|
Real Estate - Gross
|
| | | | | | | | | | | | | | | | | | 3.36B | | | 4.66B | 4.57B | 4.64B | 6.36B | 6.39B | 6.50B | 6.56B | 6.65B | 6.76B | 6.88B | 6.93B | 7.33B | 7.44B | 7.56B | 7.97B | 8.13B | 8.38B | 8.92B | 9.04B | 9.22B | 9.55B | 11.68B | 12.00B | 12.56B | 13.11B | 13.76B | 14.15B | 15.96B | 16.22B | 16.71B | 16.72B | 17.00B | 17.14B | 17.72B | 17.87B | 18.02B | 18.13B | 14.09B | 14.11B | 14.16B | 13.98B |
|
Accumulated Depreciation
|
| | | | | | | | | | | | | | | | | | 0.80B | | | 0.88B | 0.85B | 0.89B | 0.93B | 0.98B | 1.03B | 1.08B | 1.13B | 1.19B | 1.24B | 1.29B | 1.34B | 1.39B | 1.44B | 1.50B | 1.56B | 1.62B | 1.69B | 1.75B | 1.83B | 1.90B | 1.97B | 2.09B | 2.17B | 2.23B | 2.34B | 2.44B | 2.55B | 2.61B | 2.74B | 2.87B | 3.01B | 3.14B | 3.27B | 3.41B | 3.55B | 3.64B | 3.23B | 3.33B | 3.43B | 3.50B |
|
Real Estate - Net
|
| | 1.03B | | 1.17B | 1.17B | 1.20B | 1.23B | 1.24B | 1.28B | 1.52B | 1.63B | 1.68B | 1.70B | 1.76B | 1.86B | 1.90B | 1.88B | 2.57B | 3.38B | 3.72B | 3.78B | 3.72B | 3.75B | 5.43B | 5.41B | 5.47B | 5.48B | 5.52B | 5.57B | 5.65B | 5.64B | 5.99B | 6.05B | 6.12B | 6.47B | 6.57B | 7.23B | 7.23B | 7.29B | 7.40B | 7.65B | 9.72B | 9.91B | 10.39B | 10.88B | 11.43B | 11.70B | 13.41B | 13.61B | 13.97B | 13.85B | 13.99B | 13.99B | 14.44B | 14.46B | 14.46B | 14.49B | 10.87B | 10.78B | 10.73B | 10.49B |
|
Receivables - Accured
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | |
|
Mortgage Loans
|
| | | | | | | | | | | | | | | | | | 0.12B | | | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.12B | 0.12B | 0.11B | 0.11B | 0.10B | 0.10B | | | | | | 0.31B | 0.30B | 0.30B | | | | | | | | | | | | | | | | | |
|
Loans - Gross
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | | 0.12B | 0.12B | 0.11B | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.00B | 0.04B | 0.03B | 0.06B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.26B | 0.08B | 0.12B | 0.01B | 0.02B | 0.05B | 0.41B | 0.03B | 0.07B | 0.03B | 0.01B | 0.24B | 0.14B | 0.02B | 0.02B | 0.02B | 0.11B | 0.06B | 0.03B | 0.05B | 0.04B | 0.03B | 0.39B | 0.39B | 0.12B | 0.09B | 0.08B | 0.08B | 0.09B | 0.08B | 0.30B | 0.29B | 0.11B | 0.09B | 0.43B | 0.46B | 0.06B | 0.13B | 0.13B | 0.13B | 0.06B | 0.06B | 0.11B | 0.12B | 1.18B |
|
Receivables - Net
|
| | 0.09B | | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.13B | 0.14B | 0.16B | 0.16B | 0.17B | 0.16B | 0.16B | 0.16B | 0.17B | 0.05B | 0.22B | 0.19B | 0.05B | 0.05B | 0.05B | 0.08B | 0.09B | 0.08B | 0.10B | 0.11B | 0.15B | 0.16B | 0.19B | 0.18B | 0.17B | 0.16B | 0.10B | 0.16B | 0.16B | 0.02B | 0.19B | 0.18B | 0.19B | 0.05B | 0.25B | 0.26B | 0.26B | 0.47B | 0.51B | 0.51B | 0.51B | 0.62B | 0.72B | 0.73B | 0.83B | 0.42B | 0.47B | 0.42B | 0.49B | 0.43B | 0.37B | 0.35B | 0.47B |
|
Receivables - Other
|
| | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.13B | 0.00B | 0.01B | 0.01B | | | | | | | | | | 0.02B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.08B | 0.02B | 0.02B | 0.11B | 0.11B | 0.13B | 0.14B | 0.15B | 0.25B | 0.22B | 0.21B | 0.30B | 0.27B | 0.30B | 0.23B | 0.28B | 0.19B | 0.18B | 0.14B | 0.25B |
|
Receivables
|
| | 0.09B | | 0.10B | 0.11B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.06B | 0.22B | 0.20B | 0.05B | 0.17B | 0.06B | 0.09B | 0.09B | 0.08B | 0.10B | 0.11B | 0.15B | 0.16B | 0.19B | 0.18B | 0.17B | 0.16B | 0.12B | 0.19B | 0.16B | 0.02B | 0.19B | 0.19B | 0.20B | 0.14B | 0.27B | 0.28B | 0.37B | 0.58B | 0.65B | 0.65B | 0.66B | 0.86B | 0.94B | 0.94B | 1.13B | 0.69B | 0.77B | 0.65B | 0.78B | 0.62B | 0.55B | 0.48B | 0.72B |
|
Finished Goods
|
| | 0.00B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.11B | 0.15B | 0.20B | 0.23B | 0.24B | 0.22B | 0.21B | 0.19B | 0.18B | 0.17B | 0.13B | 0.17B | 0.17B | 0.16B |
|
Land & Improvements
|
| | | | | | 0.14B | 0.15B | 0.15B | 0.16B | 0.18B | 0.19B | 0.19B | 0.19B | 0.19B | 0.21B | 0.22B | 0.22B | 0.31B | 0.37B | 0.44B | 0.46B | 0.45B | 0.46B | 0.46B | 1.07B | 1.05B | 1.05B | 1.07B | 1.08B | 1.11B | 1.11B | 1.13B | 1.19B | 1.20B | 1.28B | 1.29B | 1.31B | 1.41B | 1.42B | 1.43B | 1.44B | 2.12B | 2.19B | 2.41B | 2.46B | 2.56B | 2.71B | 3.77B | 4.17B | 4.32B | 3.97B | 4.04B | 4.00B | 4.28B | 4.55B | 4.55B | 4.65B | 3.46B | 3.47B | 3.44B | 3.39B |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | 0.44B | 0.45B | 0.46B | 0.50B | 0.51B | 0.95B | 0.98B | 1.02B | 1.08B | 0.78B | 0.73B | 0.73B | 0.73B | 0.73B | 0.74B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | | | | 0.31B | | | 0.40B | 0.40B | 0.39B | 0.39B | 0.37B | 0.37B | 0.36B | 0.35B | 0.35B | 0.10B | 0.10B | 0.10B | 0.10B |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | 0.31B | 0.30B | 0.30B | 0.30B | 0.31B | 0.33B | 0.40B | 1.38B | 1.42B | 1.47B | 1.16B | 1.10B | 1.10B | 1.09B | 1.09B | 1.09B | 0.11B | 0.11B | 0.11B | 0.11B |
|
Other Non-Current Assets
|
| | 0.03B | | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.11B | 0.10B | 0.11B | 0.11B | 0.10B | 0.21B | 0.19B | 0.11B | 0.17B | 0.15B | 0.14B | 0.15B | 0.14B | 0.13B | 0.14B | 0.15B | 0.17B | 0.16B | 0.22B | 0.25B | 0.22B | 0.15B | 0.22B | 0.22B | 0.23B | 0.27B | 0.26B | 0.32B | 0.40B | 0.48B | 0.53B | 0.72B | 0.61B | 0.66B | 0.90B | 0.94B | 0.93B | 0.67B | 0.71B | 0.70B | 0.70B | 4.46B | 4.47B | 0.57B | 0.64B |
|
Assets
|
| | 1.17B | | 1.32B | 1.33B | 1.37B | 1.41B | 1.41B | 1.50B | 1.75B | 1.91B | 1.92B | 1.94B | 1.99B | 2.11B | 2.14B | 2.43B | 2.94B | 3.84B | 4.03B | 4.11B | 4.18B | 4.56B | 5.82B | 5.90B | 5.87B | 5.90B | 6.18B | 6.16B | 6.11B | 6.15B | 6.49B | 6.65B | 6.71B | 7.10B | 7.22B | 7.80B | 7.80B | 8.21B | 8.35B | 8.34B | 11.21B | 11.45B | 12.04B | 12.58B | 13.49B | 13.91B | 16.40B | 16.48B | 17.08B | 17.35B | 17.23B | 17.25B | 16.94B | 17.11B | 17.01B | 17.09B | 16.55B | 16.51B | 13.36B | 12.80B |
|
Accounts Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | | | | 0.13B | 0.11B | 0.12B | 0.14B | 0.15B | 0.16B | 0.21B | 0.23B | 0.24B | 0.23B | 0.36B | 0.39B | 0.40B | 0.34B | 0.35B | 0.38B | 0.31B | 0.37B | 0.41B | 0.39B | 0.27B | 0.23B | 0.26B | 0.28B |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | 0.04B | | | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B |
|
Payables
|
| | | | | | | | | | | | | | | | | | 0.04B | | | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.17B | 0.07B | 0.07B | 0.07B | 0.20B | 0.19B | 0.20B | 0.22B | 0.24B | 0.26B | 0.31B | 0.33B | 0.34B | 0.33B | 0.47B | 0.50B | 0.51B | 0.46B | 0.47B | 0.50B | 0.43B | 0.49B | 0.53B | 0.51B | 0.39B | 0.35B | 0.40B | 0.41B |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | | | 0.15B | 0.19B | 0.28B | 0.29B | 0.22B | 0.24B | 0.34B | 0.39B | 0.29B | 0.35B | 0.43B | 0.43B | 0.37B | 0.34B | 0.48B | 0.42B | 0.38B | 0.25B | 0.33B | 0.31B | 0.31B |
|
Non-Current Debt
|
| | 1.16B | | 1.25B | 1.25B | 1.27B | 1.29B | 1.29B | 1.27B | 1.42B | 1.36B | 1.35B | 1.35B | 1.31B | 1.41B | 1.41B | 1.39B | 1.66B | 2.25B | 2.34B | 2.21B | 2.13B | 2.11B | 2.79B | 2.85B | 2.82B | 2.77B | 2.83B | 2.82B | 2.87B | 2.83B | 2.64B | 2.82B | 2.82B | 2.90B | 2.90B | 1.71B | 3.18B | 3.30B | 3.21B | 3.20B | 3.49B | 3.43B | 3.46B | 3.40B | 3.38B | 3.37B | 3.60B | 3.71B | 7.20B | 0.10B | 4.24B | 4.31B | 7.78B | 4.35B | 4.35B | 3.93B | 4.09B | 4.15B | 1.79B | 1.79B |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | 0.05B | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | | | | | | 0.04B | | 0.04B | 0.04B | | | | | | | | |
|
Minority Interest
|
| | -0.01B | | -0.02B | -0.02B | 0.03B | -0.02B | -0.02B | -0.02B | -0.02B | 0.02B | -0.03B | -0.03B | 0.02B | -0.03B | -0.04B | -0.04B | 0.03B | 0.19B | 0.19B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.26B | 0.10B | 0.10B | 0.10B | 0.29B | 0.11B | 0.09B | 0.08B | 0.20B | 0.30B | 0.29B | 0.30B | 0.26B | 0.08B | 0.09B | 0.12B | 0.11B | 0.10B | 0.12B | 0.12B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.38B | 0.04B | |
|
Other Non-Current Liabilities
|
| | 0.04B | | 0.05B | 0.04B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.10B | 0.11B | 0.11B | 0.12B | 0.12B | 0.13B | 0.12B | 0.13B | 0.21B | 0.24B | 0.19B | 0.18B | 0.18B | 0.26B | 0.28B | 0.28B | 0.28B | 0.30B | 0.29B | 0.14B | 0.28B | 0.16B | 0.16B | 0.13B | 0.18B | 0.20B | 0.24B | 0.13B | 0.15B | 0.17B | 0.08B | 0.13B | 0.15B | 0.18B | 0.24B | 0.22B | 0.24B | 0.78B | 0.85B | 0.94B | 0.94B | 0.96B | 0.93B | 0.95B | 0.99B | 0.98B | 1.03B | 0.82B | 0.83B | 0.55B | 0.44B |
|
Total Non-Current Liabilities
|
| | 1.26B | | 1.34B | 1.36B | 1.40B | 1.29B | 1.31B | 1.27B | 1.45B | 1.36B | 1.37B | 1.41B | 1.49B | 1.42B | 1.45B | 1.39B | 1.87B | 2.25B | 2.38B | 2.60B | 2.38B | 2.41B | 3.39B | 3.15B | 3.16B | 3.19B | 3.07B | 3.06B | 3.27B | 3.19B | 3.58B | 3.20B | 3.35B | 3.67B | 3.34B | 3.48B | 3.71B | 4.19B | 3.68B | 3.71B | 5.18B | 4.95B | 4.91B | 5.24B | 6.25B | 6.74B | 7.79B | 7.51B | 8.06B | 8.35B | 8.52B | 8.54B | 8.55B | 8.84B | 8.80B | 8.22B | 8.28B | 8.40B | 5.02B | 4.99B |
|
Total Liabilities
|
| | 1.30B | | 1.39B | 1.40B | 1.47B | 1.36B | 1.38B | 1.35B | 1.54B | 1.45B | 1.48B | 1.52B | 1.61B | 1.54B | 1.57B | 1.52B | 2.00B | 2.46B | 2.62B | 2.79B | 2.56B | 2.59B | 3.65B | 3.43B | 3.44B | 3.48B | 3.37B | 3.35B | 3.41B | 3.47B | 3.74B | 3.37B | 3.48B | 3.85B | 3.54B | 3.72B | 3.85B | 4.35B | 3.85B | 3.79B | 5.31B | 5.10B | 5.10B | 5.49B | 6.47B | 6.98B | 8.57B | 8.35B | 8.99B | 9.29B | 9.47B | 9.46B | 9.51B | 9.83B | 9.78B | 9.25B | 9.10B | 9.24B | 5.57B | 5.44B |
|
Total Debt
|
| | 1.16B | | 1.25B | 1.25B | 1.27B | 1.29B | 1.29B | 1.27B | 1.42B | 1.36B | 1.35B | 1.35B | 1.31B | 1.41B | 1.41B | 1.39B | 1.66B | 2.25B | 2.34B | 2.21B | 2.13B | 2.11B | 2.79B | 2.85B | 2.82B | 2.77B | 2.83B | 2.82B | 2.87B | 2.83B | 2.64B | 2.82B | 2.82B | 2.90B | 2.90B | 1.71B | 3.18B | 3.30B | 3.21B | 3.20B | 3.49B | 3.43B | 3.46B | 3.40B | 3.38B | 3.37B | 3.60B | 3.71B | 7.20B | 0.10B | 4.24B | 4.31B | 7.78B | 4.35B | 4.35B | 3.93B | 4.09B | 4.15B | 1.79B | 1.79B |
|
Common Equity
|
| | -0.55B | | -0.10B | -0.10B | -0.63B | 0.05B | 0.03B | 0.15B | 0.88B | 0.46B | 0.44B | 0.42B | 1.14B | 0.57B | 0.57B | 0.91B | 1.74B | 1.17B | 1.20B | 1.24B | 2.32B | 1.89B | 2.11B | 2.40B | 3.32B | 2.36B | 2.76B | 2.76B | 3.76B | 2.64B | 2.69B | 3.22B | 3.17B | 4.40B | 4.85B | 3.56B | 3.88B | 5.21B | 5.85B | 4.43B | 5.63B | 7.62B | 8.16B | 8.17B | 6.73B | 8.17B | 9.16B | 9.54B | 7.89B | 7.75B | 7.47B | 7.48B | 7.17B | 7.02B | 6.97B | 7.58B | 7.19B | 7.03B | 7.53B | 7.11B |
|
Shareholder's Equity
|
| | -0.55B | | -0.10B | -0.10B | -0.63B | 0.05B | 0.03B | 0.15B | 0.88B | 0.46B | 0.44B | 0.42B | 1.14B | 0.57B | 0.57B | 0.91B | 1.74B | 1.17B | 1.20B | 1.24B | 2.32B | 1.89B | 2.11B | 2.40B | 3.32B | 2.36B | 2.76B | 2.76B | 3.76B | 2.64B | 2.69B | 3.22B | 3.17B | 4.40B | 4.85B | 3.56B | 3.88B | 5.21B | 5.85B | 4.43B | 5.63B | 7.62B | 8.16B | 8.17B | 6.73B | 8.17B | 9.16B | 9.54B | 7.89B | 7.75B | 7.47B | 7.48B | 7.17B | 7.02B | 6.97B | 7.58B | 7.19B | 7.03B | 7.53B | 7.11B |
|
Liabilities and Shareholders Equity
|
| | 1.17B | | 1.32B | 1.33B | 1.37B | 1.41B | 1.41B | 1.50B | 1.75B | 1.91B | 1.92B | 1.94B | 1.99B | 2.11B | 2.14B | 2.43B | 2.94B | 3.84B | 4.03B | 4.11B | 4.18B | 4.56B | 5.82B | 5.90B | 5.87B | 5.90B | 6.18B | 6.16B | 6.11B | 6.15B | 6.49B | 6.65B | 6.71B | 7.10B | 7.22B | 7.80B | 7.80B | 8.21B | 8.35B | 8.34B | 11.21B | 11.45B | 12.04B | 12.58B | 13.49B | 13.91B | 16.40B | 16.48B | 17.08B | 17.35B | 17.23B | 17.25B | 16.94B | 17.11B | 17.01B | 17.09B | 16.55B | 16.51B | 13.36B | 12.80B |
|
Treasury Shares
|
| | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | | | | 0.00B | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | | | 0.00B | | | | 0.00B | 0.00B | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Retained Earnings
|
| | -0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.03B | -0.03B | -0.07B | -0.01B | 0.01B | 0.04B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | -0.01B | -0.01B | 0.04B | 0.03B |
|
Preferred Shares
|
| | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | | | | 0.11B | | | | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.00B |