|
Real Estate - Gross
|
87.71M | 101.13M | 133.00M | 159.71M | 194.09M | 206.68M | 252.74M | 282.50M | 318.79M | 347.41M | 388.49M | 402.71M | 416.77M | 424.19M | 444.93M | 478.42M | 511.58M | 566.33M | 602.85M | 641.86M | 664.70M | 667.34M | 735.36M | 801.03M | 813.50M | 824.40M | 834.09M | 843.80M | 869.50M | 890.00M | 943.17M | 974.04M | 991.22M | 1,050.00M | 1,050.25M | 1,101.17M | 1,130.79M | 1,144.84M | 1,145.93M | 1,200.00M | 1,200.00M | 1,204.42M | 1,216.56M |
|
Accumulated Depreciation
|
0.58M | 2.79M | 5.20M | 8.02M | 11.35M | 14.85M | 18.40M | 22.33M | 26.61M | 31.15M | 36.14M | 41.05M | 45.68M | 50.61M | 55.30M | 60.54M | 65.84M | 71.62M | 77.52M | 83.58M | 89.70M | 95.99M | 102.90M | 109.91M | 117.45M | 125.24M | 133.06M | 140.99M | 149.05M | 157.04M | 165.34M | 174.35M | 181.77M | 192.96M | 200.81M | 211.06M | 221.83M | 232.75M | 242.61M | 253.54M | 262.96M | 272.48M | 280.32M |
|
Real Estate - Net
|
87.13M | 98.34M | 127.76M | 151.69M | 182.74M | 191.83M | 234.33M | 260.17M | 292.18M | 316.26M | 352.35M | 361.66M | 371.09M | 373.58M | 389.63M | 417.87M | 445.74M | 494.71M | 525.33M | 558.27M | 574.99M | 571.35M | 632.46M | 686.96M | 691.86M | 694.96M | 701.03M | 699.77M | 717.43M | 729.92M | 777.83M | 796.68M | 805.18M | 851.93M | 849.44M | 879.63M | 898.62M | 902.72M | 903.32M | 895.24M | 895.35M | 917.67M | 922.91M |
|
Receivables - Accured
|
| | | | | | 0.09M | | | 0.34M | 0.60M | 0.60M | | | | | | | | | | | | | | | | | | | | | | | 1.91M | | 1.78M | 1.80M | 1.40M | | 1.70M | | 1.70M |
|
Mortgage Loans
|
| | 10.90M | 23.28M | 10.87M | 10.88M | 10.79M | 10.65M | 10.52M | 10.63M | 10.63M | 10.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Adjustments
|
-0.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Net
|
| 10.86M | | | | | | | | 5.00M | | 2.20M | | | | | | | | 2.50M | 17.50M | | | 4.00M | 4.00M | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
39.55M | 16.05M | 2.02M | 1.57M | 10.92M | 1.74M | 1.57M | 2.04M | 0.83M | 17.48M | 2.13M | 2.29M | 1.78M | 1.01M | 2.01M | 3.87M | 9.03M | 1.72M | 1.73M | 3.33M | 4.90M | 12.16M | 2.48M | 5.61M | 4.79M | 1.64M | 2.35M | 1.18M | 1.70M | 2.66M | 11.23M | 3.67M | 2.63M | 3.88M | 3.49M | 3.81M | 0.73M | 2.84M | 4.38M | 2.27M | 4.86M | 3.38M | 3.34M |
|
Receivables - Net
|
| | 0.99M | | | | 2.47M | | | 1.92M | 2.42M | 3.22M | 2.75M | 4.49M | 2.16M | 2.09M | 2.77M | 3.57M | 3.02M | 3.25M | 2.82M | 2.27M | 1.68M | 1.52M | 1.55M | 2.15M | 2.12M | 2.74M | 2.46M | 2.41M | 2.68M | 5.39M | 3.62M | 4.05M | 0.60M | 6.25M | 2.77M | 2.14M | 4.40M | | | | 7.50M |
|
Receivables
|
| | 0.99M | | | | 2.47M | | | 1.92M | 2.42M | 3.22M | 2.75M | 4.49M | 2.16M | 2.09M | 2.77M | 3.57M | 3.02M | 3.25M | 2.82M | 2.27M | 1.68M | 1.52M | 1.55M | 2.15M | 2.12M | 2.74M | 2.46M | 2.41M | 2.68M | 5.39M | 3.62M | 4.05M | 0.60M | 6.25M | 2.77M | 2.14M | 4.40M | | | | 7.50M |
|
Buildings
|
78.35M | 90.72M | 119.72M | 140.32M | 171.41M | 182.47M | 222.75M | 248.92M | 281.41M | 307.49M | 343.95M | 356.53M | 369.56M | 376.31M | 394.53M | 425.76M | 454.05M | 503.11M | 534.50M | 566.95M | 585.45M | 586.98M | 651.40M | 705.22M | 716.15M | 724.47M | 736.47M | 741.97M | 764.34M | 783.31M | 825.26M | 848.06M | 859.23M | 908.79M | 913.42M | 948.25M | 976.41M | 989.02M | 996.10M | 998.93M | 1,004.62M | 1,035.07M | 1,047.74M |
|
Land & Improvements
|
9.36M | 10.41M | 13.22M | 19.32M | 22.60M | 24.11M | 29.88M | 33.48M | 37.28M | 39.81M | 44.42M | 46.07M | 47.08M | 47.75M | 50.27M | 52.52M | 57.39M | 63.02M | 68.13M | 74.68M | 79.00M | 80.12M | 83.71M | 91.43M | 92.93M | 95.51M | 97.40M | 98.56M | 101.91M | 103.41M | 117.66M | 122.70M | 127.43M | 135.81M | 136.53M | 142.12M | 143.72M | 146.12M | 149.50M | 149.51M | 152.89M | 154.27M | 154.67M |
|
Other Non-Current Assets
|
1.14M | 1.79M | 2.12M | 2.70M | 3.08M | 4.15M | 4.84M | 4.91M | 5.72M | 10.78M | 20.65M | 25.21M | 37.91M | 40.71M | 34.55M | 0.17M | 0.23M | 0.22M | 35.18M | 0.28M | 0.35M | 0.34M | 33.05M | 0.40M | 0.47M | 0.46M | 50.34M | 0.52M | 0.66M | 0.68M | 86.53M | 0.96M | 1.05M | 1.05M | 83.88M | 90.66M | 76.52M | 69.88M | 78.10M | 80.85M | 60.61M | 60.00M | 59.24M |
|
Assets
|
127.82M | 127.05M | 142.80M | 179.24M | 207.61M | 208.60M | 251.53M | 277.77M | 309.25M | 355.15M | 385.77M | 399.79M | 410.78M | 415.30M | 426.57M | 456.73M | 490.50M | 533.07M | 562.53M | 596.75M | 612.30M | 615.67M | 668.40M | 735.31M | 745.47M | 747.59M | 754.23M | 761.23M | 786.03M | 811.93M | 876.42M | 886.29M | 900.47M | 955.13M | 945.41M | 982.70M | 983.20M | 981.78M | 992.56M | 985.11M | 966.29M | 987.26M | 990.76M |
|
Accounts Payables
|
1.10M | 1.03M | 0.81M | 1.30M | 2.52M | 2.75M | 3.54M | 2.96M | 3.06M | 3.23M | 4.06M | 3.81M | 4.44M | 3.82M | 3.20M | 3.35M | 3.40M | 4.00M | 3.61M | 5.30M | 5.50M | 5.80M | 5.74M | 6.53M | 6.82M | 6.91M | 7.84M | 6.89M | 7.22M | 8.14M | 11.38M | 10.48M | 10.61M | 15.45M | 12.03M | 11.78M | 12.02M | 14.42M | 14.29M | 12.06M | 13.94M | 17.20M | 14.93M |
|
Payables
|
1.10M | 1.03M | 0.81M | 1.30M | 2.52M | 2.75M | 3.54M | 2.96M | 3.06M | 3.23M | 4.06M | 3.81M | 4.44M | 3.82M | 3.20M | 3.35M | 3.40M | 4.00M | 3.61M | 5.30M | 5.50M | 5.80M | 5.74M | 6.53M | 6.82M | 6.91M | 7.84M | 6.89M | 7.22M | 8.14M | 11.38M | 10.48M | 10.61M | 15.45M | 12.03M | 11.78M | 12.02M | 14.42M | 14.29M | 12.06M | 13.94M | 17.20M | 14.93M |
|
Non-Current Debt
|
| | 17.00M | 55.00M | | 5.00M | 51.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.16M | 1.06M | 2.72M | 3.35M | 3.62M | 3.10M | 2.98M | 3.57M | 3.53M | 4.74M | 4.98M | 4.99M | 4.57M | 4.72M | 3.95M | 4.58M | 9.81M | 12.66M | 11.27M | 20.41M | 22.39M | 20.91M | 20.37M | 18.25M | 23.09M | 21.45M | 18.65M | 13.55M | 14.13M | 14.52M | 15.24M | 16.24M | 16.41M | 16.19M | 16.87M | 16.96M | 15.78M | 16.49M | 16.35M | 15.72M | 14.45M | 13.10M | 14.25M |
|
Total Non-Current Liabilities
|
1.62M | 1.03M | 17.81M | 56.30M | 2.52M | 7.75M | 54.54M | 84.20M | 120.31M | 62.51M | 97.41M | 115.19M | 129.86M | 131.27M | 150.96M | 182.47M | 201.57M | 219.46M | 197.85M | 208.57M | 202.81M | 185.14M | 218.12M | 266.97M | 265.32M | 264.47M | 273.47M | 276.56M | 298.94M | 318.92M | 364.37M | 375.54M | 378.73M | 416.64M | 415.29M | 454.10M | 469.65M | 488.14M | 500.24M | 508.07M | 514.02M | 547.34M | 547.12M |
|
Total Liabilities
|
1.78M | 2.09M | 20.53M | 59.65M | 6.15M | 10.85M | 57.52M | 87.77M | 123.84M | 67.25M | 102.39M | 120.18M | 134.43M | 135.98M | 154.91M | 187.05M | 211.38M | 232.12M | 209.12M | 228.98M | 225.20M | 206.05M | 238.49M | 285.23M | 288.41M | 285.92M | 292.12M | 290.12M | 313.07M | 333.44M | 379.61M | 391.78M | 395.14M | 432.83M | 432.16M | 471.06M | 485.43M | 504.63M | 516.60M | 523.79M | 528.47M | 560.44M | 561.37M |
|
Total Debt
|
| | 17.00M | 55.00M | | 5.00M | 51.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
126.03M | 124.96M | 122.27M | 119.59M | 201.47M | 197.75M | 194.01M | 190.01M | 185.41M | 287.90M | 283.37M | 279.61M | 276.36M | 279.32M | 271.66M | 269.68M | 279.12M | 300.95M | 353.41M | 367.77M | 387.10M | 409.62M | 429.92M | 450.09M | 457.06M | 461.67M | 462.11M | 471.11M | 472.96M | 478.49M | 496.81M | 494.51M | 505.32M | 522.29M | 513.26M | 511.65M | 497.77M | 477.15M | 475.96M | 461.32M | 437.82M | 426.82M | 429.39M |
|
Shareholder's Equity
|
126.03M | 124.96M | 122.27M | 119.59M | 201.47M | 197.75M | 194.01M | 190.01M | 185.41M | 287.90M | 283.37M | 279.61M | 276.36M | 279.32M | 271.66M | 269.68M | 279.12M | 300.95M | 353.41M | 367.77M | 387.10M | 409.62M | 429.92M | 450.09M | 457.06M | 461.67M | 462.11M | 471.11M | 472.96M | 478.49M | 496.81M | 494.51M | 505.32M | 522.29M | 513.26M | 511.65M | 497.77M | 477.15M | 475.96M | 461.32M | 437.82M | 426.82M | 429.39M |
|
Liabilities and Shareholders Equity
|
127.82M | 127.05M | 142.80M | 179.24M | 207.61M | 208.60M | 251.53M | 277.77M | 309.25M | 355.15M | 385.77M | 399.79M | 410.78M | 415.30M | 426.57M | 456.73M | 490.50M | 533.07M | 562.53M | 596.75M | 612.30M | 615.67M | 668.40M | 735.31M | 745.47M | 747.59M | 754.23M | 761.23M | 786.03M | 811.93M | 876.42M | 886.29M | 900.47M | 955.13M | 945.41M | 982.70M | 983.20M | 981.78M | 992.56M | 985.11M | 966.29M | 987.26M | 990.76M |
|
Retained Earnings
|
-1.51M | -1.58M | -1.46M | -1.34M | -0.83M | 0.23M | 1.26M | 2.18M | 2.64M | 3.22M | 4.78M | 6.65M | 9.06M | 11.06M | 9.18M | 10.63M | 12.69M | 15.34M | 17.55M | 21.65M | 26.18M | 31.39M | 36.63M | 41.95M | 47.66M | 53.01M | 59.12M | 64.65M | 70.23M | 75.90M | 81.14M | 74.22M | 80.80M | 84.29M | 88.86M | 92.52M | 82.09M | 83.84M | 85.67M | 87.27M | 74.71M | 76.35M | 90.78M |
|
Treasury Shares
|
0.09M | 0.09M | 0.09M | 0.20M | 0.22M | 0.30M | 0.30M | 0.42M | 0.43M | 0.51M | 0.51M | 0.61M | 0.61M | 0.71M | 0.71M | 0.79M | 0.81M | 0.91M | 0.91M | 1.01M | 1.02M | 1.16M | 1.16M | 1.26M | 1.26M | 1.42M | 1.42M | 1.50M | 1.51M | 1.71M | 1.71M | 1.84M | 1.20M | 1.37M | 1.37M | 1.38M | 1.42M | 1.56M | 1.56M | 1.60M | 1.46M | 1.52M | 1.52M |
|
Shares Outstanding
|
| | 7.60M | | | | 12.99M | | | | 18.09M | 18.18M | 18.20M | 18.53M | 18.64M | 18.86M | 19.40M | 20.18M | 21.41M | 22.13M | 22.73M | 23.41M | 23.89M | 24.42M | 24.69M | 24.98M | 24.98M | 25.07M | 25.10M | | 25.90M | | | | | | | | | | | | |