|
Real Estate - Net
|
| | 69.75M | | | | 55.84M | | | 55.89M | 59.28M | 59.88M | 132.00M | 166.79M | 190.32M | 255.42M | 269.01M | 348.99M | 402.90M | 479.68M | 518.92M | 610.97M | 635.61M | 669.89M | 682.77M | 623.88M | 591.73M | 769.32M | 637.24M | 668.99M | 793.57M | 746.18M | 781.11M | 890.10M | 911.25M | 932.00M | 121.53M | 120.54M | 160.02M | 176.94M | 175.78M | 152.11M | 151.05M | 169.69M | 168.45M | 166.76M | 161.59M | 160.19M | 142.08M | 140.99M | 224.62M | 293.55M | 328.33M | 447.89M | 655.64M | 651.60M | 647.48M | 643.87M | 639.99M | 635.84M | 631.00M | 626.29M | 621.38M | 615.91M | 611.52M | 607.07M | 602.14M |
|
Receivables - Accured
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage Loans
|
126.91M | 90.65M | 79.57M | 41.83M | 50.64M | 51.30M | 54.34M | | 92.84M | | 75.14M | | | 64.85M | 36.58M | 70.20M | 90.42M | 66.83M | 30.30M | 20.25M | 17.22M | | | | | | | | 19.50M | 19.50M | 19.50M | 5.90M | 5.90M | 5.65M | 5.50M | 5.35M | 5.20M | 5.05M | 4.90M | 4.75M | 4.60M | 4.45M | 4.30M | 4.15M | 4.00M | 4.00M | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Adjustments
|
| | | | | | 0.24M | | | | 0.62M | | | | 0.51M | | | | 0.21M | 0.12M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.67M | 17.68M | 17.70M | 17.71M |
|
Cash & Equivalents
|
14.09M | 35.77M | 25.71M | 57.96M | 25.71M | 50.25M | 58.50M | 37.05M | 58.50M | 26.72M | 44.02M | 76.59M | 37.09M | 42.97M | 77.88M | 32.61M | 16.63M | 20.66M | 56.91M | 52.31M | 47.98M | 29.44M | 23.18M | 11.02M | 18.01M | 16.19M | 15.56M | 21.38M | 34.79M | 37.73M | 27.40M | 51.23M | 43.15M | 9.79M | 12.38M | 13.69M | 30.97M | 25.06M | 27.36M | 23.54M | 21.06M | 8.30M | 9.37M | 22.70M | 18.71M | 16.87M | 15.65M | 19.89M | 19.41M | 34.67M | 29.60M | 32.34M | 29.69M | 57.05M | 21.86M | 20.28M | 15.25M | 31.34M | 28.12M | 23.51M | 21.25M | 18.95M | 45.80M | 27.86M | 24.37M | 23.64M | 21.11M |
|
Receivables - Other
|
| | | | | | | | | | | | 33.06M | | | | | | 6.15M | | | | 12.27M | 9.75M | 8.83M | 10.13M | 12.78M | 14.48M | 9.84M | 15.44M | 18.97M | 18.28M | 13.10M | 26.41M | 27.84M | 23.63M | 1.73M | 2.29M | 3.47M | 3.30M | 14.90M | 2.99M | 19.92M | 23.91M | 20.06M | 23.08M | 26.37M | | | | | | | | | 6.57M | 3.84M | 6.05M | 8.63M | 7.63M | 3.54M | 6.59M | 9.95M | 9.50M | 5.77M | 7.98M | 10.48M |
|
Prepaid Assets
|
| | | | | | | | | | 1.73M | | | | 5.98M | 5.11M | 4.46M | 4.40M | 3.96M | 4.10M | 4.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.41M | 126.24M | | | 138.09M | 140.45M | 157.10M | 167.48M | | 155.57M | 163.00M | 164.84M | 157.25M | 29.23M | 29.23M | 29.23M | 25.59M | 25.59M | 23.32M | 23.32M | 29.49M | 38.82M | 42.16M | 57.14M | 74.25M | 74.25M | 74.25M | 74.25M | 74.25M | 74.25M | 74.25M | 74.25M | 74.25M | 74.25M | 74.25M | 74.25M | 74.25M |
|
Long-Term Investments
|
| | | | | | 0.78M | 0.78M | 0.81M | 1.13M | 4.25M | 1.01M | 5.50M | 3.91M | 0.29M | | | | | | | | | | | | | | | | 0.30M | 14.67M | 14.56M | 14.13M | 21.41M | 21.11M | 20.84M | 20.54M | | 19.76M | 19.12M | 18.47M | 18.02M | 177.07M | 185.95M | 180.77M | 175.48M | 169.47M | 164.25M | 159.80M | 128.48M | 112.35M | 106.03M | 79.78M | 43.76M | 42.58M | 41.16M | 35.53M | 34.50M | 34.24M | 32.95M | 32.18M | 31.57M | 31.34M | 30.83M | 30.02M | 48.17M |
|
Other Non-Current Assets
|
0.05M | 0.11M | 6.87M | 6.91M | 6.06M | 6.35M | 6.54M | 6.20M | 5.49M | 6.34M | 2.14M | 5.42M | 8.47M | 30.28M | 55.25M | 49.60M | 40.59M | 36.42M | 30.59M | 0.07M | 59.64M | 3.03M | 15.63M | 12.57M | 12.30M | 68.26M | 163.54M | 23.87M | 32.22M | 27.02M | 34.00M | 6.68M | 6.62M | 21.52M | 9.36M | 8.93M | 7.00M | 8.57M | 10.08M | 1.60M | 9.09M | 9.96M | 10.79M | 9.72M | 10.24M | 9.46M | 9.13M | 8.80M | 8.51M | 7.93M | 7.56M | 10.34M | 6.54M | 4.79M | 0.87M | 17.28M | 0.83M | 0.83M | 0.77M | 15.74M | 0.59M | 0.57M | | 17.46M | 16.50M | 18.20M | 20.18M |
|
Assets
|
202.82M | 197.24M | 193.33M | 186.25M | 185.78M | 184.75M | 186.27M | 184.51M | 184.09M | 188.26M | 191.01M | 198.30M | 299.34M | 329.75M | 151.42M | 432.34M | 440.23M | 501.83M | 312.96M | 546.89M | 574.35M | 697.23M | 569.36M | 750.29M | 600.51M | 601.95M | 672.33M | 880.48M | 752.98M | 788.12M | 874.90M | 849.07M | 870.52M | 979.38M | 993.90M | 1,012.78M | 1,088.63M | 1,144.61M | 1,153.36M | 394.99M | 1,153.91M | 1,197.91M | 1,192.60M | 390.61M | 394.96M | 385.60M | 374.25M | 365.74M | 357.95M | 351.24M | 398.05M | 459.54M | 483.00M | 605.22M | 743.66M | 732.62M | 719.70M | 727.81M | 721.14M | 709.96M | 699.49M | 694.71M | 717.74M | 713.46M | 703.91M | 699.56M | 714.17M |
|
Accounts Payables
|
| | 2.15M | 1.46M | 1.11M | 0.92M | 1.33M | 1.34M | 1.16M | 1.25M | 0.95M | 1.16M | 1.04M | 2.87M | 4.30M | 4.61M | 3.65M | 5.39M | 7.77M | 7.82M | 8.27M | 12.65M | 15.19M | 14.94M | 19.48M | 19.13M | 14.78M | 21.02M | 14.31M | 15.92M | 20.72M | 18.87M | 13.47M | 17.09M | 22.35M | 20.35M | 17.00M | 22.55M | 27.41M | 16.18M | 22.62M | 28.74M | 32.28M | 20.77M | 22.64M | 21.54M | 21.68M | 20.54M | 20.68M | 18.94M | 20.46M | 19.61M | 20.12M | 21.98M | 23.86M | 22.63M | 15.42M | 21.54M | 24.27M | 21.95M | 19.89M | 21.64M | 23.67M | 24.91M | 22.64M | 25.35M | 29.03M |
|
Notes Payables
|
1.36M | 1.12M | 1.97M | 0.89M | 1.56M | 1.90M | 1.72M | 1.94M | 4.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | 13.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
1.36M | 1.12M | 17.42M | 2.34M | 2.67M | 2.83M | 3.06M | 3.28M | 5.24M | 1.25M | 0.95M | 1.16M | 1.04M | 2.87M | 4.30M | 4.61M | 3.65M | 5.39M | 7.77M | 7.82M | 8.27M | 12.65M | 15.19M | 14.94M | 19.48M | 19.13M | 14.78M | 21.02M | 14.31M | 15.92M | 20.72M | 18.87M | 13.47M | 17.09M | 22.35M | 20.35M | 17.00M | 22.55M | 27.41M | 16.18M | 22.62M | 28.74M | 32.28M | 20.77M | 22.64M | 21.54M | 21.68M | 20.54M | 20.68M | 18.94M | 20.46M | 19.61M | 20.12M | 21.98M | 23.86M | 22.63M | 15.42M | 21.54M | 24.27M | 21.95M | 19.89M | 21.64M | 23.67M | 24.91M | 22.64M | 25.35M | 29.03M |
|
Other Accumulated Expenses
|
-0.52M | 0.51M | 0.34M | -0.04M | -0.04M | -0.12M | -0.30M | -0.08M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
-0.50M | -0.48M | -0.04M | -0.10M | -0.18M | -0.26M | -0.24M | -0.52M | -1.29M | | | | 13.73M | 16.08M | 25.85M | 25.85M | 25.85M | 25.85M | 25.85M | 25.85M | 25.85M | 25.85M | 30.99M | 30.99M | 30.99M | 30.99M | 30.99M | 33.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
56.70M | 55.13M | 40.23M | 40.38M | 40.52M | 40.67M | 40.81M | 40.97M | 37.40M | 37.40M | 37.40M | 37.40M | 100.31M | 125.70M | 169.28M | 214.81M | 220.75M | 277.43M | 313.22M | 369.80M | 393.22M | 451.65M | 482.41M | 502.10M | 516.52M | 483.53M | 451.16M | 596.20M | 495.14M | 516.62M | 588.46M | 573.58M | 603.13M | 691.34M | 697.83M | 712.06M | 96.09M | 95.62M | 123.82M | 137.95M | 137.24M | 136.56M | 116.86M | 133.22M | 132.52M | 131.84M | 131.15M | 130.43M | 129.70M | 114.75M | 134.19M | 199.88M | 211.56M | 296.97M | 419.12M | 403.79M | 423.82M | 423.38M | 422.94M | 422.43M | 421.83M | 421.25M | 447.15M | 446.47M | 445.71M | 444.98M | 443.80M |
|
Minority Interest
|
| | 4.99M | | | | 5.29M | 5.12M | 4.59M | 6.04M | 6.67M | 6.25M | 12.56M | 13.36M | 13.57M | 15.19M | 16.86M | 20.29M | 26.47M | 30.25M | 34.05M | 38.98M | 38.50M | 36.26M | 33.91M | 33.17M | 37.52M | 38.00M | 35.35M | 42.26M | 50.39M | 48.98M | 50.30M | 71.00M | 70.71M | 72.94M | 96.24M | 102.84M | 98.50M | 0.33M | 94.45M | 93.87M | -91.58M | -0.09M | -0.15M | -0.12M | -0.09M | -0.08M | -0.05M | -0.01M | 0.02M | -0.01M | 0.03M | 0.01M | -0.02M | -0.02M | 0.02M | 0.02M | 0.01M | -0.01M | -0.04M | -0.06M | -0.10M | -0.06M | -0.06M | -0.07M | -0.09M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | 4.88M | 4.77M | | | | 6.23M | | | 138.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.38M | 0.17M | 0.12M | | | | | | | | | | | | 2.11M | 0.09M | 0.08M | 0.01M | 1.26M | 1.42M | 1.33M | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
68.86M | 63.07M | 66.99M | | | | | | | | | | | | 236.83M | 284.74M | 290.19M | 347.68M | 382.98M | 445.63M | 464.74M | | 565.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
69.24M | 63.25M | 67.12M | 52.50M | 53.34M | 54.16M | 56.43M | 56.79M | 55.20M | 54.55M | 55.28M | 59.29M | 155.09M | 184.77M | 238.94M | 284.83M | 290.27M | 347.69M | 384.23M | 447.05M | 466.07M | 525.55M | 565.98M | 591.67M | 604.39M | 614.35M | 660.70M | 721.61M | 573.25M | 597.07M | 673.22M | 629.45M | 653.61M | 745.45M | 757.19M | 769.44M | 797.25M | 843.12M | 856.88M | 191.17M | 868.40M | 921.12M | 917.47M | 191.05M | 192.23M | 190.45M | 189.90M | 188.05M | 187.46M | 170.77M | 191.75M | 256.59M | 268.80M | 356.07M | 486.54M | 482.55M | 476.37M | 482.06M | 484.35M | 481.52M | 478.87M | 480.04M | 507.97M | 508.55M | 505.52M | 507.51M | 527.51M |
|
Total Debt
|
56.70M | 55.13M | 40.23M | 40.38M | 40.52M | 40.67M | 40.81M | 40.97M | 37.40M | 37.40M | 37.40M | 37.40M | 100.31M | 125.70M | 169.28M | 214.81M | 220.75M | 277.43M | 313.22M | 369.80M | 393.22M | 451.65M | 482.41M | 502.10M | 516.52M | 483.53M | 451.16M | 596.20M | 495.14M | 516.62M | 588.46M | 573.58M | 603.13M | 691.34M | 697.83M | 712.06M | 96.09M | 95.62M | 123.82M | 137.95M | 137.24M | 136.56M | 116.86M | 133.22M | 132.52M | 131.84M | 131.15M | 130.43M | 129.70M | 114.75M | 134.19M | 199.88M | 211.56M | 296.97M | 419.12M | 403.79M | 423.82M | 423.38M | 422.94M | 422.43M | 421.83M | 421.25M | 447.15M | 446.47M | 445.71M | 444.98M | 443.80M |
|
Common Equity
|
133.59M | 129.53M | 126.22M | 133.75M | 132.44M | 130.59M | 129.84M | 127.72M | 128.89M | | 135.73M | 139.01M | 144.25M | 144.98M | 147.02M | 147.51M | 149.96M | 154.14M | 165.26M | 166.52M | 167.92M | 172.71M | 168.64M | 158.63M | 155.74M | 152.19M | 160.17M | 158.87M | 179.73M | 191.06M | 201.68M | 219.62M | 216.91M | 233.94M | 236.71M | 243.35M | 291.38M | 301.49M | 296.49M | 203.82M | 285.52M | 189.47M | 190.00M | 199.65M | 202.73M | 195.15M | 184.34M | 177.77M | 170.49M | 180.47M | 206.29M | 202.96M | 214.20M | 249.15M | 257.12M | 250.09M | 243.33M | 245.75M | 236.80M | 228.46M | 220.61M | 214.67M | 209.77M | 204.97M | 198.45M | 192.12M | 186.74M |
|
Shareholder's Equity
|
| | 126.22M | | | | 129.84M | | | | 135.73M | 139.01M | 144.25M | 144.98M | 147.02M | 147.51M | 149.96M | 154.14M | 165.26M | 166.52M | 167.92M | 172.71M | 168.64M | 158.63M | 155.74M | 152.19M | 160.17M | 158.87M | 179.73M | 191.06M | 201.68M | 219.62M | 216.91M | 233.94M | 236.71M | 243.35M | 193.36M | 196.62M | 198.76M | 203.82M | 196.69M | 189.47M | 190.00M | 199.65M | 202.73M | 195.15M | 184.34M | 177.77M | 170.49M | 180.47M | 206.29M | 202.96M | 214.20M | 249.15M | 257.12M | 250.09M | 243.33M | 245.75M | 236.80M | 228.46M | 220.61M | 214.67M | 209.77M | 204.97M | 198.45M | 192.12M | 186.74M |
|
Liabilities and Shareholders Equity
|
202.82M | 197.24M | 193.33M | 186.25M | 185.78M | 184.75M | 186.27M | 184.51M | 184.09M | 188.26M | 191.01M | 198.30M | 299.34M | 329.75M | 151.42M | 432.34M | 440.23M | 501.83M | 312.96M | 546.89M | 574.35M | 697.23M | 569.36M | 750.29M | 600.51M | 601.95M | 672.33M | 880.48M | 752.98M | 788.12M | 874.90M | 849.07M | 870.52M | 979.38M | 993.90M | 1,012.78M | 1,088.63M | 1,144.61M | 1,153.36M | 394.99M | 1,153.91M | 1,197.91M | 1,192.60M | 390.61M | 394.96M | 385.60M | 374.25M | 365.74M | 357.95M | 351.24M | 398.05M | 459.54M | 483.00M | 605.22M | 743.66M | 732.62M | 719.70M | 727.81M | 721.14M | 709.96M | 699.49M | 694.71M | 717.74M | 713.46M | 703.91M | 699.56M | 714.17M |
|
Treasury Shares
|
-0.67M | -0.91M | 0.30M | | -0.12M | -0.29M | 0.39M | -1.18M | | 1.42M | 0.49M | 0.49M | 0.14M | 0.14M | 0.58M | 0.58M | 0.50M | 0.50M | 0.63M | 0.50M | 0.38M | 0.38M | 0.65M | 0.38M | 0.41M | 0.41M | 0.67M | 0.41M | 0.67M | 0.32M | 0.67M | 0.00M | 0.01M | 0.02M | 0.69M | 0.69M | 0.71M | | 0.00M | 0.71M | 0.73M | 3.59M | 0.02M | 0.73M | 0.04M | 0.04M | 0.04M | 0.74M | 0.76M | 0.92M | | 0.92M | | | | 0.93M | | 0.31M | 0.57M | 0.78M | 0.12M | 0.18M | 0.18M | 0.19M | 0.08M | 0.14M | 0.14M |
|
Retained Earnings
|
-60.27M | -65.53M | -75.37M | -77.89M | -79.25M | -82.22M | -83.39M | -83.90M | -82.05M | -78.88M | -77.02M | -73.14M | -74.17M | -74.31M | -72.58M | -73.89M | -72.88M | -72.36M | -67.57M | -70.31M | -72.90M | -73.23M | -77.03M | -79.52M | -80.27M | -82.85M | -79.41M | -81.45M | -56.51M | -51.03M | -48.12M | -32.35M | -36.58M | -39.99M | -37.05M | -33.29M | -10.97M | -18.63M | -24.93M | -20.04M | -27.51M | -35.05M | -35.33M | -32.82M | -41.48M | -49.55M | -60.85M | -67.98M | -75.75M | -73.73M | -49.86M | -55.38M | -48.17M | -17.29M | -14.95M | -23.95M | -32.90M | -26.51M | -32.66M | -38.99M | -46.80M | -53.82M | -60.72M | -67.48M | -74.57M | -81.86M | -89.31M |
|
Shares Outstanding
|
| | | | | | | | | | | | | | | | 0.13M | 0.13M | 0.13M | 0.13M | | | 0.27M | | | | 0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |