840.02M | 840.02M | 840.02M | 799.97M | 799.97M | 750.87M | 711.26M | 700.73M | 696.79M | 682.18M | 686.16M | 673.05M | 667.00M | 654.70M | 633.29M | 601.88M | 592.77M | 571.33M | 525.44M | 516.49M | 475.67M | 437.43M | 360.07M | 282.92M | 172.81M | 154.81M | 134.29M | 108.37M | 102.09M | 72.56M | 59.16M | 65.01M | 65.01M | 55.08M | 38.41M | 31.26M |
|
Intangibles
|
616.27M | 616.27M | 616.08M | 613.60M | 590.59M | 577.13M | 574.35M | 563.35M | 551.04M | 509.63M | 500.59M | 287.00M | 260.27M | 260.32M | 255.89M | 252.37M | 210.09M | 202.15M | 81.84M | 77.31M | 39.38M | 36.50M | 36.50M | 34.00M | 31.20M | 26.47M | 17.09M | 9.52M | 9.52M | 3.82M | 1.64M | 1.54M | 0.29M | 0.29M | 3.39M | 3.39M | 3.39M | 3.39M | 3.39M |
|
Goodwill & Intangibles
|
616.27M | 616.27M | 616.08M | 613.60M | 590.59M | 577.13M | 574.35M | 563.35M | 551.04M | 509.63M | 500.59M | 287.00M | 260.27M | 260.32M | 255.89M | 252.37M | 210.09M | 202.15M | 81.84M | 77.31M | 39.38M | 36.50M | 36.50M | 34.00M | 31.20M | 26.47M | 17.09M | 9.52M | 9.52M | 3.82M | 1.64M | 1.54M | 0.29M | 0.29M | 3.39M | 3.39M | 3.39M | 3.39M | 3.39M |
|
Other Non-Current Assets
|
89.18M | 87.04M | 81.79M | 87.62M | 113.88M | 172.56M | 202.51M | 175.66M | 177.42M | 166.46M | | | | | | | | | 2.69M | 6.53M | 6.53M | 7.15M | 7.15M | 7.15M | 7.15M | 7.16M | 10.82M | 11.46M | 11.58M | 12.90M | 15.96M | 15.70M | 15.88M | 13.81M | 12.61M | 12.50M | 12.86M | 8.33M | 8.33M |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | 767.31M | | 789.65M | 823.40M | 729.78M | 722.95M | 732.84M | 733.88M | 842.32M | 848.40M | 851.21M | 640.51M | 518.92M | 549.60M | 527.18M | 364.85M | 171.03M | 178.14M | 177.10M | 175.12M | 165.68M | 164.34M | 162.72M | 161.12M |
|
Assets
|
2,792.18M | 2,775.01M | 2,760.44M | 2,712.24M | 2,681.05M | 2,766.08M | 2,729.23M | 2,775.82M | 2,696.01M | 2,614.61M | 2,965.04M | 2,876.08M | 2,839.82M | 2,798.75M | 2,793.20M | 2,750.61M | 2,764.37M | 2,778.94M | 2,743.01M | 2,648.94M | 2,612.38M | 2,502.53M | 2,494.71M | 2,414.14M | 2,335.97M | 2,237.31M | 2,054.53M | 1,841.72M | 1,516.37M | 1,167.97M | 1,016.29M | 973.86M | 914.57M | 758.32M | 735.02M | 677.77M | 649.70M | 575.71M | 558.61M |
|
Accounts Payables
|
106.74M | 114.49M | 130.28M | 121.06M | 129.14M | 103.28M | 111.48M | 109.43M | 99.06M | 97.54M | 115.51M | 127.56M | 118.67M | 104.95M | 115.61M | 108.75M | 153.41M | 168.28M | 184.00M | 146.88M | 121.38M | 107.92M | 123.18M | 109.38M | 98.77M | 107.72M | 118.70M | 89.37M | 58.56M | 56.32M | 56.03M | 50.70M | 40.97M | 36.64M | 36.23M | 31.97M | 27.25M | 22.97M | 22.85M |
|
Dividends payables
|
13.95M | 14.06M | 14.66M | 14.13M | 14.35M | 14.26M | 14.65M | 14.56M | 15.91M | 14.54M | 15.66M | 15.76M | 15.67M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
120.70M | 128.55M | 144.94M | 135.19M | 143.49M | 117.55M | 126.13M | 123.99M | 114.97M | 112.08M | 131.17M | 143.32M | 134.34M | 104.95M | 115.61M | 108.75M | 153.41M | 168.28M | 184.00M | 146.88M | 121.38M | 107.92M | 123.18M | 109.38M | 98.77M | 107.72M | 118.70M | 89.37M | 58.56M | 56.32M | 56.03M | 50.70M | 40.97M | 36.64M | 36.23M | 31.97M | 27.25M | 22.97M | 22.85M |
|
Accumulated Expenses
|
2.81M | 2.64M | 2.73M | 3.00M | 3.14M | 3.34M | 3.44M | 3.69M | 3.79M | 3.21M | 3.52M | 4.98M | 4.98M | 4.67M | 4.67M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | 83.02M | 84.01M | 143.21M | 143.59M | 144.11M | 1,598.12M | 1,598.05M | 1,598.17M | 1,598.28M | 1,598.38M | 1,598.49M | 1,598.59M | 1,598.70M | 1,598.80M | 1,598.91M | 1,599.02M | 1,599.12M | 1,599.23M | 1,439.33M | 1,439.44M | 1,439.54M | 1,269.65M | 1,029.75M | 799.86M | 549.97M | 400.00M | 360.00M | 330.00M | 280.00M | 280.00M | 240.00M | 240.00M | 200.00M | 196.67M |
|
Minority Interest
|
670.96M | 659.47M | 637.28M | 619.75M | 534.19M | 512.81M | 514.12M | 434.16M | 434.98M | 423.20M | 405.64M | 369.69M | 360.73M | 331.39M | 325.78M | 311.95M | 275.00M | 275.03M | 252.69M | 233.69M | 207.67M | 156.07M | 136.41M | 157.06M | 142.28M | 110.95M | 2.13M | 2.13M | 1.05M | 1.05M | 1.09M | 1.17M | 1.17M | 1.23M | 1.26M | 1.35M | 1.35M | 1.36M | 1.36M |
|
Operating Leases
|
18.45M | 17.89M | 17.36M | 16.83M | 16.30M | 15.56M | 15.00M | 14.48M | 13.95M | 13.43M | 12.01M | 12.30M | 11.95M | 11.90M | 11.50M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | 0.60M | 0.10M | 0.10M | 40.00M | 0.05M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 410.60M | | | 315.63M | 271.87M | 267.15M | 182.97M | 219.47M |
|
Total Liabilities
|
1,250.50M | 1,259.59M | 1,295.96M | 1,287.93M | 1,303.16M | 1,436.64M | 1,396.11M | 1,454.96M | 1,373.45M | 1,315.41M | 1,713.63M | 1,725.62M | 1,716.85M | 1,703.23M | 1,713.99M | 1,707.24M | 1,752.00M | 1,766.97M | 1,803.22M | 1,766.22M | 1,740.98M | 1,727.64M | 1,743.02M | 1,569.34M | 1,558.85M | 1,602.91M | 1,423.88M | 1,119.12M | 858.42M | 606.28M | 456.03M | 410.70M | 370.97M | 316.64M | 316.23M | 271.97M | 267.25M | 222.97M | 219.52M |
|
Total Debt
|
| | | | | 83.02M | 84.01M | 143.21M | 143.59M | 144.11M | 1,598.12M | 1,598.05M | 1,598.17M | 1,598.28M | 1,598.38M | 1,598.49M | 1,598.59M | 1,598.70M | 1,598.80M | 1,598.91M | 1,599.02M | 1,599.12M | 1,599.23M | 1,439.33M | 1,439.44M | 1,439.54M | 1,269.65M | 1,029.75M | 799.86M | 549.97M | 400.00M | 360.00M | 330.00M | 280.00M | 280.00M | 240.00M | 240.00M | 200.00M | 196.67M |
|
Common Equity
|
1,541.68M | 1,515.43M | 1,464.48M | 1,424.31M | 1,377.89M | 1,329.44M | 1,333.12M | 1,320.86M | 1,322.57M | 1,299.19M | 1,251.40M | 1,150.46M | 1,122.98M | 1,095.52M | 1,079.21M | 1,043.37M | 1,012.37M | 1,011.96M | 939.79M | 882.73M | 871.40M | 774.89M | 751.69M | 844.80M | 777.12M | 634.40M | 630.64M | 722.60M | 657.96M | 561.68M | 560.26M | 563.16M | 543.60M | 441.68M | 418.79M | 405.80M | 382.45M | 352.74M | 339.09M |
|
Shareholder's Equity
|
1,541.68M | 1,515.43M | 1,464.48M | 1,424.31M | 1,377.89M | 1,329.44M | 1,333.12M | 1,320.86M | 1,322.57M | 1,299.19M | 1,251.40M | 1,150.46M | 1,122.98M | 1,095.52M | 1,079.21M | 1,043.37M | 1,012.37M | 1,011.96M | 939.79M | 882.73M | 871.40M | 774.89M | 751.69M | 844.80M | 777.12M | 634.40M | 630.64M | 722.60M | 657.96M | 561.68M | 560.26M | 563.16M | 543.60M | 441.68M | 418.79M | 405.80M | 382.45M | 352.74M | 339.09M |
|
Liabilities and Shareholders Equity
|
2,792.18M | 2,775.01M | 2,760.44M | 2,712.24M | 2,681.05M | 2,766.08M | 2,729.23M | 2,775.82M | 2,696.01M | 2,614.61M | 2,965.04M | 2,876.08M | 2,839.82M | 2,798.75M | 2,793.20M | 2,750.61M | 2,764.37M | 2,778.94M | 2,743.01M | 2,648.94M | 2,612.38M | 2,502.53M | 2,494.71M | 2,414.14M | 2,335.97M | 2,237.31M | 2,054.53M | 1,841.72M | 1,516.37M | 1,167.97M | 1,016.29M | 973.86M | 914.57M | 758.32M | 735.02M | 677.77M | 649.70M | 575.71M | 558.61M |
|
Retained Earnings
|
-54.39M | -69.41M | -98.42M | -121.34M | -149.67M | -179.40M | -177.39M | -229.76M | -229.65M | -246.65M | -279.09M | -1.29M | -362.61M | -380.73M | -392.84M | -418.71M | -440.60M | -441.75M | -493.03M | -528.64M | -537.58M | -611.65M | -625.49M | -553.77M | -607.20M | -719.18M | -731.76M | -640.53M | -703.74M | -800.67M | -802.80M | -800.34M | -820.55M | -923.00M | -946.20M | -958.78M | -982.21M | -1011.94M | -1025.58M |
|
Preferred Shares
|
| | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Treasury Shares
|
0.24M | 0.24M | 0.22M | 0.22M | 0.15M | 0.15M | 0.15M | 0.26M | 0.31M | 0.01M | 0.01M | 0.40M | 0.35M | 0.07M | 0.07M | 0.35M | 1.24M | 1.24M | 1.24M | 0.16M | 0.22M | 0.18M | 0.17M | 0.29M | 0.43M | 0.57M | 0.55M | 0.54M | 0.38M | 0.38M | 0.38M | 0.36M | 0.10M | 0.10M | 0.10M | 0.09M | | | |