|
Real Estate - Gross
|
| | | | | | | | | | | 280.68M | | | | 303.89M | | | | 307.88M | | | | | | | | 433.16M | | | | 456.50M | | | | 448.47M | | | | 385.29M | | | | 386.25M | | | | 155.53M | | | | 155.96M | | | | | | | | |
|
Accumulated Depreciation
|
| | | | | | | | | | | 75.23M | | | | 81.57M | | | | 88.45M | | | | | | | | 101.19M | | | | 111.97M | | | | 118.36M | | | | 107.14M | | | | 115.62M | | | | 59.66M | | | | 62.34M | | | | | | | | |
|
Real Estate - Net
|
210.75M | | | 207.22M | 211.39M | 211.26M | 209.63M | 208.41M | 207.98M | 206.65M | 205.59M | 205.45M | | | | 222.32M | 221.72M | 220.60M | 220.26M | 219.43M | 218.38M | | | | | | | 331.96M | | | 346.56M | 344.53M | 336.53M | 334.43M | 332.32M | 330.11M | 327.55M | 289.17M | 287.54M | 278.15M | 276.10M | 274.24M | 272.36M | 270.63M | 97.00M | 96.51M | 95.99M | 95.88M | 95.34M | 94.80M | 94.24M | 93.62M | 92.99M | 92.38M | 91.92M | 91.86M | 91.22M | 90.61M | 90.03M | 89.42M |
|
Receivables - Accured
|
| | | | 0.31M | | | | 0.40M | | | 0.49M | | | | 0.59M | | | | 0.73M | | | | 0.89M | | | | 1.07M | | | | 0.86M | | | | 1.05M | | | | 1.19M | | | | 1.29M | | | | | | | | | | | | | | | | |
|
Mortgage Loans
|
3.33M | | | 3.32M | 3.32M | 3.32M | 3.32M | 3.32M | 3.32M | 3.32M | 3.32M | 3.32M | | | | 5.45M | 5.45M | 5.45M | 5.45M | 5.45M | 5.45M | | | | | | | 5.45M | | | 5.45M | 4.00M | 4.00M | 4.00M | 4.00M | 5.05M | 5.09M | 5.14M | 5.17M | 5.19M | 5.22M | 5.24M | 5.27M | 5.29M | 0.22M | 0.22M | 5.30M | 0.80M | 0.62M | 0.64M | 0.61M | 0.56M | 0.16M | 0.35M | | | | | | |
|
Loans - Gross
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.86M | | | | 5.05M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
6.77M | 6.57M | 6.21M | 6.31M | 6.32M | 6.45M | 6.31M | 4.96M | 10.61M | 27.39M | 25.61M | 7.80M | 25.09M | 19.64M | 14.32M | 10.55M | 20.41M | 15.94M | 14.63M | 13.50M | 13.15M | | | 10.91M | | | 6.45M | 7.90M | 21.72M | 18.90M | 20.74M | 21.75M | 23.63M | 25.29M | 26.07M | 38.08M | 31.90M | 31.75M | 31.03M | 36.86M | 39.79M | 38.63M | 36.36M | 35.89M | 95.44M | 95.75M | 98.31M | 49.58M | 37.19M | 35.72M | 38.13M | 13.22M | 13.68M | 12.22M | 29.43M | 14.91M | 11.90M | 11.44M | 14.60M | 17.93M |
|
Receivables - Net
|
1.86M | | | | 1.03M | 0.94M | 2.27M | 2.55M | 2.67M | 2.21M | 2.12M | 2.60M | 2.67M | 2.43M | 5.65M | 1.67M | 1.90M | 1.94M | 1.61M | 2.10M | 1.65M | 1.42M | 2.16M | 1.73M | 1.84M | 2.22M | 2.16M | 1.77M | 1.74M | 2.37M | 2.54M | 1.44M | 2.04M | 1.78M | 1.95M | 1.74M | 1.28M | 1.39M | 2.13M | 1.81M | 1.71M | 1.17M | 1.37M | 1.62M | 0.75M | 0.74M | 0.57M | 0.58M | 0.62M | 0.64M | 0.61M | 0.56M | 0.36M | 0.60M | 0.40M | 0.50M | 0.41M | 0.71M | 0.31M | 0.20M |
|
Receivables - Other
|
| | | | | | | | | | | | 9.76M | 9.76M | | | | | | | | | | | | | 6.96M | 4.01M | 3.63M | 4.95M | 1.64M | 2.44M | 2.69M | 3.14M | 2.59M | 2.13M | 2.88M | 3.22M | 1.70M | 1.25M | 1.92M | 2.66M | 1.48M | 1.81M | 1.08M | 0.92M | 2.04M | 0.93M | 15.53M | 15.00M | 0.93M | 0.11M | 0.11M | 15.00M | | 15.53M | 67.40M | 67.40M | 67.40M | 15.53M |
|
Receivables
|
1.86M | | | | 1.03M | 0.94M | 2.27M | 2.55M | 2.67M | 2.21M | 2.12M | 2.60M | 12.43M | 12.19M | 5.65M | 1.67M | 1.90M | 1.94M | 1.61M | 2.10M | 1.65M | 1.42M | 2.16M | 1.73M | 1.84M | 2.22M | 9.11M | 5.77M | 5.37M | 7.32M | 4.18M | 3.87M | 4.73M | 4.92M | 4.54M | 3.88M | 4.15M | 4.61M | 3.83M | 3.06M | 3.64M | 3.83M | 2.85M | 3.44M | 1.84M | 1.66M | 2.61M | 1.51M | 16.15M | 15.64M | 1.54M | 0.67M | 0.48M | 15.61M | 0.40M | 16.02M | 67.81M | 68.11M | 67.71M | 15.73M |
|
Prepaid Assets
|
3.26M | | | 3.32M | 3.50M | 3.13M | 2.93M | 3.04M | 3.46M | 3.38M | 4.48M | 3.39M | | | | 4.06M | 3.93M | 4.05M | 4.29M | 4.55M | 4.00M | | | | | | | 9.13M | | | 6.37M | 6.03M | 5.67M | 5.54M | 6.59M | 5.95M | 6.02M | 0.32M | 6.05M | 4.99M | 4.95M | 5.12M | 5.53M | 5.49M | 3.06M | 2.71M | 3.96M | 3.18M | 3.02M | 4.74M | 4.86M | 4.91M | 4.91M | 5.09M | 5.07M | 5.01M | 5.34M | 5.75M | 4.89M | 4.51M |
|
Construction in Progress
|
9.76M | | | 10.24M | 8.77M | 8.76M | 7.29M | 5.59M | 6.10M | 8.18M | 9.26M | 12.09M | | | | 50.15M | 65.56M | 77.52M | 89.91M | 101.42M | 107.95M | | | | | | | 0.13M | | | 0.14M | 0.16M | 0.26M | 0.28M | 0.36M | 0.40M | 0.47M | 0.47M | 0.55M | 0.57M | 0.63M | 0.64M | 0.64M | 0.67M | 0.67M | 0.68M | 0.69M | 0.69M | 0.69M | 0.69M | 0.72M | 0.90M | 0.91M | 0.93M | 0.94M | 0.94M | 0.96M | 0.96M | 0.96M | 0.97M |
|
Land & Improvements
|
| | | | 76.75M | | | | 76.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.74M | 20.66M | 20.10M | 20.07M | 19.53M | 19.43M | 19.38M | 18.90M | 18.87M | 18.93M | 18.80M | 18.73M | 18.61M | 18.18M | 18.14M | 17.57M | 17.64M | 17.70M | 17.51M | 17.40M | 17.10M | 17.04M | 16.92M |
|
Other Non-Current Assets
|
2.00M | | | 1.95M | 1.86M | 1.85M | 1.84M | 1.72M | 1.66M | 1.61M | 1.57M | 1.44M | | | | 1.59M | 1.52M | 1.59M | 1.65M | 1.73M | 1.71M | | | | | | | 2.01M | | | 2.19M | 2.21M | 6.21M | 2.24M | 2.26M | 2.28M | 2.15M | 1.60M | 1.59M | 1.41M | 1.45M | 1.40M | 1.34M | 1.34M | 1.06M | 1.03M | 1.04M | 1.04M | 126.72M | 126.34M | 122.10M | 0.96M | 0.95M | 1.01M | 0.92M | 0.91M | 0.90M | 0.89M | 0.87M | 0.83M |
|
Assets
|
245.13M | | | 240.51M | 243.22M | 242.57M | 240.19M | 236.62M | 242.30M | 260.51M | 259.16M | 244.25M | | | | 301.56M | 329.49M | 335.81M | 346.24M | 352.12M | 356.16M | | | | | | | 372.96M | | | 394.52M | 392.07M | 389.32M | 381.93M | 380.82M | 390.62M | 381.49M | 362.84M | 361.10M | 355.21M | 355.86M | 351.77M | 348.15M | 346.11M | 227.47M | 225.17M | 226.80M | 178.65M | 164.53M | 162.70M | 160.85M | 159.12M | 149.70M | 148.53M | 165.04M | 162.26M | 156.88M | 156.21M | 150.23M | 149.87M |
|
Accounts Payables
|
2.19M | | | 7.13M | 4.00M | 2.68M | 1.29M | 1.49M | 4.14M | 2.76M | 2.94M | 5.66M | | | | 9.49M | 9.35M | 9.66M | 8.68M | 10.30M | 7.37M | | | | | | | 5.17M | | | 5.35M | 5.42M | 5.49M | 5.56M | 5.63M | 5.71M | 5.77M | 5.83M | 5.88M | 5.92M | 5.96M | 5.21M | 3.23M | 3.25M | 2.80M | 1.61M | 1.53M | 1.31M | 1.43M | 0.96M | 1.52M | 1.27M | 1.36M | 0.94M | 2.49M | 0.86M | 1.11M | 0.75M | 0.67M | 0.67M |
|
Dividends payables
|
2.08M | | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 1.39M | 2.08M | 2.08M | 4.58M | 2.08M | 2.08M | 2.08M | 2.05M | 2.05M | 2.02M | 2.02M | 2.02M | 2.02M | | | 2.02M | | | 0.01M | 0.01M | | 0.34M | 0.34M | 0.34M | 1.01M | 0.85M | 0.85M | 1.36M | | | | | 0.34M | 0.34M | 0.34M | 0.69M | 0.69M | 0.69M | 0.04M | 10.57M | 0.37M | 0.37M | 2.23M | | 0.37M | | 0.37M | 5.22M | 0.60M | 0.60M | 0.75M | 0.75M |
|
Payables
|
4.27M | | 2.08M | 9.22M | 6.08M | 4.76M | 3.37M | 3.58M | 5.53M | 4.84M | 5.02M | 10.24M | 2.08M | 2.08M | 2.08M | 11.54M | 11.40M | 11.68M | 10.70M | 12.32M | 9.38M | | | 2.02M | | | 0.01M | 5.18M | | 0.34M | 5.69M | 5.75M | 6.50M | 6.41M | 6.48M | 7.06M | 5.77M | 5.83M | 5.88M | 5.92M | 6.31M | 5.55M | 3.57M | 3.94M | 3.49M | 2.30M | 1.57M | 11.88M | 1.80M | 1.33M | 3.76M | 1.27M | 1.73M | 0.94M | 2.87M | 6.08M | 1.71M | 1.35M | 1.41M | 1.41M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | | | | 0.86M | 0.91M | 0.96M | 1.01M | 1.05M | 1.09M | 1.14M | 1.17M | 1.19M | 1.22M | 1.24M | 1.27M | 1.29M | 0.05M | 0.06M | | 5.30M | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | 28.36M | | | | | | | | | | | | 48.44M | | | | 25.64M | | | | 143.39M | | | | 201.68M | | | | 0.04M | | | | 7.50M | | 128.75M | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | | | 5.30M | 5.40M | 5.50M | 5.60M | 5.60M | 5.70M | 5.80M | 5.80M | 5.90M | 5.90M | 6.00M | 5.20M | 3.20M | 3.30M | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | 0.85M | | | | 1.04M | 0.92M | 0.71M | 0.66M | 1.08M | 0.95M | | | | | | | 1.28M | | | 0.89M | 1.37M | 1.10M | 1.17M | 0.92M | 1.39M | 1.20M | 0.83M | 0.73M | 1.04M | 0.93M | 0.91M | 0.90M | 1.14M | 0.56M | 0.46M | 0.37M | 0.36M | 0.45M | 0.47M | 0.64M | 0.67M | 0.80M | 0.71M | 0.69M | 0.72M | 0.76M | 0.97M | 0.98M | 0.84M |
|
Non-Current Debt
|
204.60M | | | | 203.28M | 204.57M | 204.51M | 200.92M | 200.42M | 219.32M | 218.33M | 199.42M | | | | 251.55M | 277.24M | 287.02M | 299.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.18M | | 129.76M | 129.36M | 128.87M | 128.38M | 127.90M | 121.75M | 121.30M |
|
Minority Interest
|
8.73M | | | 8.63M | 8.80M | 8.97M | 9.49M | 8.58M | 8.61M | 8.64M | 8.44M | 8.94M | | | | 14.12M | 13.83M | 13.77M | 13.87M | 13.69M | 13.48M | | | | | | | 10.75M | | | 4.65M | 2.86M | 1.87M | 1.28M | 0.76M | 0.33M | -0.14M | 2.53M | 2.29M | 27.96M | -3.71M | -3.97M | -4.40M | -4.62M | -0.61M | -0.76M | -1.00M | -1.17M | -3.39M | -3.98M | -5.66M | -6.04M | -6.37M | -7.11M | -5.80M | -7.18M | -7.73M | -8.05M | -8.19M | -8.34M |
|
Operating Leases
|
3.32M | | | 2.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
2.67M | | | 2.59M | 2.51M | 2.53M | 2.52M | 2.40M | 2.33M | 2.25M | 2.22M | 2.12M | | | | 2.32M | 2.34M | 2.40M | 2.53M | 2.56M | 2.60M | | | 1.36M | | | | 0.44M | | | 3.17M | 3.23M | 3.30M | 3.34M | 3.36M | 3.38M | 3.27M | 5.50M | 5.77M | 4.92M | 4.43M | 3.25M | 3.48M | 2.31M | 1.30M | 1.30M | 1.29M | 1.28M | 1.28M | 1.29M | 1.25M | 1.26M | 1.26M | 1.23M | 1.22M | 1.21M | 1.18M | 1.17M | 1.14M | 1.13M |
|
Total Non-Current Liabilities
|
216.93M | | | 214.90M | 218.06M | 218.11M | 215.36M | 215.13M | 213.80M | 232.46M | 231.84M | 218.33M | | | | 269.39M | 300.28M | 309.33M | 320.00M | 328.32M | 333.95M | | | -16.82M | | | | 343.93M | | | 365.89M | 364.50M | 364.65M | 358.14M | 359.37M | 371.19M | 364.94M | 316.14M | 314.63M | 319.43M | 319.51M | 316.22M | 312.95M | 311.85M | 144.13M | 141.14M | 142.54M | 152.62M | 140.04M | 139.03M | 141.11M | 139.38M | 131.72M | 130.77M | 131.99M | 134.88M | 130.08M | 129.55M | 123.54M | 123.04M |
|
Total Liabilities
|
219.59M | | | 217.49M | 220.57M | 220.64M | 217.88M | 217.53M | 216.12M | 234.72M | 234.07M | 220.45M | | | | 271.71M | 302.62M | 311.74M | 322.53M | 330.88M | 336.55M | | | -15.46M | | | | 344.37M | -23.45M | -25.42M | 369.06M | 367.73M | 367.95M | 361.49M | 362.73M | 374.57M | 368.21M | 321.63M | 320.40M | 324.35M | 323.94M | 319.47M | 316.43M | 314.15M | 145.44M | 142.44M | 143.83M | 153.91M | 141.33M | 140.32M | 142.37M | 140.64M | 132.98M | 132.00M | 133.22M | 136.08M | 131.26M | 130.72M | 124.68M | 124.17M |
|
Total Debt
|
204.60M | | | | 203.28M | 204.57M | 204.51M | 200.92M | 200.42M | 219.32M | 218.33M | 199.42M | | | | 251.55M | 277.24M | 287.02M | 299.00M | 28.36M | | | | | | | | | | | | 48.44M | | | | 25.64M | | | | 143.39M | | | | 201.68M | | | | 0.04M | | | | 145.68M | | 258.50M | 129.36M | 128.87M | 128.38M | 127.90M | 121.75M | 121.30M |
|
Common Equity
|
25.53M | | | 23.03M | 22.65M | 21.93M | 22.31M | 19.09M | 26.18M | 25.79M | 25.10M | 23.80M | | | | 29.85M | 26.87M | 24.07M | 23.71M | 21.24M | 19.61M | | | 15.46M | | | | 28.59M | 23.45M | 25.42M | 25.46M | 24.34M | 21.37M | 20.45M | 18.09M | 16.05M | 13.28M | 41.20M | 40.70M | 30.86M | 31.92M | 32.30M | 31.72M | 36.57M | 82.64M | 83.49M | 83.97M | 25.91M | 26.59M | 26.36M | 24.14M | 18.48M | 23.10M | 23.64M | 31.82M | 33.36M | 33.35M | 33.54M | 33.74M | 34.04M |
|
Shareholder's Equity
|
25.53M | | | 23.03M | 22.65M | 21.93M | 22.31M | 19.09M | 26.18M | 25.79M | 25.10M | 23.80M | | | | 29.85M | 26.87M | 24.07M | 23.71M | 21.24M | 19.61M | | | 15.46M | | | | 28.59M | 23.45M | 25.42M | 25.46M | 24.34M | 21.37M | 20.45M | 18.09M | 16.05M | 13.28M | 41.20M | 40.70M | 30.86M | 31.92M | 32.30M | 31.72M | 36.57M | 82.64M | 83.49M | 83.97M | 25.91M | 26.59M | 26.36M | 24.14M | 18.48M | 23.10M | 23.64M | 31.82M | 33.36M | 33.35M | 33.54M | 33.74M | 34.04M |
|
Liabilities and Shareholders Equity
|
245.13M | | | 240.51M | 243.22M | 242.57M | 240.19M | 236.62M | 242.30M | 260.51M | 259.16M | 244.25M | | | | 301.56M | 329.49M | 335.81M | 346.24M | 352.12M | 356.16M | | | | | | | 372.96M | | | 394.52M | 392.07M | 389.32M | 381.93M | 380.82M | 390.62M | 381.49M | 362.84M | 361.10M | 355.21M | 355.86M | 351.77M | 348.15M | 346.11M | 227.47M | 225.17M | 226.80M | 178.65M | 164.53M | 162.70M | 160.85M | 159.12M | 149.70M | 148.53M | 165.04M | 162.26M | 156.88M | 156.21M | 150.23M | 149.87M |
|
Treasury Shares
|
0.05M | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.07M | 0.07M | 0.07M | 0.12M | 0.17M | 0.27M | 0.27M | 0.09M | 0.27M | 0.27M | 0.27M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.24M | 0.24M | 0.24M | 0.23M | 0.21M | 0.21M | 0.21M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.13M | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
| | | | | | | | | 0.19M | -0.09M | 0.69M | | | | 0.36M | -1.53M | -0.83M | -0.46M | -1.03M | -1.63M | | | | | | | 0.28M | | | 2.16M | 2.52M | 0.82M | 0.25M | -1.20M | -2.04M | -2.30M | -4.44M | -4.62M | 13.79M | -3.60M | -2.74M | 13.52M | 12.96M | 58.04M | 56.98M | 58.10M | -6.21M | -6.33M | -6.61M | -9.25M | -8.97M | -9.85M | -9.69M | 4.73M | 0.54M | 0.56M | 0.85M | 0.98M | 1.36M |
|
Shares Outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.15M | | | | 0.01M | 7.13M | 7.13M | 7.14M | 0.01M | 7.15M | 7.16M | 7.03M | 0.01M | 7.04M | 7.04M | 7.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.42M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |