|
Real Estate - Gross
|
| | 1,074.63M | | 992.57M | 1,009.12M | 1.07M | 1,030.50M | 1,013.50M | 1,004.21M | 0.98M | 0.95M | 0.95M | 0.94M | 777.97M | 0.74M | | 717.58M | 804.49M | 782.94M | 922.65M | 949.80M | 982.83M | 989.56M | 1,040.25M | | 1,045.45M | | 1,087.16M | 1,101.29M | | 1,157.09M | 1,193.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accumulated Depreciation
|
| | -94.02M | | -105.92M | -108.44M | -0.15M | -146.38M | -139.95M | -145.12M | 166.68M | -0.14M | | | 132.29M | | | | 115.37M | | 130.24M | 134.08M | 138.81M | 144.08M | 148.72M | | 154.28M | | 166.34M | 172.35M | 178.59M | 179.10M | 184.74M | 77.61M | 79.23M | 81.89M | 84.21M | 87.22M | 90.17M | | 96.00M | | | | | | | | | | | | | | | | | | | | | |
|
Real Estate - Net
|
| | 1,213.11M | | 1,042.93M | 983.23M | 0.99M | 961.32M | 928.39M | 909.12M | 0.90M | 0.87M | 0.84M | 0.83M | 641.46M | | 661.25M | 629.53M | 689.12M | 686.02M | 792.41M | 815.72M | 844.02M | 845.48M | 891.53M | 899.85M | 891.17M | 901.88M | 920.83M | 928.93M | 979.87M | 977.99M | 1,009.08M | 1,053.45M | 384.50M | 389.94M | 1,247.54M | 383.62M | 387.79M | | 394.94M | 380.71M | 377.38M | 351.12M | 344.66M | 300.01M | 296.36M | 284.48M | 283.70M | 270.16M | 493.82M | 502.94M | 501.26M | 502.03M | 501.59M | 503.14M | 513.33M | 527.56M | 557.39M | 582.23M | 605.86M | 612.11M |
|
Receivables - Accured
|
| | | | | | | | | | | | | | | | | | | | 4.86M | 3.02M | 4.30M | 2.98M | 4.97M | 3.33M | 5.48M | 3.73M | 2.75M | 4.43M | 6.15M | 4.85M | 6.18M | 5.12M | 5.57M | | 8.90M | 6.94M | 8.63M | 7.60M | 10.04M | | | | | | | | | | | | | | 13.94M | 3.60M | | | 16.39M | 16.33M | 17.30M | 17.14M |
|
Receivables - Doubtful
|
| | | | | | | | | | | | | | | | | | -1.99M | -1.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Affiliates
|
| | | | 23.12M | 24.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Notes
|
| | 67.03M | | 56.84M | 56.55M | 0.08M | 77.48M | 77.75M | 56.45M | 0.06M | 0.06M | 0.06M | 0.06M | 67.91M | 0.06M | | 80.79M | 83.46M | 88.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Gross
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.05M | 41.78M | | | 42.72M | 120.46M | | | 137.49M | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Loss Allowance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | 1.82M | | | 1.82M | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Net
|
| | | | | | | | | | | | | | | | | | 83.46M | | 74.87M | 65.80M | 71.38M | 67.56M | 74.18M | | 81.13M | | 78.87M | 62.70M | 70.17M | 83.34M | 83.46M | 82.24M | 83.54M | 82.47M | 116.86M | 118.64M | 112.36M | | 135.66M | 123.85M | 123.56M | 131.15M | 133.51M | 133.89M | 129.73M | 129.63M | 129.42M | 129.12M | 129.30M | 129.06M | 135.56M | 135.41M | 133.84M | 130.83M | 130.83M | 128.23M | 128.23M | 126.56M | 126.56M | 123.68M |
|
Cash & Equivalents
|
4.36M | 11.26M | 11.26M | 7.07M | 7.07M | 7.74M | 19.99M | 17.52M | 17.52M | 6.32M | 13.00M | | | | 16.09M | | 13.38M | 4.29M | 12.20M | 19.61M | 19.13M | 11.96M | 15.17M | 10.21M | 19.95M | 7.34M | 17.51M | 55.28M | 59.03M | 52.33M | 42.70M | 40.89M | 28.11M | 23.76M | 36.36M | 28.16M | 37.58M | 63.07M | 51.18M | 39.92M | 42.25M | 32.97M | 36.76M | 53.86M | 46.00M | 63.85M | 50.73M | 13.79M | 38.20M | 131.20M | 113.42M | 55.31M | 58.87M | 47.18M | 36.70M | 54.66M | 46.03M | 39.51M | 19.91M | 13.78M | 15.45M | 11.90M |
|
Receivables - Net
|
| | | | | | | | | | | | | | 67.91M | | 69.07M | 80.79M | 83.46M | 88.75M | 74.87M | 65.80M | 69.55M | 67.56M | 74.18M | 72.70M | 79.31M | 76.86M | 78.87M | 62.70M | 70.17M | 83.34M | 83.46M | 82.24M | 83.54M | 82.47M | 116.86M | 118.64M | 120.99M | 126.87M | 135.66M | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | 0.00M | 0.01M | 0.00M | 52.38M | 0.08M | 74.41M | 71.07M | 58.40M | 47.52M | 94.08M | 101.03M | 90.52M | 95.64M | 75.61M | 91.37M | 101.65M | 99.71M | 86.85M | 107.70M | 111.67M | 115.73M | 126.18M | 127.79M | 133.64M | 143.44M | 125.43M | 135.23M | 141.54M | 130.91M | 128.62M | 140.05M | 159.78M | 157.40M | 139.79M | 139.94M | 136.72M | 141.25M | 143.24M | 146.34M | 147.14M | 141.61M | 146.15M | 132.26M | 136.21M | 137.22M | 142.23M | 139.40M | 163.52M | 165.78M | 169.96M | 167.04M |
|
Receivables
|
| | | | | | | | | | | | | | 120.29M | | 143.48M | 151.85M | 141.86M | 136.27M | 168.95M | 166.83M | 160.07M | 163.19M | 149.79M | 164.07M | 180.96M | 176.57M | 165.72M | 170.39M | 181.83M | 199.08M | 209.64M | 210.03M | 217.18M | 225.91M | 242.29M | 253.87M | 262.53M | 257.78M | 264.28M | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| | | | | | -67.10M | 1,052.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 379.82M | | | 376.48M | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | 8.15M | | 7.44M | 8.02M | 0.01M | 6.23M | 5.64M | 4.99M | 0.01M | 0.01M | 0.01M | 0.01M | 1.70M | 0.00M | 1.51M | 1.50M | 1.54M | 1.71M | 2.15M | 2.18M | 5.24M | 2.46M | 2.46M | 2.47M | 2.45M | 2.44M | 2.43M | 2.44M | 2.47M | 2.48M | 2.47M | 2.77M | 22.17M | 22.16M | 89.25M | 22.18M | 81.78M | | 22.64M | 71.17M | 51.79M | 47.12M | 51.70M | 49.88M | 52.88M | 50.57M | 52.21M | 306.30M | 20.90M | 3.62M | 0.70M | 0.79M | 0.56M | 0.99M | | | | | | |
|
Other Non-Current Assets
|
| | 85.22M | | 70.51M | 68.41M | 0.08M | | 64.48M | 67.38M | 0.07M | 0.05M | 0.05M | 0.06M | 132.26M | 0.04M | 135.73M | 170.85M | 156.28M | 141.35M | 198.56M | 42.16M | 47.19M | 51.01M | 165.19M | 176.53M | 127.00M | 246.54M | 96.50M | 100.70M | 45.64M | 58.25M | 59.51M | 64.35M | 70.21M | 67.24M | 66.41M | 36.88M | 32.08M | 28.16M | 30.11M | 28.03M | 50.21M | 21.20M | 22.00M | 20.09M | 21.99M | 21.63M | 19.46M | 17.95M | 108.88M | 55.19M | 10.94M | 36.15M | 42.33M | 38.35M | 30.98M | 29.59M | 101.14M | 102.09M | 131.90M | 131.19M |
|
Non-Current Assets
|
| | | | | | 68.26M | 62.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| | 1,384.76M | | 1,207.91M | 1,148.21M | 1.16M | 1,115.06M | 1,093.78M | 1,044.27M | 1.05M | 1.00M | 0.97M | 971.25M | 897.67M | 900.40M | 867.57M | 882.68M | 930.40M | 917.84M | 1,067.99M | 1,076.58M | 1,110.20M | 1,102.72M | 1,133.36M | 1,151.55M | 1,185.91M | 1,227.71M | 1,250.09M | 1,250.73M | 1,313.42M | 1,330.59M | 1,368.74M | 1,422.93M | 862.38M | 852.61M | 853.89M | 872.87M | 865.92M | | 864.17M | 845.35M | 879.08M | 837.50M | 825.24M | 791.24M | 788.41M | 750.96M | 754.47M | 1,164.54M | 1,218.16M | 1,128.81M | 1,081.53M | 1,080.41M | 1,043.04M | 1,042.31M | 1,046.96M | 1,056.59M | 1,070.55M | 1,083.54M | 1,126.53M | 1,134.46M |
|
Accounts Payables
|
| | 49.20M | | 40.51M | 44.16M | 0.05M | 35.32M | 36.28M | 38.94M | 0.04M | 0.03M | 0.03M | 0.04M | 50.16M | 0.04M | | 39.32M | 36.68M | 33.98M | 37.01M | 35.76M | 34.69M | 26.03M | 29.67M | | 48.86M | | 42.26M | 35.80M | 36.68M | 28.25M | 32.04M | 35.67M | 26.65M | 26.33M | 28.05M | 32.39M | 30.36M | | 24.78M | 24.64M | 26.73M | 22.99M | 55.96M | 44.58M | 43.60M | 31.64M | 32.02M | 96.88M | 58.09M | 55.95M | 52.62M | 48.50M | 13.73M | 11.54M | 15.23M | 20.14M | 32.10M | 24.60M | 53.30M | 49.17M |
|
Notes Payables
|
| | 190.69M | | 125.08M | 64.41M | 38.38M | | | | | | | | -56.10M | | 52.37M | -51.66M | 50.05M | -41.71M | -28.19M | 754.60M | 772.64M | 777.80M | 19.82M | 10.43M | 9.48M | 7.74M | 6.82M | 6.62M | 6.51M | 6.27M | 6.18M | 6.04M | 277.24M | 283.93M | 5.07M | 241.44M | 841.11M | | 255.88M | 839.52M | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 239.89M | | 165.60M | 108.57M | 38.43M | 35.32M | 36.28M | 38.94M | 0.04M | 0.03M | 0.03M | 0.04M | -5.94M | 0.04M | 52.37M | -12.34M | 86.73M | -7.73M | 8.82M | 790.36M | 807.33M | 803.82M | 49.49M | 10.43M | 58.34M | 7.74M | 49.08M | 42.41M | 43.19M | 34.52M | 38.22M | 41.72M | 303.88M | 310.26M | 33.12M | 273.82M | 871.47M | | 280.66M | 864.16M | 26.73M | 22.99M | 55.96M | 44.58M | 43.60M | 31.64M | 32.02M | 96.88M | 58.09M | 55.95M | 52.62M | 48.50M | 13.73M | 11.54M | 15.23M | 20.14M | 32.10M | 24.60M | 53.30M | 49.17M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.23M | 1.12M | | 3.28M | 7.55M | 3.32M | 6.58M | 3.30M | 6.42M | 3.27M | 5.56M | 3.19M | 5.20M | 2.64M | 2.29M | 2.48M | 2.63M | 2.77M | 2.92M | 3.08M | 3.19M | 3.29M | 3.35M | 3.46M |
|
Current Deferred Revenue
|
| | 82.84M | | 81.83M | 81.83M | 0.07M | | | | 0.05M | 0.05M | 0.05M | 0.05M | 53.10M | | | | 51.36M | 51.36M | 51.36M | 51.36M | 71.02M | 71.03M | 71.05M | | 71.06M | | 70.77M | 60.94M | 60.95M | 60.96M | 62.17M | 23.04M | 17.52M | 13.98M | 13.84M | 12.56M | 9.47M | | 10.37M | 9.31M | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.50M | 107.91M | 113.05M | 146.89M | 143.90M | 161.01M | 158.57M | 151.47M | 157.33M | 223.43M | 223.26M | | 218.22M | 203.19M | 237.89M | 208.02M | 203.59M | 184.20M | 189.45M | 163.57M | 148.83M | 127.50M | 129.22M | 41.67M | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | 53.10M | 0.05M | | 53.10M | | | | | | | | | | | | | | | | | | | | | 9.47M | | | | 9.31M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M |
|
Minority Interest
|
| | 13.60M | | 13.70M | 13.34M | 0.02M | 16.70M | 16.86M | 16.91M | 0.02M | 0.02M | 0.02M | 0.02M | 17.80M | 0.02M | | 18.06M | 18.16M | 17.88M | 18.16M | 18.26M | 18.31M | 18.28M | 18.38M | | 18.59M | | 18.87M | 18.97M | 19.09M | 19.22M | 19.35M | 20.26M | 20.68M | 20.86M | 21.24M | 21.26M | 21.46M | | 21.86M | 21.86M | 19.72M | 19.98M | 20.13M | 20.27M | 20.40M | 20.52M | 20.68M | 20.91M | 21.14M | 21.34M | 21.69M | 22.00M | 20.95M | 20.27M | 20.47M | 20.34M | 20.53M | 19.65M | 19.22M | 19.37M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | 2.00M | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | -91.10M | | 100.15M | -92.66M | 80.90M | -84.82M | -94.20M | -94.48M | 98.44M | -98.69M | 103.52M | 111.79M | 111.71M | 112.39M | 38.62M | 37.18M | 102.01M | 32.54M | 30.93M | 30.75M | 280.29M | 30.90M | 272.72M | 34.56M | 298.24M | | 270.65M | 294.13M | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | 797.20M | | -100.15M | 792.07M | 616.05M | 769.61M | 928.95M | 944.54M | 786.71M | 980.14M | 804.04M | -111.79M | 849.73M | -112.39M | 1,002.70M | 997.83M | 1,003.15M | 1,090.11M | 1,122.73M | 1,154.21M | 201.69M | 446.80M | 212.27M | 477.26M | 213.61M | | 238.60M | 188.60M | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | 1,201.31M | | 1,047.79M | 987.80M | 1.02M | 977.11M | 953.66M | 904.64M | 0.91M | 0.87M | 0.83M | 0.84M | 706.10M | 0.70M | | 699.40M | 696.96M | 684.79M | 834.75M | 850.07M | 885.15M | 881.45M | 907.56M | | 961.44M | | 1,041.32M | 1,035.01M | 1,105.16M | 1,122.65M | 1,153.66M | 1,184.95M | 481.98M | 477.71M | 484.99M | 511.82M | 511.85M | | 509.25M | 482.73M | 517.55M | 453.08M | 471.40M | 411.02M | 416.80M | 364.73M | 351.62M | 383.11M | 377.55M | 284.48M | 236.32M | 230.45M | 196.09M | 193.18M | 196.14M | 204.07M | 217.73M | 226.63M | 269.63M | 276.69M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.50M | 107.91M | 113.05M | 146.89M | 143.90M | 161.01M | 158.57M | 151.47M | 157.33M | 223.43M | 223.26M | | 218.22M | 203.19M | 237.89M | 208.02M | 203.59M | 184.20M | 189.45M | 163.57M | 148.83M | 127.50M | 129.22M | 41.67M | | | | | | | | | | |
|
Common Equity
|
| | 183.45M | | 160.12M | 160.42M | 0.14M | 137.95M | 140.12M | 139.62M | 133.13M | 0.13M | 0.14M | 0.14M | 191.57M | 0.20M | 60.15M | -66.39M | 233.45M | -66.36M | -69.63M | 226.51M | 225.06M | 221.27M | 67.05M | 65.55M | 224.48M | 66.31M | 64.86M | 65.17M | 208.26M | 207.94M | 215.09M | 237.98M | 380.40M | 374.91M | 368.90M | 361.05M | 354.07M | 358.84M | 354.92M | 362.62M | 361.53M | 384.42M | 353.84M | 380.22M | 371.61M | 386.23M | 402.85M | 781.42M | 840.61M | 844.33M | 845.20M | 849.97M | 846.95M | 849.12M | 850.82M | 852.51M | 852.81M | 856.91M | 856.89M | 857.76M |
|
Shareholder's Equity
|
| | 183.45M | | 160.12M | 160.42M | 0.14M | 137.95M | 140.12M | 139.62M | 133.13M | 0.13M | 0.14M | 0.14M | 191.57M | 0.20M | 60.15M | -66.39M | 233.45M | -66.36M | -69.63M | 226.51M | 225.06M | 221.27M | 67.05M | 65.55M | 224.48M | 66.31M | 64.86M | 65.17M | 208.26M | 207.94M | 215.09M | 237.98M | 380.40M | 374.91M | 368.90M | 361.05M | 354.07M | 358.84M | 354.92M | 362.62M | 361.53M | 384.42M | 353.84M | 380.22M | 371.61M | 386.23M | 402.85M | 781.42M | 840.61M | 844.33M | 845.20M | 849.97M | 846.95M | 849.12M | 850.82M | 852.51M | 852.81M | 856.91M | 856.89M | 857.76M |
|
Liabilities and Shareholders Equity
|
| | 1,384.76M | | 1,207.91M | 1,148.21M | 1.16M | 1,115.06M | 1,093.78M | 1,044.27M | 1.05M | 1.00M | 0.97M | 971.25M | 897.67M | 900.40M | 867.57M | 882.68M | 930.40M | 917.84M | 1,067.99M | 1,076.58M | 1,110.20M | 1,102.72M | 1,133.36M | 1,151.55M | 1,185.91M | 1,227.71M | 1,250.09M | 1,250.73M | 1,313.42M | 1,330.59M | 1,368.74M | 1,422.93M | 862.38M | 852.61M | 853.89M | 872.87M | 865.92M | | 864.17M | 845.35M | 879.08M | 837.50M | 825.24M | 791.24M | 788.41M | 750.96M | 754.47M | 1,164.54M | 1,218.16M | 1,128.81M | 1,081.53M | 1,080.41M | 1,043.04M | 1,042.31M | 1,046.96M | 1,056.59M | 1,070.55M | 1,083.54M | 1,126.53M | 1,134.46M |
|
Treasury Shares
|
| | 200.00 | | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | | | | | | | | | | | | | | | |
|
Retained Earnings
|
| | -101.91M | | -128.06M | -127.17M | -0.15M | -152.44M | -150.16M | -150.42M | -0.16M | -0.16M | -0.15M | -0.15M | -98.03M | -0.09M | | -93.43M | -56.45M | -56.35M | -56.21M | -62.81M | -64.09M | -67.63M | -62.97M | | -64.05M | | -79.59M | -72.52M | -79.86M | -80.10M | -72.85M | -50.65M | 101.58M | 95.98M | 89.63M | 81.84M | 74.67M | | 75.12M | 82.81M | 81.33M | 103.97M | 73.23M | 99.48M | 90.73M | 105.23M | 121.69M | 500.05M | 558.99M | 562.51M | 563.04M | 567.49M | 564.93M | 567.48M | 568.98M | 570.68M | 570.79M | 575.41M | 575.58M | 576.30M |
|
Preferred Shares
|
| | 0.00M | | 0.00M | 0.00M | 1.00 | 0.00M | 0.00M | 0.00M | 1.00 | 1.00 | 1.00 | 1.00 | 0.00M | 1.00 | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
| | 8.11M | | 8.41M | 8.41M | 8,413.67M | 8.41M | 8.41M | 8.41M | 8.41M | | | | 8.41M | 8.41M | 8.41M | 8,717.97M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | | | | | | | | | | | | | | | | | | | | |