|
Real Estate - Gross
|
-13.07M | | | 39.68M | | 44.32M | 44.87M | 78.48M | 79.12M | 90.39M | 117.12M | 148.37M | 169.93M | 185.97M | 217.28M | 228.42M | 257.42M | | 319.02M | | | | | | | | | | | | | | | | | 1,095.44M | | 1,165.37M | 1,223.93M | 1,357.80M | 1,361.76M | 1,390.65M | 1,427.48M | 1,432.39M | 1,431.76M | 1,433.71M | 1,437.27M | 1,383.74M | 1,384.23M | 1,380.26M | 1,378.06M | 1,324.63M | 1,326.59M | 1,312.65M | 1,311.34M |
|
Accumulated Depreciation
|
2.12M | | | 2.54M | | 2.82M | 2.98M | 3.17M | 3.43M | 3.59M | 3.93M | 4.43M | 4.94M | 5.48M | 6.08M | 6.63M | 7.43M | | 9.78M | | | | | | | | | | | | | | | | | 49.24M | | 60.40M | 67.01M | 74.00M | 81.73M | 89.71M | 98.28M | 106.97M | 115.58M | 124.30M | 133.24M | 142.21M | 149.61M | 154.86M | 163.13M | 167.78M | 176.05M | 183.20M | 190.21M |
|
Real Estate - Net
|
30.28M | | | 37.14M | | 41.51M | 41.89M | 75.31M | 75.69M | 86.81M | 113.18M | 143.94M | 164.99M | 180.49M | 211.21M | 221.78M | 249.98M | 268.58M | 309.24M | 326.31M | 379.50M | 405.22M | 444.39M | 449.49M | 458.92M | 463.27M | 497.07M | 538.95M | 541.45M | 587.97M | 740.61M | 792.08M | 799.46M | 820.76M | 858.75M | 1,046.20M | 1,046.37M | 1,104.96M | 1,156.93M | 1,283.80M | 1,280.03M | 1,300.94M | 1,329.20M | 1,325.43M | 1,316.18M | 1,309.41M | 1,304.03M | 1,241.53M | 1,234.62M | 1,225.40M | 1,214.93M | 1,156.85M | 1,150.54M | 1,129.45M | 1,121.12M |
|
Mortgage Loans
|
22.93M | | | 30.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
2.00M | 1.49M | 1.21M | 0.87M | 29.07M | 42.41M | 39.38M | 16.27M | 13.55M | 3.83M | 3.03M | 2.62M | 2.18M | 3.16M | 2.70M | 2.53M | 2.19M | 2.08M | 2.40M | 2.44M | 2.47M | 2.77M | 3.76M | 2.94M | 2.68M | 2.58M | 2.93M | 14.73M | 23.11M | 28.70M | 3.99M | 13.69M | 30.23M | 24.78M | 6.46M | 9.22M | 72.89M | 66.79M | 66.49M | 16.71M | 49.38M | 48.44M | 37.01M | 61.14M | 38.73M | 48.21M | 25.08M | 18.57M | 51.55M | 49.76M | 13.21M | 18.27M | 42.92M | 30.48M | 11.31M |
|
Receivables - Other
|
| | | | | | | | | | 0.12M | 0.04M | | | | | | | | | | | | | | | | 0.02M | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | 1.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Buildings
|
| | | 1.31M | | | | 7.49M | 2.19M | 3.01M | 10.63M | 10.48M | 11.60M | 10.85M | 10.91M | 11.18M | 14.62M | 14.62M | 14.67M | 14.67M | 14.85M | 16.80M | 17.79M | 18.19M | 18.43M | 18.46M | 18.51M | 18.51M | 18.53M | 20.25M | 20.58M | 20.66M | 20.66M | 21.25M | 21.88M | 28.15M | 32.81M | 37.91M | 45.49M | 46.80M | 46.97M | 46.81M | 47.47M | 48.69M | 48.76M | 49.41M | 50.88M | 50.52M | 50.51M | 50.51M | 50.15M | 49.06M | 49.06M | 49.05M | 49.05M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 1.50M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.50M |
|
Land & Improvements
|
| | | 30.83M | 30.83M | 33.97M | 33.97M | 63.94M | 63.99M | 72.81M | 93.34M | 123.00M | 141.48M | 156.09M | 184.18M | 192.02M | 210.67M | 213.66M | 251.91M | 265.99M | 318.47M | 332.04M | 356.01M | 356.32M | 360.38M | 360.58M | 389.33M | 417.31M | 419.60M | 435.87M | 556.56M | 583.25M | 590.14M | 609.79M | 632.18M | 713.33M | 714.68M | 752.80M | 769.38M | 812.83M | 813.42M | 831.10M | 843.44M | 845.78M | 845.68M | 843.21M | 843.21M | 792.28M | 792.31M | 791.97M | 791.13M | 743.14M | 743.16M | 728.75M | 728.59M |
|
Intangibles
|
0.05M | | | 0.44M | | 0.48M | 0.48M | 0.31M | 0.64M | 1.03M | 1.22M | 1.32M | 1.68M | 2.07M | 1.93M | 1.76M | 2.23M | 2.03M | 3.70M | 2.00M | 1.87M | 5.91M | 5.80M | 5.49M | 5.33M | 5.08M | 5.83M | 5.69M | 5.36M | 5.04M | 5.26M | 4.83M | 4.00M | 3.68M | 3.63M | 3.73M | 4.39M | 5.04M | 4.74M | 4.46M | 4.19M | 5.03M | 5.95M | 5.70M | 5.52M | 5.26M | 5.02M | 4.78M | 4.55M | 4.26M | 3.94M | 3.59M | 3.44M | 3.33M | 3.23M |
|
Goodwill & Intangibles
|
0.05M | | | 0.44M | | 0.48M | 0.48M | 0.31M | 0.64M | 1.03M | 1.22M | 1.32M | 1.68M | 2.07M | 1.93M | 1.76M | 2.23M | 2.03M | 3.70M | 2.00M | 1.87M | 5.91M | 5.80M | 5.49M | 5.33M | 5.08M | 5.83M | 5.69M | 5.36M | 5.04M | 5.26M | 4.83M | 4.00M | 3.68M | 3.63M | 3.73M | 4.39M | 5.04M | 4.74M | 4.46M | 4.19M | 5.03M | 5.95M | 5.70M | 5.52M | 5.26M | 5.02M | 4.78M | 4.55M | 4.26M | 3.94M | 3.59M | 3.44M | 3.33M | 3.23M |
|
Other Non-Current Assets
|
0.21M | | | 0.77M | | 3.12M | 3.28M | 0.79M | 0.74M | 0.86M | 1.83M | 2.65M | 1.92M | 2.22M | 1.98M | 2.47M | 2.44M | 2.37M | 2.43M | 3.24M | 2.91M | 2.91M | 2.41M | 2.83M | 3.94M | 4.28M | 4.07M | 5.75M | 6.03M | 7.01M | 7.17M | 6.19M | 7.43M | 7.47M | 9.54M | 8.14M | 10.81M | 24.84M | 33.67M | 46.59M | 52.15M | 55.91M | 65.66M | 64.98M | 66.02M | 65.85M | 71.98M | 68.81M | 72.78M | 73.13M | 85.85M | 46.94M | 84.84M | 39.72M | 48.58M |
|
Assets
|
32.77M | | | 40.99M | | 88.21M | 85.70M | 93.67M | 91.62M | 93.77M | 120.62M | 151.70M | 172.10M | 189.22M | 219.19M | 228.68M | 256.97M | 275.19M | 316.31M | 333.99M | 386.98M | 417.02M | 456.56M | 462.28M | 472.92M | 475.21M | 509.90M | 565.12M | 575.95M | 628.72M | 757.03M | 816.79M | 841.12M | 856.69M | 878.38M | 1,067.29M | 1,134.47M | 1,201.63M | 1,261.84M | 1,351.55M | 1,385.75M | 1,410.32M | 1,437.81M | 1,457.25M | 1,426.45M | 1,428.73M | 1,406.11M | 1,387.32M | 1,363.51M | 1,352.55M | 1,317.93M | 1,312.19M | 1,281.74M | 1,258.59M | 1,225.78M |
|
Accounts Payables
|
0.41M | | | 0.91M | | 0.63M | 0.67M | 1.10M | 1.04M | 0.68M | 0.93M | 1.93M | 2.39M | 2.88M | 2.70M | 3.50M | 4.75M | 3.95M | 2.22M | 2.80M | 2.60M | 4.68M | 4.38M | 7.40M | 8.57M | 9.96M | 6.40M | 9.15M | 6.71M | 9.13M | 7.01M | 10.13M | 8.73M | 12.44M | 12.00M | 9.08M | 8.57M | 10.81M | 8.41M | 10.87M | 12.71M | 14.57M | 11.57M | 16.27M | 9.67M | 14.10M | 9.72M | 10.30M | 8.40M | 11.24M | 18.79M | 18.40M | 15.71M | 13.78M | 10.03M |
|
Notes Payables
|
| | | 0.10M | | 0.10M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.41M | | | 1.01M | | 0.73M | 0.77M | 1.10M | 1.04M | 0.68M | 0.93M | 1.93M | 2.39M | 2.88M | 2.70M | 3.50M | 4.75M | 3.95M | 2.22M | 2.80M | 2.60M | 4.68M | 4.38M | 7.40M | 8.57M | 9.96M | 6.40M | 9.15M | 6.71M | 9.13M | 7.01M | 10.13M | 8.73M | 12.44M | 12.00M | 9.08M | 8.57M | 10.81M | 8.41M | 10.87M | 12.71M | 14.57M | 11.57M | 16.27M | 9.67M | 14.10M | 9.72M | 10.30M | 8.40M | 11.24M | 18.79M | 18.40M | 15.71M | 13.78M | 10.03M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | 0.79M | 0.83M | 0.92M | 0.92M | 0.92M | 1.02M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
0.05M | | | 0.10M | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 30.72M | | 29.49M | 29.49M | 43.05M | 41.33M | 3.00M | 53.85M | 82.42M | 94.87M | 107.66M | 135.09M | 141.58M | 156.93M | 165.97M | 167.88M | 190.80M | 220.72M | 236.94M | 290.23M | 291.00M | 289.05M | 289.92M | 316.14M | 335.79M | 333.83M | 350.14M | 448.00M | 481.83M | 477.43M | 491.54M | 491.92M | 623.96M | 628.91M | 627.41M | 645.97M | 667.88M | 660.00M | 661.85M | 639.65M | 626.40M | 598.96M | 593.66M | 584.10M | 573.91M | 551.95M | 549.19M | 530.48M | 523.92M | 498.63M | 496.18M | 480.16M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | 27.66M | | 27.77M | 27.83M | 27.89M | 27.95M | 28.01M | 28.07M | 28.12M | 28.18M | 28.24M | 28.30M | 28.36M | 28.42M | 28.48M | 28.54M | 28.59M | 58.37M | 58.48M | 58.59M | 58.70M | 58.80M | 58.90M | 59.01M | 59.11M | 59.21M | 59.31M | 59.42M | 59.52M | 59.62M | 59.72M | 59.83M | 59.93M | 60.03M | 60.13M | 60.24M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | 5.80M | 5.71M | 27.60M | 11.09M | 27.71M | 11.38M | 9.93M | 8.03M | 7.91M | 5.79M | 5.55M | 4.81M | | | 2.40M | 2.35M | 2.36M | 1.15M | | | 1.83M | 2.03M | 2.13M | 2.25M | 2.25M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.18M | | | 0.74M | | 0.74M | 0.74M | 2.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.46M | | | 0.27M | | 0.49M | 0.31M | 0.75M | 0.90M | 1.39M | 2.11M | 2.92M | 3.75M | 3.34M | 4.85M | 4.94M | 8.43M | 7.80M | 8.92M | 7.65M | 8.97M | 7.26M | 9.04M | 7.10M | 10.53M | 7.86M | 10.96M | 9.96M | 11.67M | 9.39M | 15.12M | 15.23M | 15.47M | 16.10M | 14.74M | 19.28M | 17.70M | 21.53M | 20.14M | 20.71M | 18.29M | 19.99M | 17.01M | 19.65M | 20.59M | 23.54M | 17.67M | 19.91M | 16.91M | 20.61M | 14.63M | 16.18M | 13.94M | 14.97M | 10.67M |
|
Total Non-Current Liabilities
|
24.77M | | | 32.58M | | 31.04M | 31.07M | 44.41M | 42.78M | 45.32M | 58.72M | 88.81M | 109.18M | 113.97M | 143.33M | 145.74M | 165.10M | 185.16M | 220.84M | 238.55M | 272.06M | 305.28M | 328.53M | 337.23M | 330.42M | 332.20M | 351.73M | 374.11M | 369.51M | 387.98M | 488.61M | 522.59M | 517.60M | 534.21M | 546.32M | 664.22M | 699.10M | 698.79M | 716.25M | 741.78M | 735.54M | 738.40M | 713.58M | 706.24M | 670.98M | 670.26M | 656.96M | 647.80M | 623.28M | 623.47M | 612.10M | 608.83M | 577.92M | 573.54M | 553.32M |
|
Total Liabilities
|
25.23M | | | 32.85M | | 31.53M | 31.38M | 45.16M | 43.68M | 46.71M | 60.83M | 91.73M | 112.93M | 117.32M | 148.17M | 150.68M | 173.53M | 192.96M | 229.76M | 246.21M | 281.03M | 312.54M | 337.57M | 344.33M | 340.95M | 340.06M | 362.70M | 384.07M | 381.18M | 397.37M | 503.74M | 537.82M | 533.07M | 550.31M | 561.06M | 683.50M | 716.80M | 720.32M | 736.39M | 762.48M | 753.82M | 758.39M | 730.59M | 725.89M | 691.57M | 693.80M | 674.63M | 667.71M | 640.19M | 644.08M | 626.73M | 625.01M | 591.86M | 588.51M | 563.98M |
|
Total Debt
|
0.05M | | | 30.82M | | 29.56M | 29.49M | 43.05M | 41.33M | 3.00M | 53.85M | 82.42M | 94.87M | 107.66M | 135.09M | 141.58M | 156.93M | 165.97M | 167.88M | 190.80M | 220.72M | 236.94M | 290.23M | 291.00M | 289.05M | 289.92M | 316.14M | 335.79M | 333.83M | 350.14M | 448.00M | 481.83M | 477.43M | 491.54M | 491.92M | 623.96M | 628.91M | 627.41M | 645.97M | 667.88M | 660.00M | 661.85M | 639.65M | 626.40M | 598.96M | 593.66M | 584.10M | 573.91M | 551.95M | 549.19M | 530.48M | 523.92M | 498.63M | 496.18M | 480.16M |
|
Common Equity
|
7.54M | | | 8.14M | | 56.67M | 54.33M | 48.51M | 47.95M | 47.06M | 59.79M | 59.97M | 59.17M | 71.90M | 71.02M | 78.01M | 83.44M | 82.23M | 86.55M | 87.78M | 105.95M | 104.48M | 118.99M | 117.95M | 131.97M | 135.15M | 147.20M | 181.05M | 194.77M | 231.35M | 253.29M | 278.97M | 308.06M | 306.38M | 317.31M | 383.79M | 417.67M | 481.31M | 525.45M | 589.07M | 631.92M | 651.93M | 707.23M | 731.36M | 734.88M | 734.93M | 731.49M | 719.61M | 723.32M | 708.47M | 691.20M | 687.18M | 689.88M | 670.07M | 661.79M |
|
Shareholder's Equity
|
7.54M | | | 8.14M | | 56.67M | 54.33M | 48.51M | 47.95M | 47.06M | 59.79M | 59.97M | 59.17M | 71.90M | 71.02M | 78.01M | 83.44M | 82.23M | 86.55M | 87.78M | 105.95M | 104.48M | 118.99M | 117.95M | 131.97M | 135.15M | 147.20M | 181.05M | 194.77M | 231.35M | 253.29M | 278.97M | 308.06M | 306.38M | 317.31M | 383.79M | 417.67M | 481.31M | 525.45M | 589.07M | 631.92M | 651.93M | 707.23M | 731.36M | 734.88M | 734.93M | 731.49M | 719.61M | 723.32M | 708.47M | 691.20M | 687.18M | 689.88M | 670.07M | 661.79M |
|
Liabilities and Shareholders Equity
|
32.77M | | | 40.99M | | 88.21M | 85.70M | 93.67M | 91.62M | 93.77M | 120.62M | 151.70M | 172.10M | 189.22M | 219.19M | 228.68M | 256.97M | 275.19M | 316.31M | 333.99M | 386.98M | 417.02M | 456.56M | 462.28M | 472.92M | 475.21M | 509.90M | 565.12M | 575.95M | 628.72M | 757.03M | 816.79M | 841.12M | 856.69M | 878.38M | 1,067.29M | 1,134.47M | 1,201.63M | 1,261.84M | 1,351.55M | 1,385.75M | 1,410.32M | 1,437.81M | 1,457.25M | 1,426.45M | 1,428.73M | 1,406.11M | 1,387.32M | 1,363.51M | 1,352.55M | 1,317.93M | 1,312.19M | 1,281.74M | 1,258.59M | 1,225.78M |
|
Retained Earnings
|
7.53M | | | 8.13M | | 5.34M | 2.99M | -2.82M | -3.39M | -4.28M | -4.76M | -5.40M | -6.19M | -7.26M | -8.14M | -8.90M | -9.86M | -10.99M | -12.20M | -13.40M | -14.62M | -15.94M | -17.80M | | | | | | | | -0.35M | -0.39M | -1.65M | -1.82M | -1.72M | -1.50M | -0.13M | -1.34M | -0.99M | -1.04M | 3.69M | 6.26M | 9.46M | 9.01M | 7.36M | 8.71M | 10.27M | 7.37M | 8.37M | 8.34M | 5.78M | 7.63M | 6.31M | 5.46M | 5.05M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.20M | 0.20M | | | |
|
Shares Outstanding
|
2.75M | | | 2.75M | 6.53M | 6.53M | 6.53M | 6.53M | 6.53M | 6.53M | 7.68M | 7.75M | 7.75M | 9.06M | 9.06M | 9.99M | 9.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |