|
Real Estate - Gross
|
| | | | | | | 21.87M | | | | | 56.14M | 94.08M | 94.08M | 124.83M | 206.88M | 298.77M | 338.13M | 422.28M | 471.51M | 537.31M | 602.01M | 613.04M | 647.55M | 668.93M | 763.60M | 830.45M | 905.53M | 974.69M | 996.88M | 1,061.38M | 1,142.90M | 1,186.47M | 1,260.32M | 1,311.51M | 1,343.00M | 1,368.16M | 1,444.57M | 1,482.49M | 1,484.18M | 1,481.27M | 1,431.37M | 1,425.01M | 1,426.97M | 1,428.16M | 1,415.29M | 1,436.88M | 1,450.92M | 1,479.19M | 1,520.81M | 1,508.71M |
|
Accumulated Depreciation
|
| | | | | | | 0.13M | -0.28M | -0.48M | -0.62M | -0.78M | 0.99M | 1.39M | 1.93M | 2.52M | 3.37M | 4.67M | 6.52M | 10.14M | 13.59M | 17.42M | 22.03M | 26.84M | 30.62M | 35.77M | 41.88M | 48.73M | 56.50M | 64.64M | 73.98M | 83.89M | 94.46M | 105.78M | 117.72M | 130.28M | 143.25M | 157.13M | 172.01M | 182.25M | 198.22M | 213.69M | 218.11M | 232.52M | 247.50M | 262.29M | 271.76M | 283.94M | 288.92M | 301.19M | 316.65M | 327.25M |
|
Real Estate - Net
|
| | | | | | | 21.74M | 24.09M | 23.89M | 23.75M | 35.98M | 55.15M | 92.70M | 92.15M | 122.31M | 203.51M | 294.10M | 331.61M | 412.14M | 457.91M | 519.89M | 579.98M | 586.20M | 616.92M | 633.16M | 721.72M | 781.72M | 849.03M | 910.05M | 922.90M | 977.49M | 1,048.44M | 1,080.70M | 1,142.60M | 1,181.22M | 1,199.75M | 1,211.02M | 1,272.56M | 1,300.24M | 1,285.96M | 1,267.58M | 1,213.26M | 1,192.49M | 1,179.47M | 1,165.87M | 1,143.52M | 1,152.94M | 1,161.99M | 1,178.00M | 1,204.16M | 1,181.46M |
|
Cash & Equivalents
|
0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | 0.00M | 0.16M | | 0.37M | 0.18M | 0.09M | 9.18M | 0.51M | 2.57M | 81.35M | 19.67M | 8.36M | 12.03M | 6.78M | 5.11M | 3.35M | 4.75M | 1.84M | 3.63M | 1.84M | 3.22M | 2.81M | 2.77M | 11.34M | 8.39M | 2.05M | 5.51M | 5.30M | 5.82M | 6.03M | 7.21M | 1.85M | 5.87M | 3.20M | 4.02M | 4.60M | 2.46M | 1.28M | 1.28M | 1.33M | 4.98M | 5.72M | 6.82M | 5.41M | 6.58M | 7.12M |
|
Receivables - Net
|
| | | | | | | | 0.00M | 403.00 | | 0.00M | | 0.26M | | 0.18M | 0.21M | 0.35M | 0.53M | 0.62M | 0.70M | 0.00M | 1.34M | 1.74M | 2.90M | 3.56M | 3.94M | 4.17M | 4.96M | 5.71M | 5.89M | 6.70M | 5.60M | 6.07M | 6.07M | 6.07M | 6.07M | 6.48M | 6.19M | 6.38M | 8.04M | 7.40M | 7.38M | 7.53M | 6.76M | 7.74M | 8.07M | 8.12M | 7.42M | 8.10M | 7.83M | 7.95M |
|
Receivables - Other
|
| | | | | | 7.78M | -0.21M | 0.01M | | | 0.58M | 344.00M | 0.89M | 0.95M | 0.90M | 1.21M | 2.53M | 0.00M | 1.30M | 1.04M | 2.51M | 2.08M | 2.63M | 0.06M | 3.30M | 3.52M | 2.87M | 0.05M | 0.07M | 0.12M | 0.12M | 0.10M | 5.16M | 5.53M | 5.97M | 0.16M | 7.70M | 7.71M | 7.66M | 7.83M | 0.32M | 9.72M | 9.86M | 0.67M | 0.74M | 0.93M | 1.69M | 0.71M | 0.92M | 0.56M | 0.55M |
|
Receivables
|
| | | | | | | -0.21M | 0.02M | 403.00 | | 0.58M | 344.00M | 1.15M | | 1.08M | 1.42M | 2.88M | 0.54M | 1.91M | 1.74M | 2.51M | 3.42M | 4.37M | 2.97M | 6.86M | 7.45M | 7.03M | 5.01M | 5.78M | 6.01M | 6.82M | 5.70M | 11.23M | 11.60M | 12.04M | 6.23M | 14.17M | 13.90M | 14.04M | 15.87M | 7.72M | 17.11M | 17.39M | 7.43M | 8.48M | 9.00M | 9.82M | 8.13M | 9.02M | 8.38M | 8.50M |
|
Prepaid Assets
|
| | | | | 0.00M | | 0.02M | | | 0.03M | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | | | | 1.38M | 2.54M | 1.88M | 2.43M | 1.45M | 2.73M | 1.94M | 2.51M |
|
Current Assets
|
0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Buildings
|
| | | | | | | 21.87M | 24.37M | 24.37M | 23.80M | 34.12M | 51.57M | 87.04M | 87.04M | 113.09M | 179.25M | 270.40M | 306.20M | 349.04M | 384.34M | 436.19M | 486.77M | 493.50M | 518.45M | 533.43M | 597.03M | 637.50M | 693.53M | 745.65M | 755.81M | 793.56M | 851.43M | 883.90M | 931.51M | 964.17M | 985.09M | 1,002.09M | 1,049.88M | 1,079.38M | 1,079.78M | 1,077.34M | 1,038.46M | 1,034.82M | 1,035.70M | 1,036.22M | 1,028.54M | 1,041.01M | 1,044.02M | 1,064.78M | 1,095.32M | 1,087.62M |
|
Land & Improvements
|
| | | | | | | | | | 0.57M | 1.86M | 4.56M | | | | 17.79M | | 25.82M | | 42.70M | 52.30M | 55.33M | 56.84M | 63.71M | 68.33M | 76.83M | 86.88M | 95.38M | 101.72M | 104.32M | 116.12M | 128.86M | 133.04M | 145.42M | 149.25M | 152.06M | 155.53M | 165.04M | 168.29M | 168.31M | 167.28M | 165.24M | 164.31M | 164.31M | 164.31M | 162.39M | 168.11M | 174.30M | 173.29M | 173.12M | 171.35M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07M | 1.99M | 1.92M | 1.85M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M |
|
Intangibles
|
| | | | | | | | | | | | | | | | 7.19M | 15.99M | 17.22M | 27.31M | 31.65M | 34.03M | 41.16M | 41.65M | 43.15M | 43.99M | 54.70M | 65.50M | 72.79M | 78.98M | 83.27M | 91.47M | 98.23M | 103.27M | 112.65M | 123.92M | 127.93M | 130.79M | 146.34M | 147.84M | 148.08M | 148.25M | 139.72M | 138.62M | 138.62M | 138.62M | 136.39M | 137.89M | 138.94M | 141.83M | 147.38M | 144.70M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | 7.19M | 15.99M | 17.22M | 27.31M | 31.65M | 34.03M | 41.16M | 41.65M | 43.15M | 43.99M | 54.70M | 65.50M | 72.79M | 78.98M | 83.27M | 97.37M | 104.14M | 109.17M | 118.55M | 129.82M | 133.83M | 136.69M | 152.24M | 153.74M | 153.98M | 154.15M | 145.62M | 144.52M | 144.52M | 144.52M | 142.30M | 143.79M | 144.85M | 147.73M | 153.28M | 150.60M |
|
Other Non-Current Assets
|
| | | | | | | 0.14M | | | | | 0.45M | 1.28M | 1.74M | 0.90M | 1.21M | 1.77M | 2.29M | 2.04M | 3.99M | 4.05M | 1.43M | 1.46M | 9.35M | 10.36M | 2.66M | 3.01M | 14.51M | 5.54M | 4.95M | 5.21M | 20.27M | 6.10M | 6.55M | 5.84M | 25.42M | 6.34M | 8.33M | 10.40M | 29.62M | 9.38M | 7.33M | 6.33M | 27.13M | 6.47M | 2.84M | 2.07M | 28.21M | 28.25M | 28.67M | 29.20M |
|
Assets
|
0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 7.78M | 22.24M | 24.75M | 24.52M | 24.35M | 35.87M | 65.33M | 96.10M | 98.39M | 205.79M | 227.32M | 325.77M | 369.40M | 428.93M | 471.82M | 539.86M | 602.03M | 604.09M | 636.10M | 656.69M | 750.72M | 812.32M | 884.93M | 956.17M | 966.57M | 1,025.55M | 1,100.91M | 1,136.32M | 1,199.96M | 1,243.31M | 1,263.48M | 1,285.49M | 1,357.27M | 1,406.75M | 1,393.26M | 1,369.04M | 1,320.80M | 1,302.52M | 1,267.70M | 1,263.58M | 1,241.21M | 1,242.60M | 1,256.49M | 1,269.56M | 1,296.96M | 1,273.24M |
|
Accounts Payables
|
| | | | | | | | | 0.11M | 0.14M | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Notes Payables
|
| | | | | | 7.78M | 15.06M | | 16.68M | 0.39M | 0.39M | 23.49M | 54.49M | 54.46M | 39.92M | 38.41M | 38.45M | 38.48M | 38.51M | 38.55M | 38.58M | 38.61M | 38.64M | 38.65M | 38.65M | 38.65M | 38.65M | 38.65M | 38.65M | 50.61M | 65.06M | 64.94M | 64.81M | 64.62M | 57.40M | 57.16M | 56.92M | 56.69M | 57.92M | 57.67M | 57.37M | 57.12M | 56.82M | 25.90M | 25.68M | 14.64M | 14.49M | 14.40M | 14.25M | 14.15M | 1.15M |
|
Dividends payables
|
| | | | | | | | 0.02M | | | | | | | 3.59M | 3.60M | 3.65M | 0.10M | 0.09M | 5.64M | 0.17M | 0.11M | 0.18M | 6.98M | 8.98M | 0.18M | 0.27M | 11.09M | 0.28M | 0.39M | 0.51M | 12.47M | 0.07M | 0.13M | 0.19M | 15.67M | 0.07M | 0.14M | 15.78M | 15.82M | 15.85M | 16.05M | 16.05M | 16.13M | 16.16M | 16.28M | 16.53M | 16.52M | 16.60M | 11.98M | 12.05M |
|
Payables
|
| | | | | | 7.78M | 15.06M | 0.02M | 16.79M | 0.53M | 0.70M | 23.49M | 54.49M | 54.46M | 43.51M | 42.02M | 42.10M | 38.57M | 38.60M | 44.18M | 38.74M | 38.72M | 38.82M | 45.63M | 47.64M | 38.83M | 38.92M | 49.74M | 38.93M | 51.00M | 65.57M | 77.41M | 64.88M | 64.75M | 57.59M | 72.83M | 56.99M | 56.83M | 73.69M | 73.49M | 73.22M | 73.17M | 72.88M | 42.03M | 41.84M | 30.92M | 31.03M | 30.92M | 30.84M | 26.14M | 13.20M |
|
Accumulated Expenses
|
0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.04M | 0.18M | 0.31M | | | | 0.68M | 1.57M | 3.08M | 0.42M | 0.57M | 1.93M | 2.22M | 2.43M | 2.02M | 4.12M | 5.49M | 4.42M | 3.66M | 3.38M | 4.22M | 5.50M | 5.07M | 7.14M | 8.84M | 8.33M | 7.28M | 7.23M | 8.08M | 11.06M | 10.34M | 9.27M | 11.92M | 13.10M | 13.82M | 12.60M | 15.46M | 13.30M | 12.78M | 10.52M | 11.96M | 13.35M | 16.47M | 14.52M | 19.01M | 17.81M |
|
Other Accumulated Expenses
|
| | | 0.01M | | | | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
380.00 | 380.00 | 380.00 | 380.00 | 0.01M | 0.02M | | 4.54M | 5.45M | 5.45M | 5.45M | 9.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | 0.21M | | | | 23.88M | -0.85M | 0.72M | 2.49M | 1.14M | 27.70M | 128.90M | 144.50M | 126.10M | 162.15M | 1.14M | 288.35M | 293.27M | 276.35M | 219.99M | 315.69M | 363.24M | 347.52M | 425.84M | 415.85M | 454.32M | 521.64M | 420.22M | 442.14M | 497.20M | 514.57M | 529.13M | 602.99M | 634.90M | 636.45M | 634.80M | 567.99M | 560.78M | 585.33M | 592.08M | 599.03M | 614.38M | 631.73M | 662.78M | 698.83M | 708.48M |
|
Convertible Debt
|
| | | | | | | 4.54M | | | | | 40.03M | 25.03M | 25.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | 0.69M | 12.68M | 12.32M | 17.48M | 17.70M | 30.45M | 30.34M | 30.43M | 30.45M | 30.08M | 23.19M | 14.79M | 14.68M | 12.96M | 13.92M | 14.07M | 14.50M | 14.79M | 14.62M | 15.10M | 15.92M | 16.08M | 15.72M | 21.83M | 22.20M | 22.23M | 22.13M | 21.93M | 22.05M | 21.79M | 20.75M | 21.82M | 20.54M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 0.28M | 0.48M | 1.11M | 1.08M | 1.29M | 1.49M | 2.08M | 2.03M | 2.03M | 2.00M | 2.78M | 3.29M | 3.16M | 3.42M | 5.60M | 8.62M | 8.22M | 8.00M | 8.44M | 8.33M | 8.13M | 8.16M | 7.90M | 8.22M | 7.61M | 7.03M | 6.44M | 5.86M | 5.28M | 4.71M | 4.15M | 3.64M | 3.94M | 3.90M | 6.12M | 5.52M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | 0.32M | 0.32M | 0.60M | 0.72M | 2.10M | 2.44M | 2.21M | 2.13M | 4.91M | 5.05M | 3.93M | 4.15M | 5.52M | 9.08M | 10.40M | 8.69M | 20.46M | 21.50M | 19.50M | 18.09M | 14.60M | 13.81M | 12.07M | 7.79M | 7.09M | 7.43M | 6.85M | 7.36M | 8.23M | 12.14M | 12.14M | 12.77M | 12.95M | 12.81M | 12.37M | 14.19M | 16.03M | 18.44M | 18.89M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | 65.47M | 83.03M | 85.93M | 45.49M | 71.57M | 174.41M | 190.65M | 173.69M | 210.68M | 280.20M | 341.46M | 345.51M | 332.20M | 280.61M | 380.04M | 430.48M | 415.90M | 496.92M | 502.36M | 556.84M | 625.06M | 525.90M | 548.90M | 601.01M | 618.12M | 625.79M | 700.73M | 735.32M | 736.83M | 732.34M | 667.27M | 656.73M | 649.12M | 653.53M | 650.03M | 665.62M | 686.38M | 715.42M | 753.50M | 748.52M |
|
Total Liabilities
|
0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.04M | 7.82M | 20.02M | 22.87M | 23.05M | 23.07M | 35.16M | 65.47M | 83.35M | 86.25M | 46.08M | 72.29M | 176.51M | 193.09M | 175.90M | 212.81M | 285.11M | 346.51M | 349.44M | 336.35M | 286.13M | 389.12M | 440.88M | 424.58M | 517.38M | 523.86M | 576.34M | 643.15M | 540.50M | 562.71M | 613.08M | 625.91M | 632.88M | 708.16M | 742.16M | 744.20M | 740.56M | 679.41M | 668.87M | 661.89M | 666.48M | 662.84M | 677.99M | 700.57M | 731.45M | 771.94M | 767.41M |
|
Total Debt
|
380.00 | 380.00 | 380.00 | 380.00 | 0.01M | 0.02M | | 4.75M | 5.45M | 5.45M | 5.45M | 33.87M | -0.85M | 0.72M | 2.49M | 1.14M | 27.70M | 128.90M | 144.50M | 126.10M | 162.15M | 1.14M | 288.35M | 293.27M | 276.35M | 219.99M | 315.69M | 363.24M | 347.52M | 425.84M | 415.85M | 454.32M | 521.64M | 420.22M | 442.14M | 497.20M | 514.57M | 529.13M | 602.99M | 634.90M | 636.45M | 634.80M | 567.99M | 560.78M | 585.33M | 592.08M | 599.03M | 614.38M | 631.73M | 662.78M | 698.83M | 708.48M |
|
Common Equity
|
0.00M | -0.00M | -0.01M | -0.02M | -0.02M | -0.04M | -0.04M | 2.22M | 1.87M | 1.47M | 1.28M | 0.72M | -0.14M | 12.75M | 12.13M | 159.71M | 155.03M | 149.25M | 176.30M | 253.03M | 259.01M | 254.74M | 255.51M | 254.66M | 299.75M | 370.56M | 361.60M | 371.44M | 460.35M | 438.79M | 442.71M | 449.21M | 457.76M | 595.82M | 637.25M | 630.23M | 637.58M | 652.62M | 649.11M | 664.58M | 649.07M | 628.48M | 641.39M | 633.65M | 605.81M | 597.10M | 578.37M | 564.61M | 555.92M | 538.10M | 525.02M | 505.83M |
|
Shareholder's Equity
|
0.00M | -0.00M | -0.01M | -0.02M | -0.02M | -0.04M | -0.04M | 2.22M | 1.87M | 1.47M | 1.28M | 0.72M | -0.14M | 12.75M | 12.13M | 159.71M | 155.03M | 149.25M | 176.30M | 253.03M | 259.01M | 254.74M | 255.51M | 254.66M | 299.75M | 370.56M | 361.60M | 371.44M | 460.35M | 438.79M | 442.71M | 449.21M | 457.76M | 595.82M | 637.25M | 630.23M | 637.58M | 652.62M | 649.11M | 664.58M | 649.07M | 628.48M | 641.39M | 633.65M | 605.81M | 597.10M | 578.37M | 564.61M | 555.92M | 538.10M | 525.02M | 505.83M |
|
Liabilities and Shareholders Equity
|
0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 7.78M | 22.24M | 24.75M | 24.52M | 24.35M | 35.87M | 65.33M | 96.10M | 98.39M | 205.79M | 227.32M | 325.77M | 369.40M | 428.93M | 471.82M | 539.86M | 602.03M | 604.09M | 636.10M | 656.69M | 750.72M | 812.32M | 884.93M | 956.17M | 966.57M | 1,025.55M | 1,100.91M | 1,136.32M | 1,199.96M | 1,243.31M | 1,263.48M | 1,285.49M | 1,357.27M | 1,406.75M | 1,393.26M | 1,369.04M | 1,320.80M | 1,302.52M | 1,267.70M | 1,263.58M | 1,241.21M | 1,242.60M | 1,256.49M | 1,269.56M | 1,296.96M | 1,273.24M |
|
Retained Earnings
|
-0.08M | -0.08M | -0.09M | -0.10M | -0.10M | -0.12M | -0.12M | -0.79M | -1.14M | -1.54M | -1.73M | -2.30M | -3.15M | -5.26M | -5.88M | -11.45M | -16.99M | -23.18M | -26.23M | -29.91M | -34.43M | -38.35M | -42.74M | -46.85M | -45.01M | -51.39M | -57.40M | -63.85M | -71.39M | -78.99M | -88.04M | -107.94M | -116.77M | -127.48M | -138.09M | -147.56M | -157.02M | -168.09M | -179.61M | -185.32M | -198.71M | -211.79M | -213.74M | -224.38M | -238.98M | -251.96M | -268.88M | -281.07M | -293.74M | -305.68M | -316.51M | -332.57M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M | 74.96M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
| | | 0.02M | | | | 0.25M | | | | | 0.25M | | | | 17.61M | | | | 21.63M | 21.63M | 21.63M | 22.00M | 25.94M | 34.55M | 34.65M | 36.29M | 43.81M | 44.28M | 46.25M | 48.19M | 49.46M | 60.79M | 64.20M | 64.21M | 64.88M | 65.40M | 65.52M | 65.52M | 65.52M | 65.53M | 65.56M | 65.56M | 0.01M | 0.07M | 0.01M | 0.01M | 13.37M | 66.88M | 13.38M | 13.41M |