|
Real Estate - Gross
|
30.07M | 38.27M | 47.17M | 68.73M | 68.73M | 83.60M | 111.37M | 150.93M | 165.94M | 239.36M | 312.61M | 518.03M | 689.95M | 815.39M | 916.50M | 1,060.24M | 1,182.56M | 1,335.73M | 1,470.65M | 1,722.10M | 1,896.61M | 2,125.71M | 2,175.37M | 2,204.69M | 2,305.85M | 2,341.67M | 2,350.96M | 2,368.51M | 2,386.00M | 2,401.98M | 2,415.76M | 2,439.97M | 2,452.03M | 2,453.36M | 2,456.32M |
|
Accumulated Depreciation
|
0.19M | 0.36M | 0.58M | 0.94M | 1.42M | 1.95M | 2.66M | 3.57M | 4.79M | 6.40M | 8.62M | 12.17M | 17.08M | 23.82M | 31.47M | 40.20M | 49.03M | 58.88M | 69.77M | 81.94M | 95.61M | 109.10M | 124.79M | 138.41M | 153.17M | 169.66M | 186.12M | 202.69M | 219.63M | 235.44M | 253.16M | 271.19M | 289.37M | 306.59M | 324.86M |
|
Real Estate - Net
|
29.89M | 37.90M | 46.59M | 67.79M | 67.31M | 81.65M | 108.71M | 147.36M | 161.15M | 232.96M | 303.98M | 505.86M | 672.88M | 791.57M | 885.03M | 1,020.04M | 1,133.53M | 1,276.86M | 1,400.88M | 1,640.17M | 1,801.00M | 2,016.61M | 2,050.58M | 2,066.28M | 2,152.68M | 2,172.01M | 2,164.84M | 2,165.82M | 2,166.37M | 2,166.54M | 2,162.60M | 2,168.78M | 2,162.67M | 2,146.77M | 2,131.46M |
|
Loans - Net
|
| | | | | | | | | | | | | | | | | | | 12.92M | 15.53M | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
33.35M | 25.76M | 22.20M | 11.76M | 42.08M | 21.18M | 53.02M | 13.05M | 59.22M | 57.45M | 109.27M | 117.32M | 131.29M | 61.64M | 161.07M | 126.01M | 122.13M | 156.31M | 127.30M | 86.42M | 45.02M | 45.96M | 78.52M | 88.57M | 39.10M | 94.05M | 118.48M | 141.70M | 153.50M | 120.83M | 147.13M | 146.25M | 128.01M | 99.67M | 36.67M |
|
Prepaid Assets
|
0.27M | 0.25M | 1.35M | 0.48M | 0.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Buildings
|
22.48M | 27.88M | 30.89M | 51.31M | 51.31M | 57.10M | 78.05M | 109.42M | 123.93M | 183.23M | 231.25M | 382.04M | 464.27M | 530.27M | 575.53M | 644.93M | 691.53M | 763.27M | 816.10M | 979.42M | 1,070.43M | 1,220.82M | 1,261.65M | 2,010.63M | 2,054.86M | 2,081.73M | 2,100.66M | 2,108.22M | 2,119.57M | 2,161.26M | 2,209.72M | 2,230.81M | 2,244.16M | 2,249.41M | 2,252.14M |
|
Construction in Progress
|
| | | | | 4.37M | 4.68M | 6.30M | 0.67M | | | | | | | | 2.43M | 3.83M | 4.58M | | | 68.91M | 60.55M | 54.11M | 108.46M | 117.41M | 107.77M | 117.77M | 123.91M | 97.83M | 60.00M | 62.39M | 60.49M | 57.49M | 57.71M |
|
Land & Improvements
|
7.60M | 10.38M | 10.38M | 11.51M | 11.51M | 14.82M | | 20.48M | 22.56M | 28.49M | 37.96M | 48.65M | 51.71M | 58.47M | 68.03M | 75.66M | 79.99M | 91.66M | 98.93M | 122.39M | 131.93M | 136.12M | 140.19M | 139.95M | 142.52M | 142.52M | 142.52M | 142.52M | 142.52M | 142.89M | 146.04M | 146.77M | 147.38M | 146.47M | 146.47M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.24M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | 9.15M | 9.21M | 9.54M | 9.32M | 9.11M | 8.89M | 8.68M | 8.46M | 8.24M | 8.03M | 7.82M | 7.60M | 7.38M | 7.17M | 6.96M | 6.58M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | 9.15M | 9.21M | 9.54M | 9.32M | 9.11M | 8.89M | 8.68M | 8.46M | 8.24M | 8.03M | 7.82M | 7.60M | 7.38M | 7.17M | 6.96M | 6.58M |
|
Other Non-Current Assets
|
| | | 0.48M | | 1.45M | 0.50M | 0.61M | 2.30M | 10.02M | 9.35M | 35.07M | 23.03M | 11.47M | 1.54M | 1.78M | 2.02M | 1.46M | 9.75M | 10.00M | 25.40M | 24.52M | 33.11M | 30.18M | 28.54M | 26.32M | 32.75M | 30.02M | 28.33M | 25.72M | 29.64M | 26.89M | 25.84M | 22.88M | 29.28M |
|
Assets
|
63.51M | 63.91M | 70.14M | 80.03M | 158.90M | 161.70M | 166.21M | 281.47M | 420.41M | 430.72M | 623.15M | 745.86M | 1,080.47M | 1,179.15M | 1,499.85M | 1,768.08M | 1,797.93M | 2,090.85M | 2,102.09M | 2,084.60M | 2,108.11M | 2,425.68M | 2,430.73M | 2,414.84M | 2,413.24M | 2,396.26M | 2,389.42M | 2,391.09M | 2,399.51M | 2,384.18M | 2,395.33M | 2,378.05M | 2,352.59M | 2,305.05M | 2,337.91M |
|
Accounts Payables
|
0.34M | 0.56M | 0.61M | 1.06M | 0.55M | 2.91M | 1.18M | 1.97M | 1.22M | 3.58M | 1.04M | 3.42M | 1.30M | 3.23M | 1.34M | 4.64M | 2.36M | 4.87M | 8.45M | 7.72M | 8.99M | 6.43M | 13.14M | 10.62M | 11.39M | 8.44M | 13.63M | 11.41M | 12.16M | 8.91M | 14.96M | 10.56M | 12.42M | 10.18M | 15.24M |
|
Dividends payables
|
| 0.53M | 0.53M | 1.20M | 2.03M | 2.03M | 2.71M | 3.76M | 4.75M | 6.22M | 9.20M | 12.97M | 17.41M | 20.11M | 26.32M | 30.07M | 32.00M | 33.92M | 36.32M | 38.85M | 46.17M | 49.44M | 50.84M | 50.84M | 51.06M | 51.08M | 51.08M | 51.83M | 52.30M | 54.59M | 54.82M | 54.82M | 55.24M | 54.66M | 54.79M |
|
Payables
|
0.34M | 1.09M | 1.13M | 2.26M | 2.58M | 4.94M | 3.89M | 5.73M | 5.97M | 9.81M | 10.25M | 16.39M | 18.71M | 23.34M | 27.66M | 34.71M | 34.36M | 38.79M | 44.77M | 46.56M | 55.16M | 55.87M | 63.98M | 61.45M | 62.45M | 59.52M | 64.71M | 63.23M | 64.45M | 63.50M | 69.78M | 65.38M | 67.66M | 64.84M | 70.04M |
|
Accumulated Expenses
|
| | | | | | | | 0.58M | 1.90M | 0.23M | 0.23M | 0.23M | 1.60M | 0.23M | | | | | | | | | | | 0.54M | 0.94M | 1.30M | 1.90M | | 2.40M | 2.40M | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | 293.44M | 293.59M | 293.86M | 294.17M | 294.48M | 294.79M | 295.12M | 295.44M | 295.77M | 296.11M | 296.45M | 296.80M | 297.15M | 297.50M | 297.87M | 289.50M | 289.86M | 290.23M |
|
Convertible Debt
|
| | | | | | | | 133.20M | 257.31M | 207.00M | 185.56M | 179.80M | 205.34M | 277.89M | 397.66M | 391.67M | 419.03M | 506.29M | 134.27M | 29.45M | 10.88M | 9.07M | 10.28M | 4.44M | 5.48M | 5.58M | 7.58M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | 1.20M | 1.20M | 1.15M | 1.11M | 1.06M | 1.00M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | 1.06M | | 3.19M | 1.41M | 1.17M | 2.15M | 2.08M | 1.99M | 1.90M | 3.04M | 3.37M | 3.67M | 5.06M | 12.24M | 10.15M | 11.22M | 11.34M | 10.85M | 12.65M | 8.81M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | 242.05M | | 572.49M | 589.55M | 471.74M | 459.30M | 447.83M | 461.83M | 451.04M | 452.05M | 439.67M | 437.08M | 433.06M | 431.85M | 426.82M | 437.57M | 430.65M | 419.57M | 412.00M | 465.76M |
|
Total Liabilities
|
2.89M | 3.93M | 10.18M | 6.48M | 7.18M | 10.11M | 15.12M | 17.17M | 152.03M | 164.53M | 173.37M | 197.85M | 221.49M | 209.18M | 229.85M | 243.11M | 280.31M | 575.68M | 590.95M | 472.90M | 461.45M | 449.91M | 463.82M | 452.94M | 455.09M | 443.04M | 440.75M | 438.12M | 444.09M | 436.98M | 448.79M | 441.99M | 430.42M | 424.65M | 474.57M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | 293.44M | 293.59M | 293.86M | 294.17M | 294.48M | 294.79M | 295.12M | 295.44M | 295.77M | 296.11M | 296.45M | 296.80M | 297.15M | 297.50M | 297.87M | 289.50M | 289.86M | 290.23M |
|
Common Equity
|
60.62M | 59.98M | 59.96M | 73.55M | 151.71M | 151.59M | 151.09M | 264.29M | 268.38M | 266.19M | 449.78M | 548.01M | 858.98M | 969.97M | 1,270.00M | 1,524.97M | 1,517.62M | 1,515.17M | 1,511.13M | 1,611.70M | 1,646.66M | 1,975.77M | 1,966.91M | 1,961.89M | 1,958.15M | 1,953.22M | 1,948.67M | 1,952.97M | 1,955.43M | 1,947.20M | 1,946.54M | 1,936.06M | 1,922.16M | 1,880.41M | 1,863.34M |
|
Shareholder's Equity
|
60.62M | 59.98M | 59.96M | 73.55M | 151.71M | 151.59M | 151.09M | 264.29M | 268.38M | 266.19M | 449.78M | 548.01M | 858.98M | 969.97M | 1,270.00M | 1,524.97M | 1,517.62M | 1,515.17M | 1,511.13M | 1,611.70M | 1,646.66M | 1,975.77M | 1,966.91M | 1,961.89M | 1,958.15M | 1,953.22M | 1,948.67M | 1,952.97M | 1,955.43M | 1,947.20M | 1,946.54M | 1,936.06M | 1,922.16M | 1,880.41M | 1,863.34M |
|
Liabilities and Shareholders Equity
|
63.51M | 63.91M | 70.14M | 80.03M | 158.90M | 161.70M | 166.21M | 281.47M | 420.41M | 430.72M | 623.15M | 745.86M | 1,080.47M | 1,179.15M | 1,499.85M | 1,768.08M | 1,797.93M | 2,090.85M | 2,102.09M | 2,084.60M | 2,108.11M | 2,425.68M | 2,430.73M | 2,414.84M | 2,413.24M | 2,396.26M | 2,389.42M | 2,391.09M | 2,399.51M | 2,384.18M | 2,395.33M | 2,378.05M | 2,352.59M | 2,305.05M | 2,337.91M |
|
Retained Earnings
|
-4.98M | -5.41M | -5.07M | -4.46M | -3.52M | -1.98M | -0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares
|
| | | 14.01M | 14.01M | 14.01M | 14.01M | 14.01M | 14.01M | 14.01M | 14.01M | 14.01M | 14.01M | 14.01M | 14.01M | 14.01M | 14.01M | 14.01M | 14.01M | 14.01M | 14.01M | 14.01M | 14.01M | 14.01M | 14.01M | 14.01M | 14.01M | 14.01M | 14.01M | 14.01M | 23.63M | 23.63M | 32.82M | 36.84M | 42.74M |
|
Treasury Shares
|
0.18M | 0.11M | 0.11M | 0.11M | 0.15M | 0.15M | 0.15M | 0.15M | 0.14M | 0.14M | 0.14M | 0.14M | 0.08M | 0.08M | 0.08M | 0.08M | 0.06M | 0.06M | 0.06M | 0.06M | 0.08M | 0.08M | 0.08M | 0.08M | 0.15M | 0.15M | 0.15M | 0.15M | 0.22M | 0.22M | | 0.22M | 0.29M | 0.29M | 0.37M |
|
Shares Outstanding
|
3.53M | 3.50M | 3.50M | 3.50M | 6.78M | 6.79M | 6.79M | 9.78M | 9.81M | 9.81M | 11.37M | 12.64M | 17.04M | 18.61M | 22.17M | 23.94M | 23.93M | 23.93M | 23.93M | 25.61M | 26.11M | 27.97M | 27.97M | 27.97M | 28.03M | 28.04M | 28.04M | 28.14M | 28.33M | 28.33M | 28.33M | 28.33M | 28.38M | 28.02M | 28.02M |