|
Real Estate - Gross
|
| | 127.01M | | 189.99M | 199.00M | 185.22M | 192.28M | 191.61M | 191.57M | 157.54M | 187.19M | 185.30M | 183.41M | 182.53M | 180.68M | 178.58M | 177.91M | 178.06M | 176.29M | 153.10M | 151.28M | 186.63M | 208.78M | 238.98M | 240.61M | 239.72M | 184.16M | 190.62M | 189.37M | 188.39M | 187.86M | 210.43M | 234.80M | 253.07M | 265.82M | 272.27M | 290.65M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accumulated Depreciation
|
| | | | | | 9.49M | | | | 18.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
13.23M | 12.62M | 11.31M | | 6.74M | 7.59M | 7.70M | 13.97M | 15.07M | 16.78M | 13.19M | 15.19M | 17.79M | 45.44M | 21.31M | 19.76M | 24.26M | 26.68M | 29.64M | 24.72M | 25.47M | 33.19M | 17.04M | 11.29M | 10.57M | 16.24M | 13.60M | 27.08M | 14.80M | 16.15M | 14.61M | 15.88M | 12.66M | 21.18M | 7.90M | 19.05M | 18.07M | 32.49M | 19.17M | 23.88M | 16.14M | 13.42M | 9.31M | 12.56M | 15.27M | 23.17M | 24.23M | 12.27M | 102.37M | 63.54M | 37.67M | 50.90M | 44.15M | 35.16M | 31.40M | 20.74M | 13.50M | 19.64M | 20.18M | 12.01M | 59.39M | 55.04M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90M | | 6.90M | | | | | | | | | | | | | | |
|
Finished Goods
|
| | 27.31M | | 26.48M | 64.44M | 74.00M | 82.80M | 78.90M | 69.41M | 10.94M | 48.33M | 29.32M | 23.23M | 18.13M | 24.03M | 20.23M | 16.41M | 12.24M | 31.87M | 50.93M | 27.01M | 25.94M | 25.00M | 24.32M | 21.53M | 21.24M | 20.44M | 20.20M | 18.21M | 22.61M | 22.31M | 19.68M | 18.98M | 16.40M | 17.52M | 17.90M | 16.89M | 14.87M | 7.55M | 6.96M | 5.02M | 4.20M | 2.00M | 1.77M | 1.77M | 1.77M | 1.77M | 1.77M | 1.77M | 1.77M | 1.77M | 1.77M | 1.77M | 7.38M | 7.34M | 4.46M | 4.88M | 11.21M | 11.36M | 11.62M | 11.58M |
|
Construction in Progress
|
| | 189.06M | | 129.92M | 75.38M | 54.96M | 31.27M | 31.11M | 30.54M | 31.60M | 36.10M | 46.25M | 52.94M | 76.89M | 76.66M | 93.97M | 116.11M | 123.92M | 114.44M | 127.81M | 153.24M | 139.17M | 141.22M | 122.39M | 111.49M | 111.37M | 101.41M | 102.97M | 113.41M | 118.48M | 144.35M | 140.21M | 136.65M | 136.68M | 148.62M | 142.85M | 118.95M | 95.03M | 100.95M | 94.35M | 88.53M | 98.14M | 110.46M | 113.69M | 144.67M | 181.22M | 206.19M | 212.42M | 224.81M | 239.28M | 246.82M | 271.60M | 245.97M | 260.64M | 273.42M | 255.07M | 261.21M | 274.11M | 274.62M | 175.92M | 182.78M |
|
Land & Improvements
|
| | | | | | | | | | 349.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | 3.08M | | 3.42M | 3.34M | 3.25M | 3.36M | 3.51M | 3.45M | 3.40M | 3.36M | 4.21M | 4.50M | 4.43M | 3.83M | 3.52M | 3.31M | 0.80M | 0.88M | 0.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | 0.26M | | | | 11.76M | 9.94M | 9.93M | 15.98M | 15.33M | 15.35M | 15.37M | 28.16M | 17.22M | 27.14M | 29.97M | 18.63M | 11.46M | 11.96M | 12.11M | 12.54M | 11.83M | 11.54M | 11.90M | 12.40M | 12.31M | 9.83M | 9.58M | 0.03M | 0.04M | | | | 6.01M | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.17M | 0.17M | 0.17M | 0.17M | 0.15M | 0.15M | 0.15M | 0.15M |
|
Other Non-Current Assets
|
| | 57.82M | | 57.97M | 61.98M | 60.94M | 60.37M | 60.50M | 49.40M | 7.63M | 46.34M | 41.33M | 41.51M | 21.40M | 21.57M | 21.35M | 21.66M | 21.37M | 24.36M | 24.15M | 24.22M | 23.40M | 15.26M | 18.84M | 15.41M | 19.15M | 17.90M | 13.57M | 23.75M | 24.78M | 17.35M | 24.64M | 25.91M | 163.97M | 24.87M | 37.79M | 51.02M | 45.54M | 46.07M | 56.57M | 106.10M | 248.54M | 43.55M | 43.67M | 67.26M | 151.05M | 22.62M | 15.30M | 14.20M | 39.85M | 48.86M | 47.11M | 47.32M | 47.45M | 39.73M | 74.28M | 74.91M | 65.01M | 76.31M | 76.62M | 76.28M |
|
Assets
|
| | 455.19M | | 431.14M | 433.68M | 421.61M | 403.87M | 402.62M | 385.69M | 194.38M | 371.17M | 369.19M | 376.41M | 346.94M | 347.88M | 363.53M | 387.94M | 400.12M | 403.38M | 414.19M | 427.37M | 430.11M | 439.62M | 454.26M | 457.85M | 452.18M | 401.97M | 395.45M | 410.46M | 405.99M | 426.43M | 448.69M | 488.06M | 496.49M | 528.78M | 542.73M | 567.93M | 561.37M | 558.94M | 551.71M | 543.22M | 544.02M | 501.87M | 510.34M | 559.10M | 541.23M | 544.77M | 484.66M | 462.84M | 445.14M | 479.72M | 485.75M | 502.02M | 517.77M | 509.52M | 514.02M | 523.18M | 532.61M | 534.58M | 574.82M | 572.56M |
|
Accounts Payables
|
| | 19.33M | | 13.42M | 11.23M | 8.76M | 6.54M | 5.22M | 6.04M | 3.43M | 18.82M | 29.25M | 5.71M | 5.14M | 6.49M | 6.13M | 7.87M | 8.08M | 10.67M | 11.59M | 16.55M | 14.18M | 14.55M | 12.00M | 7.93M | 6.73M | 12.15M | 11.33M | 15.42M | 22.81M | 22.24M | 22.20M | 20.98M | 18.42M | 23.94M | 16.46M | 15.89M | 16.05M | 12.99M | 10.35M | 9.92M | 7.46M | 8.66M | 9.92M | | 14.12M | | | | 15.24M | 14.68M | 18.11M | 17.14M | 15.63M | 14.87M | 10.68M | 12.34M | 10.06M | 8.95M | 10.69M | 8.48M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 8.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 19.33M | | 13.42M | 11.23M | 8.76M | 6.54M | 5.22M | 6.04M | 3.43M | 18.82M | 29.25M | 5.71M | 5.14M | 6.49M | 6.13M | 7.87M | 8.08M | 10.67M | 11.59M | 16.55M | 14.18M | 14.55M | 12.00M | 7.93M | 6.73M | 20.28M | 11.33M | 15.42M | 22.81M | 22.24M | 22.20M | 20.98M | 18.42M | 23.94M | 16.46M | 15.89M | 16.05M | 12.99M | 10.35M | 9.92M | 7.46M | 8.66M | 9.92M | | 14.12M | | | | 15.24M | 14.68M | 18.11M | 17.14M | 15.63M | 14.87M | 10.68M | 12.34M | 10.06M | 8.95M | 10.69M | 8.48M |
|
Accumulated Expenses
|
| | 7.71M | | 8.04M | 11.42M | 10.22M | 5.26M | 6.09M | 7.40M | 6.86M | 5.46M | 6.31M | 7.04M | 9.36M | 5.60M | 6.62M | 8.39M | 9.67M | 6.74M | 7.89M | 11.30M | 10.36M | 6.66M | 12.02M | 23.09M | 13.24M | 12.75M | 11.19M | 10.90M | 13.43M | 7.28M | 7.83M | 10.43M | 6.35M | 7.14M | 9.24M | 11.44M | 11.49M | 6.87M | 8.86M | 10.75M | 7.99M | 5.48M | 7.49M | 10.07M | 22.07M | 19.68M | 18.26M | 15.95M | 7.05M | 5.93M | 5.39M | 7.17M | 6.66M | 3.67M | 4.80M | 6.28M | 7.29M | 3.53M | 5.22M | 6.66M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 39.32M | 38.71M | 11.86M | 11.32M | 11.04M | 10.48M | 9.93M | 9.30M | 8.98M | 8.65M | 8.16M | 7.70M | 7.42M | 7.03M | 6.66M | 6.20M | 5.94M | 5.60M | | 4.80M | | 4.05M | | 3.52M | 3.29M | 3.07M | 2.95M | 2.72M | 2.49M | 2.36M | 2.13M | 1.81M | 1.55M | 1.32M | 1.09M |
|
Minority Interest
|
| | 84.25M | | 96.31M | 100.18M | 99.49M | 99.94M | 98.88M | 94.96M | 87.21M | 83.68M | 75.89M | 71.14M | 45.70M | 46.39M | 44.82M | 44.34M | 38.64M | 39.62M | 39.53M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 7.08M | 17.73M | 22.66M | 18.08M | 18.07M | 18.07M | 12.98M | 11.91M | 11.57M | 11.38M | 10.85M | 4.49M | 4.44M | | 50.48M | | | | 64.83M | 104.35M | 104.34M | 103.97M | 103.13M | 102.27M | 101.22M | 103.77M | 102.86M | 101.12M | 146.42M | 146.29M |
|
Liabilities from Discontinued Operations
|
| | 21.83M | | | | 21.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.98M | | | | 22.07M | | | | 252.14M | | | 75.17M | 153.10M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.26M | 12.38M | 12.51M | 12.64M | 12.77M | 12.89M | 13.04M | 13.20M | 13.47M | 13.71M | | 13.99M | | | | 14.85M | 16.38M | 16.30M | 15.97M | 15.87M | 15.79M | 15.68M | 15.56M | 15.44M | 15.47M | 15.29M | 15.22M |
|
Other Non-Current Liabilities
|
| | 9.08M | | 3.68M | 3.38M | 3.06M | 7.96M | 9.00M | 8.14M | 4.76M | 8.51M | 9.05M | 10.45M | 11.79M | 12.21M | 13.00M | 14.68M | 13.38M | 8.27M | 8.73M | 9.79M | 8.30M | 8.71M | 9.41M | 10.25M | 10.07M | 9.43M | 10.41M | 10.38M | 9.57M | 11.24M | 10.48M | 12.62M | 5.54M | 12.55M | 14.87M | 14.99M | 13.49M | 13.82M | 12.74M | 13.34M | 9.60M | 15.59M | 18.00M | 21.38M | 17.89M | 10.38M | 3.70M | 3.70M | 9.64M | 5.87M | 6.30M | 6.78M | 7.12M | 4.68M | 4.68M | 5.19M | 5.59M | 4.66M | 4.54M | 5.13M |
|
Total Non-Current Liabilities
|
| | 233.30M | | 205.00M | 207.43M | 200.86M | 171.24M | 173.49M | 160.93M | 110.04M | 156.50M | 161.31M | 171.97M | -10.21M | 165.34M | 181.69M | 204.04M | -12.82M | 219.13M | 17.27M | 283.41M | 285.13M | 295.94M | 312.16M | 316.38M | 311.08M | 272.21M | 265.41M | 266.04M | 269.03M | 289.67M | 306.38M | 335.07M | 344.30M | 373.24M | 387.35M | 415.36M | 413.80M | 413.11M | 402.98M | 408.96M | 424.65M | 372.75M | 388.81M | 410.32M | 314.72M | 323.83M | 168.30M | 174.32M | 163.43M | 168.62M | 180.29M | 199.29M | 216.04M | 204.99M | 211.83M | 217.86M | 229.45M | 237.33M | 231.96M | 235.34M |
|
Total Liabilities
|
-216.80M | -213.97M | 242.39M | | 208.68M | 210.80M | 203.92M | 179.19M | 182.49M | 169.07M | 114.80M | 165.01M | 170.37M | 182.42M | 1.59M | 177.54M | 194.68M | 218.71M | 0.56M | 227.40M | 26.00M | 293.20M | 293.43M | 304.65M | 321.57M | 326.62M | 321.15M | 281.64M | 275.82M | 276.42M | 278.60M | 300.91M | 316.87M | 347.69M | 349.84M | 385.79M | 402.22M | 430.35M | 427.29M | 426.93M | 415.72M | 422.31M | 434.25M | 388.34M | 406.81M | 431.70M | 332.61M | 334.21M | 172.00M | 178.02M | 173.07M | 174.49M | 186.59M | 206.08M | 223.16M | 209.67M | 216.51M | 223.04M | 235.04M | 242.00M | 236.50M | 240.48M |
|
Common Equity
|
216.80M | 213.97M | 212.80M | | 222.47M | 222.88M | 217.68M | 224.67M | 220.12M | 216.61M | 208.90M | 206.15M | 198.83M | 193.98M | 169.32M | 170.33M | 168.85M | 169.22M | 175.09M | 178.75M | 177.73M | 136.34M | 136.67M | 134.97M | 132.68M | 131.23M | 131.03M | 120.33M | 119.64M | 134.05M | 127.39M | 125.51M | 131.82M | 140.37M | 146.65M | 142.99M | 140.51M | 137.58M | 134.08M | 132.01M | 135.99M | 120.91M | 109.76M | 113.53M | 103.53M | | 208.61M | 210.56M | 312.66M | 284.82M | 272.07M | 305.23M | 299.16M | 295.94M | 294.61M | 299.84M | 297.51M | 300.13M | 297.57M | 292.58M | 338.32M | 332.09M |
|
Shareholder's Equity
|
216.80M | 213.97M | 212.80M | | 222.47M | 222.88M | 217.68M | 224.67M | 220.12M | 216.61M | 208.90M | 206.15M | 198.83M | 193.98M | 169.32M | 170.33M | 168.85M | 169.22M | 175.09M | 178.75M | 177.73M | 136.34M | 136.67M | 134.97M | 132.68M | 131.23M | 131.03M | 120.33M | 119.64M | 134.05M | 127.39M | 125.51M | 131.82M | 140.37M | 146.65M | 142.99M | 140.51M | 137.58M | 134.08M | 132.01M | 135.99M | 120.91M | 109.76M | 113.53M | 103.53M | | 208.61M | 210.56M | 312.66M | 284.82M | 272.07M | 305.23M | 299.16M | 295.94M | 294.61M | 299.84M | 297.51M | 300.13M | 297.57M | 292.58M | 338.32M | 332.09M |
|
Liabilities and Shareholders Equity
|
| | 455.19M | | 431.14M | 433.68M | 421.61M | 403.87M | 402.62M | 385.69M | 194.38M | 371.17M | 369.19M | 376.41M | 346.94M | 347.88M | 363.53M | 387.94M | 400.12M | 403.38M | 414.19M | 427.37M | 430.11M | 439.62M | 454.26M | 457.85M | 452.18M | 401.97M | 395.45M | 410.46M | 405.99M | 426.43M | 448.69M | 488.06M | 496.49M | 528.78M | 542.73M | 567.93M | 561.37M | 558.94M | 551.71M | 543.22M | 544.02M | 501.87M | 510.34M | 559.10M | 541.23M | 544.77M | 484.66M | 462.84M | 445.14M | 479.72M | 485.75M | 502.02M | 517.77M | 509.52M | 514.02M | 523.18M | 532.61M | 534.58M | 574.82M | 572.56M |
|
Treasury Shares
|
| | 0.88M | | | | 0.94M | | | | 0.94M | 0.04M | 0.05M | 0.07M | 0.08M | 0.03M | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | 1.12M | | | | | | | | 1.13M | | | | 1.14M | 1.14M | 1.14M | 1.14M | 1.14M | 1.15M | 1.15M | 1.19M | 1.45M | 1.50M | 0.03M | 0.02M | 1.58M | 1.60M | 1.60M | 1.60M | 1.66M | 1.70M | 0.18M | 0.10M |
|
Retained Earnings
|
| | -51.34M | | -53.87M | -57.44M | -61.72M | -60.02M | -63.58M | -63.26M | -63.31M | -62.16M | -61.52M | -61.56M | -60.72M | -59.63M | -59.41M | -58.81M | -47.32M | -44.58M | -45.70M | -35.45M | -35.14M | -36.83M | -39.31M | -40.97M | -41.14M | -43.67M | -44.56M | -30.25M | -37.12M | -38.99M | -39.85M | -42.22M | -41.10M | -40.24M | -42.63M | -45.59M | -43.57M | -44.64M | -40.50M | -55.58M | -66.36M | -57.41M | -67.58M | | -8.96M | | | | 41.45M | 35.65M | 30.35M | 27.51M | 26.64M | 31.20M | 29.47M | 29.11M | 28.60M | 25.73M | 25.99M | 21.01M |
|
Shares Outstanding
|
8.35M | 8.35M | 8.35M | 8.38M | 8.38M | 8.38M | 8.39M | 9.03M | 9.04M | 9.04M | 9.04M | 9.07M | 9.07M | 9.07M | 9.08M | 9.11M | 9.11M | 9.12M | 9.12M | 9.15M | 9.15M | 9.16M | 9.16M | 9.20M | 9.20M | 9.20M | 9.20M | 9.24M | 9.24M | 9.25M | 9.25M | 9.28M | 9.28M | 9.29M | 9.29M | 9.30M | 9.30M | 9.33M | 9.33M | 9.35M | 9.35M | 9.36M | 9.36M | 9.38M | 9.38M | 9.39M | 9.39M | 9.43M | 9.43M | 9.44M | 9.44M | 9.48M | 9.57M | 9.59M | 9.59M | 9.66M | 9.68M | 9.69M | 9.69M | 9.77M | 9.79M | 9.79M |