|
Real Estate - Gross
|
| | 522.98M | | 512.73M | 513.06M | 539.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accumulated Depreciation
|
| | 97.98M | | 92.67M | 98.04M | 103.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Real Estate - Net
|
| | 425.00M | | 420.06M | 415.02M | 436.21M | | | | 645.61M | | | 809.12M | 893.92M | 940.36M | 972.83M | 1,089.09M | 1,152.26M | 1,177.14M | 1,167.00M | 1,189.45M | 1,216.24M | 1,259.34M | 1,482.04M | 1,404.02M | 1,414.20M | 1,429.53M | 1,420.11M | 1,423.24M | 1,448.10M | 1,577.45M | 1,575.40M | 1,590.42M | 1,589.97M | 1,402.89M | 1,390.29M | 1,384.17M | 1,421.41M | 1,400.81M | 1,528.23M | 1,536.05M | 1,567.12M | 1,619.44M | 1,706.23M | 1,749.14M | 2,226.74M | 2,252.28M | 3,256.02M | 3,271.98M |
|
Receivables - Accured
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.15M | 0.15M | | 0.01M | 1.06M | 1.17M | 0.15M | | | 1.50M | | | | 0.28M | 0.91M | 1.61M | 2.33M |
|
Mortgage Loans
|
| | | | | | 436.21M | 448.84M | 459.51M | 651.55M | 645.61M | 722.22M | 776.23M | | 893.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | 26.50M | | | | | | | | | | | | | | | | | | | | | 96.00M | 96.63M | 97.33M | 98.05M |
|
Cash & Equivalents
|
0.78M | 0.83M | 0.90M | 0.93M | 80.34M | 88.84M | 25.32M | 13.59M | 29.90M | 12.10M | 11.47M | 4.66M | 9.64M | 11.88M | 7.50M | 1.28M | 35.07M | 14.81M | 6.91M | 14.20M | 11.56M | 15.74M | 36.79M | 214.35M | 2.63M | 5.75M | 20.33M | 23.94M | 5.80M | 19.10M | 18.92M | 30.47M | 1.77M | 17.72M | 19.89M | 26.59M | 30.27M | 4.86M | 13.18M | 28.07M | 1.15M | 3.48M | 294.45M | 451.17M | 495.13M | 377.10M | 213.82M | 26.51M | 306.05M | 712.48M |
|
Receivables - Net
|
-0.01M | | 0.02M | | -1.85M | 2.91M | 2.29M | 2.01M | 2.04M | 2.96M | 2.34M | 2.23M | 4.08M | 5.67M | 5.90M | 7.93M | 9.43M | 12.96M | 5.25M | 6.00M | 9.02M | 12.38M | 11.39M | 8.36M | 9.71M | 2.12M | 2.57M | 1.80M | 1.75M | 2.09M | 1.82M | 1.78M | 1.79M | 3.47M | 2.42M | 1.11M | 0.88M | 0.81M | 0.42M | 0.44M | 0.39M | 0.38M | 0.40M | 0.40M | 1.10M | 0.88M | 1.17M | 1.95M | 2.69M | 7.39M |
|
Receivables - Other
|
| | | | | -11.68M | 2.27M | 1.95M | | | | 14.48M | | | | | 6.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
-0.01M | | 0.02M | | -1.85M | -8.77M | 4.57M | 3.96M | 2.04M | 2.96M | 2.34M | 16.71M | 4.08M | 5.67M | 5.90M | 7.93M | 15.68M | 12.96M | 5.25M | 6.00M | 9.02M | 12.38M | 11.39M | 8.36M | 9.71M | 2.12M | 2.57M | 1.80M | 1.75M | 2.09M | 1.82M | 1.78M | 1.79M | 3.47M | 2.42M | 1.11M | 0.88M | 0.81M | 0.42M | 0.44M | 0.39M | 0.38M | 0.40M | 0.40M | 1.10M | 0.88M | 1.17M | 1.95M | 2.69M | 7.39M |
|
Prepaid Assets
|
0.28M | | 0.89M | | 0.68M | 0.37M | 0.81M | 0.71M | 2.29M | 0.34M | 2.08M | 2.07M | 1.20M | 1.75M | 1.37M | 1.31M | 5.28M | 1.80M | 0.90M | 1.92M | 4.97M | 3.79M | 8.67M | 8.76M | 6.95M | 30.20M | 10.85M | 11.43M | 5.90M | 7.10M | 10.45M | 7.45M | 7.57M | 10.71M | 7.51M | 5.67M | 6.84M | 19.05M | 11.69M | 29.52M | 14.03M | 20.68M | 23.34M | 27.75M | 30.50M | 33.81M | 35.61M | 73.89M | 88.42M | 90.31M |
|
Current Assets
|
| | | | | | | | | | 18.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | 75.07M | | 79.80M | 80.88M | 91.31M | 95.25M | 101.26M | 107.24M | 110.65M | 114.39M | 119.44M | 128.81M | 151.88M | 153.58M | 153.58M | 163.66M | 166.95M | 176.80M | 197.51M | 198.03M | 204.15M | 208.23M | 208.23M | 209.28M | 205.36M | 243.46M | 244.74M | 251.35M | 251.79M | 236.99M | 236.68M | 236.30M | 238.74M | 235.01M | 266.01M | 270.81M | 279.28M | 287.61M | 326.09M | 331.32M | 367.04M | 377.67M | 598.26M | 606.96M |
|
Long-Term Investments
|
| | | | -468.08M | -477.29M | -452.43M | -458.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 568.76M | 622.24M | 768.47M | 777.59M |
|
Long-Term Deferred Tax
|
| | 0.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 2.80M | | 11.00M | | | | | | 0.76M | | | | | | | | | | | | | | | 34.59M | | | | | | | 309.20M | | | | | | | | | | | | | | | 606.00M | | |
|
Non-Current Assets
|
| | | | | | | | | | 654.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| | 430.47M | | 513.35M | 517.94M | 475.14M | 482.79M | 511.18M | 684.97M | 673.17M | 743.51M | 803.48M | 845.09M | 925.36M | 967.44M | 1,030.06M | 1,126.02M | 1,184.99M | 1,218.73M | 1,211.84M | 1,240.36M | 1,291.76M | 1,523.99M | 1,531.56M | 1,524.77M | 1,518.86M | 1,531.22M | 1,450.01M | 1,453.82M | 1,503.56M | 1,634.10M | 1,912.42M | 1,643.67M | 1,640.85M | 1,593.94M | 1,685.77M | 1,645.58M | 1,620.78M | 1,622.20M | 1,736.95M | 1,767.56M | 2,084.84M | 2,348.44M | 2,698.75M | 2,920.88M | 3,437.02M | 3,884.45M | 4,656.53M | 5,088.92M |
|
Accounts Payables
|
-0.09M | | 5.78M | | 6.19M | 9.45M | 6.96M | 9.40M | 5.95M | 12.01M | 9.27M | 10.70M | 9.63M | 15.02M | 12.14M | 14.06M | 14.52M | 17.38M | 17.41M | 15.11M | 12.52M | 18.51M | 15.97M | 13.97M | 12.66M | 16.25M | 14.96M | 15.48M | 13.32M | 18.23M | 19.57M | 16.90M | 16.80M | 26.74M | 25.41M | 23.79M | 21.75M | 30.85M | 24.36M | 24.16M | 21.04M | 28.85M | 33.99M | 35.27M | 37.11M | 49.72M | 56.32M | 51.07M | 109.07M | 103.11M |
|
Notes Payables
|
| | 114.98M | | 99.50M | 98.87M | 97.61M | 97.52M | 96.85M | 95.70M | 94.68M | | | | | | | | | | | | | | | | | | | | 296.67M | | | | 394.26M | | | | | | | | | | | | 396.93M | | 397.37M | 397.59M |
|
Dividends payables
|
| | | | | | 3.95M | 5.05M | 5.09M | 7.70M | 7.70M | 9.85M | 9.85M | 9.87M | 11.07M | 13.42M | 14.05M | 14.05M | 14.04M | 15.61M | 16.25M | 17.25M | 17.78M | 20.09M | 21.62M | 21.65M | 21.68M | 24.08M | 24.14M | 24.20M | 24.25M | 25.92M | 26.09M | 26.16M | 26.29M | 26.90M | 26.81M | 26.83M | 27.55M | 27.94M | 27.85M | 32.40M | 36.53M | 41.19M | 44.72M | 49.72M | 54.39M | 63.05M | 67.10M | 74.81M |
|
Payables
|
-0.09M | | 120.77M | | 105.69M | 108.32M | 108.51M | 111.97M | 107.89M | 115.41M | 111.65M | 20.54M | 19.48M | 24.89M | 23.21M | 27.48M | 28.57M | 31.43M | 31.46M | 30.72M | 28.76M | 35.76M | 33.75M | 34.06M | 34.28M | 37.90M | 36.65M | 39.56M | 37.46M | 42.43M | 340.49M | 42.82M | 42.89M | 52.90M | 445.95M | 50.69M | 48.56M | 57.68M | 51.91M | 52.11M | 48.89M | 61.26M | 70.52M | 76.47M | 81.83M | 99.44M | 507.63M | 114.12M | 573.54M | 575.51M |
|
Accumulated Expenses
|
| | | | | | | | | | 1.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | 0.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 78.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | | | | | | | 19.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
10.00M | | 78.70M | | 260.00M | 260.00M | 253.16M | 260.00M | 260.00M | 260.00M | 254.23M | 254.50M | 254.76M | 255.03M | 255.29M | 255.56M | 294.04M | 294.22M | 294.39M | 294.58M | 294.77M | 294.96M | 295.15M | 295.34M | 295.53M | 295.72M | 295.91M | 296.10M | 296.29M | 296.48M | 198.93M | 296.86M | 690.89M | 394.06M | 394.26M | 394.48M | 394.71M | 394.93M | 395.15M | 395.37M | 395.59M | 395.82M | 396.04M | 396.26M | 396.48M | 396.70M | | 425.00M | 496.02M | 496.20M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | 1.90M | 2.30M | 2.08M | 2.54M | 18.24M | 17.40M | 20.93M | 18.47M |
|
Non-Current Deferred Tax Liability
|
| | 0.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | 365.69M | 368.32M | 361.68M | 371.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | 267.78M | | 365.69M | 368.32M | 361.68M | 371.97M | 402.89M | 420.41M | 410.88M | 379.40M | 441.62M | 482.31M | 472.93M | 409.49M | 422.08M | 520.14M | 590.37M | 624.84M | 573.10M | 520.31M | 523.51M | 712.96M | 573.42M | 597.28M | 591.27M | 609.42M | 532.57M | 537.78M | 589.42M | 708.66M | 982.81M | 726.05M | 725.09M | 749.36M | 847.50M | 831.90M | 771.41M | 781.88M | 923.93M | 656.58M | 666.12M | 672.34M | 752.98M | 496.14M | 507.63M | 936.27M | 1,331.55M | 1,071.71M |
|
Total Debt
|
10.00M | | 157.40M | | 260.00M | 260.00M | 253.16M | 260.00M | 260.00M | 260.00M | 254.23M | 254.50M | 254.76M | 255.03M | 255.29M | 255.56M | 294.04M | 294.22M | 294.39M | 294.58M | 294.77M | 294.96M | 295.15M | 295.34M | 295.53M | 295.72M | 295.91M | 296.10M | 296.29M | 296.48M | 198.93M | 296.86M | 690.89M | 394.06M | 394.26M | 394.48M | 394.71M | 394.93M | 395.15M | 395.37M | 395.59M | 395.82M | 396.04M | 396.26M | 396.48M | 396.70M | | 425.00M | 496.02M | 496.20M |
|
Common Equity
|
| | 162.69M | | 147.66M | 149.62M | 113.46M | 110.82M | 108.29M | 264.56M | 262.29M | 364.11M | 361.85M | 362.77M | 452.43M | 557.95M | 607.98M | 605.88M | 594.62M | 593.89M | 638.74M | 720.05M | 768.25M | 811.03M | 958.14M | 927.49M | 927.59M | 921.79M | 917.45M | 916.04M | 914.14M | 925.44M | 929.61M | 917.62M | 915.76M | 844.58M | 838.27M | 813.68M | 849.37M | 840.32M | 813.02M | 1,110.98M | 1,418.72M | 1,676.10M | 1,945.77M | 2,424.74M | 2,911.14M | 2,930.78M | 3,304.04M | 3,998.74M |
|
Shareholder's Equity
|
| | 162.69M | | 147.66M | 149.62M | 113.46M | 110.82M | 108.29M | 264.56M | 262.29M | 364.11M | 361.85M | 362.77M | 452.43M | 557.95M | 607.98M | 605.88M | 594.62M | 593.89M | 638.74M | 720.05M | 768.25M | 811.03M | 958.14M | 927.49M | 927.59M | 921.79M | 917.45M | 916.04M | 914.14M | 925.44M | 929.61M | 917.62M | 915.76M | 844.58M | 838.27M | 813.68M | 849.37M | 840.32M | 813.02M | 1,110.98M | 1,418.72M | 1,676.10M | 1,945.77M | 2,424.74M | 2,911.14M | 2,930.78M | 3,304.04M | 3,998.74M |
|
Liabilities and Shareholders Equity
|
| | 430.47M | | 513.35M | 517.94M | 475.14M | 482.79M | 511.18M | 684.97M | 673.17M | 743.51M | 803.48M | 845.09M | 925.36M | 967.44M | 1,030.06M | 1,126.02M | 1,184.99M | 1,218.73M | 1,211.84M | 1,240.36M | 1,291.76M | 1,523.99M | 1,531.56M | 1,524.77M | 1,518.86M | 1,531.22M | 1,450.01M | 1,453.82M | 1,503.56M | 1,634.10M | 1,912.42M | 1,643.67M | 1,640.85M | 1,593.94M | 1,685.77M | 1,645.58M | 1,620.78M | 1,622.20M | 1,736.95M | 1,767.56M | 2,084.84M | 2,348.44M | 2,698.75M | 2,920.88M | 3,437.02M | 3,884.45M | 4,656.53M | 5,088.92M |
|
Retained Earnings
|
| | -1.83M | | 0.46M | 2.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.03M | 3.71M |
|
Treasury Shares
|
| | | | | | 0.16M | 0.07M | 0.12M | 0.10M | 0.39M | 0.07M | 0.06M | 0.05M | 0.29M | 0.03M | 0.03M | 0.02M | 0.42M | 0.01M | 0.01M | 0.00M | 0.52M | 0.00M | 0.00M | 0.00M | 0.45M | | | | | | | | 0.89M | | 0.42M | 0.42M | 0.57M | 0.35M | 0.35M | 0.35M | 0.51M | 0.33M | 0.33M | 0.33M | 0.55M | 0.54M | 0.55M | 0.55M |
|
Shares Outstanding
|
| | 0.00M | | 22.25M | 22.26M | 31.25M | 31.34M | 31.31M | 47.65M | 47.66M | 57.45M | 57.55M | 57.74M | 64.82M | 72.00M | 75.47M | 75.47M | 75.48M | 75.52M | 78.55M | 83.35M | 85.87M | 88.40M | 95.07M | 95.10M | 95.10M | 95.20M | 95.21M | 95.21M | 95.22M | 95.98M | 96.30M | 96.30M | 96.30M | 96.49M | | | | | | | | | | | | | | |