|
Real Estate - Gross
|
1.16M | | | | 1.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accumulated Depreciation
|
| | | 19.26M | -20.66M | 23.72M | 26.82M | 33.79M | 37.50M | 41.88M | 46.17M | 52.26M | 58.51M | 64.56M | 71.65M | 79.58M | 88.14M | 96.85M | 105.79M | | | | | | | | | | | | | | | | | | | | 387.63M | | | | 495.35M | | | | | | | | | | | | | | | | | | | | |
|
Real Estate - Net
|
| | | 190.93M | 189.54M | 402.96M | 444.30M | 498.93M | 548.62M | 613.91M | 7.00M | 811.81M | 885.34M | 942.38M | 8.88M | 1,030.18M | 1,087.93M | 1,214.44M | 10.20M | 1,628.24M | 1,684.04M | 1,756.18M | 17.20M | 1,821.76M | 1,830.93M | 1,972.05M | 2,116.84M | 2,178.64M | 2,433.66M | 2,520.63M | 2,567.58M | 2,588.35M | 2,732.03M | 2,886.08M | 2,991.70M | 3,118.52M | 3,353.07M | 3,622.94M | 3,998.51M | 4,072.78M | 4,038.20M | 4,050.95M | 4,525.19M | 4,556.85M | 4,623.91M | 4,992.05M | 5,620.70M | 5,723.38M | 5,798.15M | 5,891.11M | 5,862.78M | 5,812.10M | 5,800.02M | 5,952.72M | 5,972.88M | 5,981.47M | 6,120.46M | 6,207.68M | 6,495.78M | 6,500.60M | 6,500.09M | 6,571.16M | 6,800.01M |
|
Cash & Equivalents
|
2.07M | 2.39M | 1.66M | 1.57M | 0.95M | 13.31M | 11.99M | 18.46M | 5.11M | 10.68M | 19.01M | 11.98M | 19.76M | 23.91M | 6.69M | 28.73M | 6.03M | 5.29M | 23.88M | 11.69M | 11.53M | 12.50M | 12.01M | 15.47M | 8.01M | 12.27M | 12.19M | 7.08M | 7.68M | 11.04M | 24.56M | 10.46M | 11.93M | 6.02M | 7.97M | 7.86M | 5.09M | 6.54M | 9.04M | 324.88M | 102.10M | 70.14M | 15.67M | 18.58M | 14.59M | 42.00M | 18.98M | 34.83M | 12.61M | 13.37M | 25.88M | 17.21M | 13.51M | 10.94M | 20.74M | 12.42M | 33.27M | 70.04M | 36.28M | 9.33M | 15.38M | 17.32M | 14.91M |
|
Receivables - Net
|
0.18M | | | 3.73M | 0.05M | 4.23M | 4.81M | 5.71M | 6.21M | 7.10M | 9.35M | 10.37M | 10.95M | 12.91M | 13.79M | 13.98M | 14.39M | 15.37M | 16.83M | 18.55M | 19.41M | 20.48M | 21.48M | 22.43M | 21.70M | 23.30M | 25.22M | 26.55M | 26.70M | 30.59M | 33.60M | 34.01M | 35.24M | 39.17M | 42.24M | 44.93M | 45.87M | 50.46M | 57.59M | 62.14M | 65.12M | 66.76M | 77.80M | 79.96M | 83.26M | 88.02M | 93.60M | 98.32M | 100.50M | 103.23M | 115.51M | 116.77M | 112.33M | 120.81M | 128.27M | 128.80M | 125.17M | 128.37M | 136.36M | 141.92M | 138.94M | 145.00M | 156.46M |
|
Receivables - Other
|
| | | | | 0.74M | 0.05M | 0.31M | 0.44M | 0.38M | 0.20M | 0.30M | 0.26M | 0.18M | 0.18M | 0.19M | 0.16M | 0.15M | 0.10M | 0.12M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 1.70M | | 0.80M | 0.80M | 0.50M | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.18M | | | 3.73M | 0.05M | 4.97M | 4.86M | 6.02M | 6.65M | 7.47M | 9.55M | 10.67M | 11.21M | 13.09M | 13.97M | 14.16M | 14.54M | 15.52M | 16.93M | 18.68M | 19.51M | 20.57M | 21.58M | 22.52M | 21.80M | 25.00M | 25.22M | 27.36M | 27.50M | 31.09M | 33.60M | 34.02M | 35.24M | 39.17M | 42.24M | 44.93M | 45.87M | 50.46M | 57.59M | 62.14M | 65.12M | 66.76M | 77.80M | 79.96M | 83.26M | 88.02M | 93.60M | 98.32M | 100.50M | 103.23M | 115.51M | 116.77M | 112.33M | 120.81M | 128.27M | 128.80M | 125.17M | 128.37M | 136.36M | 141.92M | 138.94M | 145.00M | 156.46M |
|
Prepaid Assets
|
0.05M | | | 0.46M | 0.57M | 1.95M | 1.82M | 1.49M | 1.95M | 5.71M | 1.56M | 3.66M | 3.27M | 3.59M | 16.53M | 4.99M | 4.69M | 21.66M | 22.66M | 26.40M | 24.81M | 26.52M | 18.06M | 26.90M | 20.74M | 24.98M | 20.82M | 26.22M | 24.61M | 27.72M | 25.36M | 29.78M | 28.70M | 35.12M | 36.90M | 42.50M | 36.92M | 46.71M | 38.23M | 37.31M | 39.35M | 49.16M | 43.47M | 44.84M | 51.64M | 63.34M | 60.95M | 64.31M | 66.90M | 77.81M | 71.73M | 78.57M | 76.77M | 83.52M | 80.45M | 84.09M | 80.86M | 101.92M | 96.19M | 100.39M | 100.46M | 109.70M | 104.48M |
|
Buildings
|
| | | 173.46M | 173.46M | 338.94M | 371.81M | 419.47M | 461.62M | 517.03M | 654.52M | 695.12M | 758.34M | 813.71M | 944.65M | 894.12M | 944.06M | 1,141.48M | 1,118.94M | 1,171.16M | 1,213.89M | 1,272.29M | 1,334.78M | | 1,339.75M | 1,440.31M | 1,550.14M | 1,607.61M | 1,800.40M | 1,880.35M | 1,932.76M | 1,958.43M | 2,073.09M | 2,202.76M | 2,285.66M | 2,392.55M | 2,574.75M | 2,788.77M | 3,087.43M | 3,155.74M | 3,141.97M | 3,164.55M | 3,532.61M | 3,565.37M | 3,630.82M | 3,923.30M | 4,435.74M | 4,535.73M | 4,610.81M | 4,711.12M | 4,706.74M | 4,683.04M | 4,684.28M | 4,803.83M | 4,838.52M | 4,859.12M | 4,982.29M | 5,054.19M | 5,295.12M | 5,311.78M | 5,325.37M | 5,396.28M | 5,593.47M |
|
Land & Improvements
|
| | | 25.09M | 25.09M | 59.48M | 67.40M | 74.76M | 81.50M | 90.34M | 104.66M | 109.12M | 121.80M | | 134.40M | 138.71M | | 169.81M | 191.24M | 202.93M | 213.73M | 219.78M | 228.92M | 229.29M | 234.78M | 254.91M | 272.16M | 281.76M | 310.75M | 321.37M | 321.56M | 324.73M | 342.72M | 355.59M | 364.02M | 377.53M | 397.19M | 420.21M | 435.92M | 443.43M | 444.49M | 447.36M | 492.78M | 500.95M | 510.41M | 560.43M | 617.30M | 626.38M | 636.27M | 647.38M | 647.10M | 645.48M | 652.17M | 691.15M | | | | | | | | | |
|
Goodwill
|
| | | | | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | | | | | | | | | | 4.90M | | | | 4.90M | | | | 4.90M | | | | 4.90M | | | | 4.90M | | | | 4.90M | | | | 4.90M | | | | 4.90M | | | | 4.90M | | | | 4.90M |
|
Intangibles
|
| | | | | | | | | | | | | | 214.97M | | | 235.23M | 247.90M | | | | 276.27M | | 256.39M | 276.83M | 294.53M | 289.27M | 322.50M | 318.92M | 313.25M | 305.19M | 316.22M | 327.73M | 342.01M | 348.44M | 381.13M | 413.95M | 475.15M | 473.61M | 451.74M | 439.05M | 499.80M | 490.53M | 482.67M | 508.31M | 567.66M | 561.27M | 551.06M | 532.62M | 508.94M | 483.58M | 463.57M | 457.73M | 435.72M | 422.15M | 421.56M | 413.51M | 428.87M | 412.44M | 392.68M | 381.71M | 394.97M |
|
Goodwill & Intangibles
|
| | | | | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 219.89M | 4.92M | 4.92M | 235.23M | 247.90M | | | | 276.27M | | 256.39M | 276.83M | 299.43M | 289.27M | 322.50M | 318.92M | 318.15M | 305.19M | 316.22M | 327.73M | 346.92M | 348.44M | 381.13M | 413.95M | 480.05M | 473.61M | 451.74M | 439.05M | 504.70M | 490.53M | 482.67M | 508.31M | 572.56M | 561.27M | 551.06M | 532.62M | 513.84M | 483.58M | 463.57M | 457.73M | 440.62M | 422.15M | 421.56M | 413.51M | 433.76M | 412.44M | 392.68M | 381.71M | 399.87M |
|
Other Non-Current Assets
|
| | | 2.57M | 0.09M | 5.64M | 7.31M | 8.22M | 10.03M | 5.77M | 5.50M | 7.54M | 9.27M | 6.81M | 6.81M | 6.81M | 6.53M | 6.67M | 6.91M | 7.23M | 7.96M | 8.54M | 8.39M | 8.40M | 14.57M | 9.32M | 9.61M | 8.72M | 8.78M | 3.55M | 19.92M | 13.50M | 6.12M | 5.23M | 14.57M | 4.45M | 4.50M | 2.73M | 43.02M | 16.51M | 12.51M | 4.62M | 4.67M | 3.74M | 3.93M | 4.17M | 4.21M | 3.17M | 57.77M | 1.08M | 4.64M | 3.18M | 1.02M | 1.09M | 1.13M | 0.67M | 1.25M | 1.11M | 1.11M | 38.73M | 20.47M | 6.09M | 85.97M |
|
Assets
|
| | | 211.00M | 208.90M | 531.62M | 580.95M | 657.21M | 709.80M | 803.91M | 1,005.12M | 1,049.00M | 1,149.05M | 1,213.15M | 1,270.28M | 1,312.94M | 1,350.15M | 1,500.99M | 1,623.80M | 1,692.35M | 1,749.74M | 1,824.21M | 1,901.78M | 1,897.95M | 1,902.56M | 2,048.54M | 2,186.16M | 2,251.20M | 2,506.68M | 2,601.47M | 2,680.67M | 2,695.93M | 2,831.13M | 2,989.28M | 3,102.53M | 3,239.47M | 3,462.16M | 3,745.29M | 4,164.65M | 4,537.31M | 4,279.44M | 4,265.76M | 4,692.65M | 4,732.57M | 4,806.40M | 5,216.02M | 5,833.25M | 5,980.86M | 6,109.31M | 6,195.90M | 6,184.99M | 6,115.84M | 6,106.19M | 6,276.01M | 6,283.46M | 6,294.06M | 6,444.12M | 6,566.23M | 6,833.34M | 6,847.86M | 6,825.15M | 6,897.08M | 7,208.07M |
|
Accounts Payables
|
| | | 2.68M | | 3.25M | 6.00M | 4.64M | 5.75M | 8.18M | 12.11M | 8.83M | 12.87M | 16.16M | 18.57M | 12.82M | 17.39M | 24.30M | 21.56M | 17.54M | 23.78M | 29.85M | 25.66M | 28.14M | 29.67M | 34.99M | 35.39M | 30.64M | 37.55M | 54.54M | 43.22M | 38.29M | 45.38M | 53.45M | 45.51M | 41.38M | 49.91M | 63.57M | 53.74M | 55.40M | 58.78M | 74.62M | 69.77M | 60.60M | 65.27M | 82.61M | 76.47M | 72.73M | 84.38M | 109.48M | 97.37M | 94.12M | 91.99M | 100.63M | 83.15M | 80.49M | 98.83M | 139.88M | 126.81M | 120.74M | 117.82M | 154.51M | 135.40M |
|
Notes Payables
|
| | | 4.38M | 5.17M | | | | 5.00M | | | | | | | | | | 180.00M | | | | 397.72M | 399.38M | 397.84M | 397.91M | 397.97M | 398.03M | 398.10M | 398.17M | 398.23M | 398.23M | 572.29M | 572.39M | 572.49M | 572.59M | 572.68M | 572.78M | 572.88M | 572.98M | 573.08M | 573.18M | 573.28M | 573.38M | 573.39M | 896.81M | 896.94M | 897.06M | 1,295.06M | 1,295.25M | 1,295.44M | 1,195.62M | 1,195.79M | 1,195.69M | 1,195.87M | 1,195.94M | 1,643.54M | 1,643.82M | 1,594.09M | 1,494.30M | 1,966.29M | 1,966.61M | 1,966.99M |
|
Dividends payables
|
| | | | | 4.87M | 6.16M | 7.79M | 10.29M | 12.72M | 11.30M | 16.12M | 17.26M | 15.29M | 5.17M | 5.82M | 6.00M | 6.57M | 7.36M | 7.70M | 8.03M | 8.23M | 8.23M | 8.53M | 8.33M | 8.81M | 9.73M | 10.15M | 11.15M | 11.52M | 11.88M | 14.46M | 15.40M | 14.53M | 13.75M | 15.85M | 16.82M | 16.29M | 17.46M | 18.30M | 18.30M | 18.30M | 19.38M | 19.66M | 19.80M | 20.93M | 21.91M | 22.28M | 22.28M | 22.28M | 22.28M | 22.48M | 22.52M | 22.73M | 22.73M | 22.94M | 22.94M | 22.94M | 23.47M | 23.67M | 23.67M | 23.67M | 24.19M |
|
Payables
|
| | | 7.06M | 5.17M | 8.12M | 12.16M | 12.44M | 21.04M | 20.90M | 23.41M | 24.95M | 30.13M | 31.44M | 23.74M | 18.64M | 23.39M | 30.87M | 208.91M | 25.24M | 31.81M | 38.08M | 431.62M | 436.05M | 435.84M | 441.72M | 443.08M | 438.82M | 446.80M | 464.22M | 453.33M | 450.98M | 633.07M | 640.36M | 631.75M | 629.81M | 639.42M | 652.65M | 644.09M | 646.69M | 650.17M | 666.10M | 662.42M | 653.63M | 658.46M | 1,000.35M | 995.32M | 992.07M | 1,401.72M | 1,427.02M | 1,415.10M | 1,312.22M | 1,310.30M | 1,319.05M | 1,301.75M | 1,299.37M | 1,765.30M | 1,806.64M | 1,744.37M | 1,638.71M | 2,107.78M | 2,144.79M | 2,126.58M |
|
Short term Debt
|
0.36M | | | 3.65M | 4.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 203.17M | 201.99M | 255.87M | 291.13M | 297.25M | 287.31M | 161.89M | 229.91M | 228.84M | 227.90M | 250.00M | 225.59M | 300.00M | 300.00M | 222.19M | 225.35M | 224.13M | 227.90M | 232.57M | 296.62M | 299.78M | 296.92M | 297.03M | 446.61M | 446.77M | 446.95M | 446.07M | 446.26M | 521.51M | 521.75M | 596.09M | 596.36M | 596.64M | 596.88M | 771.04M | 871.38M | 971.70M | 970.28M | 970.70M | 971.11M | 970.57M | 970.93M | 971.27M | 970.58M | 970.92M | 971.27M | 1,020.10M | 1,020.44M | 1,020.77M | 1,021.11M | 1,021.44M | 1,021.77M | 1,020.84M | 1,021.17M | 1,021.51M | 1,021.85M | 1,022.18M | 1,022.52M | 1,021.04M | 1,021.34M |
|
Non-Current Deffered Revenue
|
-0.14M | | | 0.58M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | 85.37M | 83.22M | 77.50M | 73.87M | 69.17M | 61.85M | 67.56M | 72.00M | 71.91M | 71.52M | 75.94M | 21.52M | 26.24M | 27.37M | 38.24M | 38.48M | 36.71M | 35.40M | 35.51M | 33.29M | 34.38M | 39.89M | 39.85M | 49.81M | 50.76M | 51.27M | 53.08M | 53.40M | 54.04M | 55.83M | 55.44M | 57.51M | 55.86M | 58.36M | 60.79M | 56.27M | 51.29M | 54.84M | 59.61M | 59.21M | 61.38M | 65.89M | 74.47M | 74.08M | 74.94M | 73.36M | 77.89M | 77.26M | 75.41M | 71.13M | 71.72M | 71.00M | 68.23M | 69.93M | 74.30M | 72.45M | 71.08M | 71.34M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | 11.51M | 10.81M | | | | | | | | | | 6.91M | | | 7.59M | 10.18M | 10.25M | 10.09M | 10.71M | 11.39M | 10.83M | 14.14M | 14.90M | 20.34M | 19.67M | 21.90M | 21.13M | 21.22M | 20.72M | 20.83M | 20.71M | 21.57M | 20.47M | 20.34M | 20.24M | 26.74M | 27.78M | 26.29M | 26.41M | 32.76M | 33.56M | 32.93M | 33.46M | 35.72M | 33.71M | 36.08M | 35.50M | 35.10M | 34.69M | 34.43M | 34.02M | 33.58M | 33.13M | 33.45M | 32.22M | 35.30M | 34.83M | 34.36M | 34.04M | 37.04M |
|
Other Non-Current Liabilities
|
-0.49M | | | 1.20M | 0.66M | 3.54M | 3.91M | 4.30M | 4.63M | 3.97M | 5.69M | 6.81M | 7.12M | 7.96M | 8.97M | 9.07M | 10.04M | 10.01M | 11.48M | 11.64M | 12.09M | 13.21M | 14.63M | 13.73M | 18.81M | 15.95M | 15.20M | 17.54M | 19.30M | 18.77M | 19.05M | 21.88M | 21.44M | 19.33M | 22.15M | 21.25M | 21.22M | 24.81M | 21.99M | 48.71M | 50.73M | 45.81M | 40.66M | 32.11M | 30.73M | 32.41M | 37.14M | 36.06M | 37.55M | 38.02M | 40.85M | 44.14M | 44.35M | 42.17M | 44.24M | 45.80M | 44.88M | 47.06M | 56.17M | 60.32M | 54.45M | 55.06M | 59.23M |
|
Total Non-Current Liabilities
|
0.49M | | | 218.14M | 218.36M | 268.55M | 324.01M | 351.66M | 312.81M | 300.94M | 509.98M | 456.12M | 490.12M | 535.13M | 586.75M | 572.84M | 590.22M | 716.88M | 726.31M | 786.65M | 807.92M | 916.06M | 1,029.30M | 980.70M | 1,023.36M | 1,098.65M | 1,104.04M | 1,129.70M | 1,195.25M | 1,237.98M | 1,251.32M | 1,269.06M | 1,320.06M | 1,409.15M | 1,410.75M | 1,443.38M | 1,477.68M | 1,615.52M | 1,778.76M | 1,971.48M | 1,748.39M | 1,763.98M | 1,880.94M | 2,002.35M | 2,058.76M | 2,162.61M | 2,402.52M | 2,469.92M | 2,615.26M | 2,661.16M | 2,685.96M | 2,640.88M | 2,617.97M | 2,738.48M | 2,793.41M | 2,825.05M | 2,983.91M | 3,154.84M | 3,248.05M | 3,243.89M | 3,250.04M | 3,342.06M | 3,477.82M |
|
Total Liabilities
|
| | | 219.34M | 219.01M | 272.09M | 327.93M | 355.96M | 317.44M | 304.90M | 515.66M | 462.93M | 497.24M | 543.09M | 595.72M | 581.91M | 600.26M | 726.88M | 737.79M | 798.30M | 820.01M | 929.27M | 1,043.92M | 994.44M | 1,042.16M | 1,114.60M | 1,119.23M | 1,147.23M | 1,214.55M | 1,256.75M | 1,270.36M | 1,290.93M | 1,341.50M | 1,428.48M | 1,432.90M | 1,464.63M | 1,498.90M | 1,640.33M | 1,800.75M | 2,020.19M | 1,799.12M | 1,809.79M | 1,921.59M | 2,034.45M | 2,089.50M | 2,195.02M | 2,439.66M | 2,505.98M | 2,652.81M | 2,699.18M | 2,726.81M | 2,685.02M | 2,662.33M | 2,780.65M | 2,837.65M | 2,870.84M | 3,028.79M | 3,201.89M | 3,304.23M | 3,304.21M | 3,304.49M | 3,397.12M | 3,537.04M |
|
Total Debt
|
0.36M | | | 206.82M | 206.40M | 255.87M | 291.13M | 297.25M | 287.31M | 161.89M | 229.91M | 228.84M | 227.90M | 250.00M | 225.59M | 300.00M | 300.00M | 222.19M | 225.35M | 224.13M | 227.90M | 232.57M | 296.62M | 299.78M | 296.92M | 297.03M | 446.61M | 446.77M | 446.95M | 446.07M | 446.26M | 521.51M | 521.75M | 596.09M | 596.36M | 596.64M | 596.88M | 771.04M | 871.38M | 971.70M | 970.28M | 970.70M | 971.11M | 970.57M | 970.93M | 971.27M | 970.58M | 970.92M | 971.27M | 1,020.10M | 1,020.44M | 1,020.77M | 1,021.11M | 1,021.44M | 1,021.77M | 1,020.84M | 1,021.17M | 1,021.51M | 1,021.85M | 1,022.18M | 1,022.52M | 1,021.04M | 1,021.34M |
|
Common Equity
|
| | | -8.34M | 0.00M | 259.53M | 253.02M | 301.25M | 392.37M | 499.01M | 489.46M | 586.08M | 651.81M | 670.07M | 674.56M | 731.03M | 749.89M | 774.11M | 891.88M | 894.05M | 929.74M | 894.94M | 857.86M | 906.52M | 863.94M | 938.01M | 1,066.93M | 1,103.97M | 1,292.13M | 1,344.72M | 1,410.31M | 1,405.00M | 1,489.63M | 1,560.80M | 1,669.63M | 1,774.84M | 1,963.25M | 2,104.95M | 2,363.89M | 2,517.11M | 2,480.32M | 2,455.96M | 2,771.05M | 2,698.12M | 2,716.90M | 3,021.00M | 3,393.59M | 3,474.88M | 3,456.49M | 3,496.71M | 3,458.18M | 3,430.82M | 3,443.86M | 3,495.36M | 3,445.81M | 3,423.22M | 3,415.33M | 3,364.34M | 3,529.11M | 3,543.65M | 3,520.66M | 3,499.96M | 3,671.03M |
|
Shareholder's Equity
|
| | | -8.34M | -10.12M | 259.53M | 253.02M | 301.25M | 392.37M | 499.01M | 489.46M | 586.08M | 651.81M | 670.07M | 674.56M | 731.03M | 749.89M | 774.11M | 891.88M | 894.05M | 929.74M | 894.94M | 857.86M | 906.52M | 863.94M | 938.01M | 1,066.93M | 1,103.97M | 1,292.13M | 1,344.72M | 1,410.31M | 1,405.00M | 1,489.63M | 1,560.80M | 1,669.63M | 1,774.84M | 1,963.25M | 2,104.95M | 2,363.89M | 2,517.11M | 2,480.32M | 2,455.96M | 2,771.05M | 2,698.12M | 2,716.90M | 3,021.00M | 3,393.59M | 3,474.88M | 3,456.49M | 3,496.71M | 3,458.18M | 3,430.82M | 3,443.86M | 3,495.36M | 3,445.81M | 3,423.22M | 3,415.33M | 3,364.34M | 3,529.11M | 3,543.65M | 3,520.66M | 3,499.96M | 3,671.03M |
|
Liabilities and Shareholders Equity
|
| | | 211.00M | 208.90M | 531.62M | 580.95M | 657.21M | 709.80M | 803.91M | 1,005.12M | 1,049.00M | 1,149.05M | 1,213.15M | 1,270.28M | 1,312.94M | 1,350.15M | 1,500.99M | 1,623.80M | 1,692.35M | 1,749.74M | 1,824.21M | 1,901.78M | 1,897.95M | 1,902.56M | 2,048.54M | 2,186.16M | 2,251.20M | 2,506.68M | 2,601.47M | 2,680.67M | 2,695.93M | 2,831.13M | 2,989.28M | 3,102.53M | 3,239.47M | 3,462.16M | 3,745.29M | 4,164.65M | 4,537.31M | 4,279.44M | 4,265.76M | 4,692.65M | 4,732.57M | 4,806.40M | 5,216.02M | 5,833.25M | 5,980.86M | 6,109.31M | 6,195.90M | 6,184.99M | 6,115.84M | 6,106.19M | 6,276.01M | 6,283.46M | 6,294.06M | 6,444.12M | 6,566.23M | 6,833.34M | 6,847.86M | 6,825.15M | 6,897.08M | 7,208.07M |
|
Retained Earnings
|
| | | | | -3.90M | -11.72M | -24.48M | -33.42M | -47.92M | -61.02M | -75.38M | -90.40M | -105.70M | -116.88M | -133.74M | -155.91M | -176.85M | -203.24M | -229.01M | -258.90M | -289.41M | -332.27M | -349.88M | -387.31M | -416.54M | -410.98M | -442.33M | -474.76M | -489.08M | -516.69M | -530.26M | -559.31M | -589.78M | -584.98M | -621.23M | -653.76M | -690.32M | -723.03M | -714.80M | -750.77M | -782.04M | -742.07M | -778.73M | -804.11M | -815.45M | -792.33M | -805.40M | -838.44M | -840.52M | -876.14M | -892.68M | -907.06M | -923.71M | -948.72M | -979.63M | -987.22M | -1012.76M | -1029.76M | -1007.89M | -1027.42M | -1048.33M | -1034.95M |
|
Preferred Shares
|
| | | | | | | 69.00M | 69.00M | 69.00M | 69.00M | 69.00M | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | 0.30M | | | | 0.37M | | | 0.51M | 0.45M | 0.62M | 0.63M | 0.58M | 0.53M | 0.29M | 0.50M | 0.45M | 0.40M | 0.46M | 0.42M | 0.37M | 0.30M | 0.39M | 0.31M | 0.28M | 0.25M | 0.45M | 0.40M | 0.37M | 0.23M | 0.38M | 0.33M | 0.30M | 0.21M | 0.43M | 0.39M | 0.33M | 0.19M | 0.25M | 0.22M | 0.19M | 0.16M | 0.25M | 0.22M | 0.20M | 0.18M | 0.26M | 0.24M | 0.21M | 0.18M | 0.27M | 0.24M | 0.20M | 0.17M |
|
Shares Outstanding
|
| | | | | 15.89M | 15.90M | 15.99M | 24.96M | 34.87M | 35.70M | 42.22M | 42.24M | 44.05M | 44.76M | 48.30M | 55.15M | 57.22M | 64.43M | 64.95M | 67.93M | 68.08M | 68.08M | 68.18M | 68.19M | 72.46M | 80.35M | 83.38M | 91.45M | 93.86M | 97.01M | 97.23M | 104.24M | 107.83M | 112.17M | 118.17M | 126.37M | 132.96M | 142.82M | 148.71M | 148.94M | 149.23M | 158.21M | 159.08M | 160.32M | 169.71M | 177.77M | 179.21M | 179.21M | 179.21M | 3.88M | 179.37M | 179.66M | 181.51M | 3.83M | 182.07M | 182.11M | 182.21M | 3.77M | 186.61M | 186.69M | 3.88M | 3.79M |