|
Real Estate - Gross
|
15.56M | 15.56M | 33.25M | 53.28M | 84.36M | 98.58M | 138.81M | 155.93M | 173.03M | 193.38M | 235.21M | 235.21M | 235.21M | 235.40M | 423.95M | 415.35M | 395.49M | 375.28M | 361.55M | 361.88M | 367.47M | 371.41M | 333.76M | 412.13M | 460.86M | 469.40M | 457.45M | 466.46M | 503.09M | 528.66M | 524.66M | 524.76M | 524.88M | 531.54M | 501.73M | 505.69M | 500.94M | |
|
Accumulated Depreciation
|
0.03M | 0.24M | 0.49M | 0.92M | 1.65M | 2.57M | 3.57M | 4.89M | 6.60M | 8.46M | 10.56M | 12.96M | 15.35M | 17.74M | 20.41M | 24.56M | 27.05M | 28.86M | 32.09M | 35.66M | 38.38M | 41.72M | 37.61M | 40.91M | 43.73M | 44.03M | 46.75M | 50.02M | 44.97M | 47.59M | 50.90M | 55.04M | 59.17M | 63.34M | 59.52M | 63.14M | 66.18M | |
|
Real Estate - Net
|
15.53M | 15.33M | 36.28M | 55.82M | 86.27M | 110.67M | 149.76M | 165.38M | 180.60M | 199.05M | 238.92M | 236.37M | 233.85M | 231.39M | 413.92M | 401.04M | 396.56M | 379.55M | 364.04M | 347.60M | 344.46M | 339.67M | 337.60M | 381.16M | 427.08M | 435.37M | 425.96M | 431.69M | 515.30M | 499.73M | 495.37M | 479.55M | 475.36M | 477.69M | 473.91M | 474.08M | 466.40M | |
|
Cash & Equivalents
|
0.67M | 1.99M | 3.43M | 6.79M | 2.54M | 8.49M | 4.18M | 11.07M | 3.95M | 5.35M | 8.76M | 7.94M | 10.64M | 12.12M | 6.82M | 4.18M | 3.82M | 8.75M | 8.25M | 5.37M | 7.87M | 52.30M | 55.97M | 25.34M | 11.71M | 5.73M | 8.61M | 13.28M | 9.91M | 5.64M | 3.13M | 18.40M | 18.87M | 6.83M | 11.53M | 6.17M | 5.81M | 9.95M |
|
Receivables - Net
|
| | 0.11M | | 0.20M | 1.15M | 1.26M | 1.63M | 2.12M | 2.78M | 3.66M | 4.03M | 4.15M | 4.97M | 6.22M | 7.02M | 6.85M | 6.96M | 6.67M | 7.13M | 7.16M | 7.35M | 6.00M | 7.22M | 8.06M | 8.43M | 7.26M | 8.65M | 9.47M | 11.21M | 12.79M | 14.56M | 16.06M | 17.39M | 18.46M | 19.57M | 20.82M | 22.13M |
|
Receivables - Other
|
| | 0.11M | 0.14M | 0.04M | 0.03M | 0.03M | 0.21M | 0.03M | 0.11M | 0.02M | | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | | 1.82M | 1.82M | | 1.97M | 1.84M | 1.64M | 1.45M | | 0.17M | 0.07M | | | | | | | | | | |
|
Receivables
|
| | 0.22M | | 0.24M | 1.18M | 1.30M | 1.84M | 2.14M | 2.89M | 3.68M | 4.03M | 4.15M | 4.98M | 6.23M | 7.02M | 6.85M | 6.96M | 8.49M | 8.96M | 7.16M | 9.31M | 7.83M | 8.86M | 9.51M | 8.43M | 7.43M | 8.72M | 9.47M | 11.21M | 12.79M | 14.56M | 16.06M | 17.39M | 18.46M | 19.57M | 20.82M | 22.13M |
|
Prepaid Assets
|
| | 0.48M | 1.24M | 0.95M | 1.07M | 1.10M | 1.31M | 1.14M | 1.26M | 0.23M | 0.39M | 0.58M | | 1.87M | 3.12M | 2.43M | 2.32M | 2.19M | 3.10M | 4.51M | 4.78M | 5.86M | 7.81M | 6.77M | 6.39M | 6.10M | 5.90M | 5.43M | 4.88M | 4.17M | 5.12M | 5.23M | 3.40M | 2.69M | 2.83M | 2.51M | 2.43M |
|
Buildings
|
11.07M | 11.07M | 24.24M | 40.57M | 61.60M | 73.84M | 108.59M | 122.60M | 134.48M | 147.96M | 176.37M | 176.37M | 176.37M | 176.56M | 309.90M | 301.09M | 294.12M | 276.93M | 272.40M | 272.40M | 278.39M | 280.28M | 251.25M | 291.54M | 327.47M | 337.34M | 329.87M | 338.03M | 376.62M | 402.04M | 399.67M | 399.77M | 399.88M | 405.07M | 386.10M | 388.88M | 388.56M | 383.02M |
|
Land & Improvements
|
2.74M | 2.74M | 5.37M | 7.35M | 16.18M | 17.41M | 21.88M | | 26.31M | | 41.13M | 41.13M | 41.13M | | 86.78M | 86.78M | 76.91M | 74.08M | 65.36M | 65.36M | 65.51M | 1.90M | 61.01M | 33.30M | 46.99M | 107.56M | 103.66M | 0.77M | 105.65M | 106.26M | 104.86M | 104.86M | 104.86M | 106.21M | 98.01M | 98.74M | 98.74M | 98.17M |
|
Long-Term Investments
|
2.00M | 2.00M | 3.52M | 3.46M | 3.56M | 14.66M | 14.52M | 14.33M | 14.16M | 14.13M | 14.28M | 14.12M | 13.99M | 13.73M | 10.39M | 10.24M | | | 10.00M | | | | 9.94M | | | | 10.01M | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | 50.59M | 17.32M | 17.32M | 17.32M | 17.32M | 17.32M | 17.32M | 17.32M | 17.32M | | | | | | | | | | | | | | | |
|
Intangibles
|
1.76M | | 3.63M | | | 7.33M | | | 12.23M | | | | | | 7.70M | 6.23M | 6.00M | 5.59M | 5.13M | 4.67M | 4.31M | 3.93M | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
1.76M | | 3.63M | | | 7.33M | | | 12.23M | | | | | | 58.29M | 23.55M | 23.32M | 22.91M | 22.45M | 21.99M | 21.63M | 21.25M | 17.32M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.54M | 0.68M | 0.50M | | 1.86M | 1.10M | 0.94M | 0.81M | 0.33M | 0.50M | 3.50M | 3.52M | 0.20M | 2.14M | 0.11M | 0.25M | 0.26M | 0.27M | 0.13M | 4.50M | 2.51M | 2.41M | 2.44M | | | | | | | | 0.63M | | | 1.20M | 1.00M | | | 1.68M |
|
Assets
|
18.90M | 20.54M | 41.30M | 64.74M | 94.58M | 123.25M | 157.07M | 181.82M | 189.40M | 210.07M | 252.43M | 249.41M | 250.11M | 253.31M | 490.92M | 442.63M | 437.06M | 422.52M | 407.45M | 393.48M | 389.56M | 430.44M | 428.49M | 423.83M | 31.41M | 462.64M | 454.43M | 464.84M | 549.41M | 539.06M | 530.90M | 522.46M | 28.19M | 507.37M | 507.83M | 506.80M | 498.85M | 499.57M |
|
Accounts Payables
|
0.57M | 1.11M | 0.47M | 1.47M | 1.62M | 2.17M | 2.41M | 2.40M | 2.54M | 2.83M | 7.16M | 7.26M | 4.26M | 5.20M | 11.56M | 12.68M | 10.72M | 7.94M | 7.58M | 6.86M | 7.95M | 9.91M | 11.84M | 8.78M | 8.73M | 9.66M | 5.88M | 7.34M | 7.02M | 8.89M | 4.47M | 3.85M | 3.73M | 4.99M | 4.04M | 3.80M | 3.33M | 5.69M |
|
Notes Payables
|
7.15M | | | | | | | | | | | | | | 4.80M | 1.02M | 0.53M | 0.53M | 0.52M | | | | | 98.79M | 148.85M | 148.91M | 148.02M | 168.14M | 248.26M | 248.39M | 248.51M | 248.63M | 248.75M | 248.88M | 249.00M | 249.10M | 249.23M | |
|
Payables
|
7.72M | 1.11M | 0.47M | 1.47M | 1.62M | 2.17M | 2.41M | 2.40M | 2.54M | 2.83M | 7.16M | 7.26M | 4.26M | 5.20M | 16.36M | 13.71M | 11.25M | 8.47M | 8.10M | 6.86M | 7.95M | 9.91M | 11.84M | 107.57M | 157.58M | 158.57M | 153.90M | 175.48M | 255.28M | 257.28M | 252.98M | 252.48M | 252.48M | 253.86M | 253.03M | 252.91M | 252.56M | 5.69M |
|
Accumulated Expenses
|
| | 0.11M | | | | 0.57M | 1.00M | 1.32M | 1.17M | 1.42M | 1.46M | 1.61M | 2.86M | 5.77M | 4.30M | 2.38M | 4.39M | 3.07M | 2.19M | 2.51M | 3.58M | 3.86M | 3.10M | 2.88M | 3.77M | 2.16M | 2.42M | 1.92M | 4.08M | 1.20M | 0.86M | 0.89M | 1.70M | 0.88M | 0.66M | 0.61M | 1.06M |
|
Short term Debt
|
| | | | | | 0.91M | | | | 0.98M | 0.05M | 0.03M | 644.00 | 0.63M | 0.47M | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
0.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
11.00M | 7.13M | 10.16M | 15.51M | 25.98M | 42.71M | 60.49M | 77.27M | 85.50M | 98.83M | 122.71M | 115.19M | 115.03M | 114.82M | 194.04M | 196.83M | 186.68M | 179.00M | 175.93M | 177.43M | 181.58M | 180.91M | 152.22M | 44.71M | 44.61M | 44.53M | 44.44M | 44.34M | 44.24M | 34.12M | 31.03M | 30.99M | 30.93M | 30.86M | 30.78M | 30.65M | 30.52M | |
|
Non-Current Deffered Revenue
|
0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
0.01M | 0.02M | 0.20M | 0.15M | 0.14M | 0.23M | 0.05M | 3.58M | 3.55M | 3.47M | 6.00M | 5.40M | 5.76M | 2.56M | 50.60M | 50.60M | 50.60M | 50.60M | 50.60M | 50.60M | 50.60M | 50.60M | 50.60M | 81.11M | 80.95M | 81.74M | 81.28M | 80.05M | 85.37M | 83.50M | 80.68M | 40.34M | 38.71M | 25.48M | 23.90M | 42.27M | 40.61M | |
|
Operating Leases
|
| | | | | | | | | | | | | | 2.39M | 2.27M | 2.15M | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 0.58M | | 0.31M | 0.19M | 0.39M | 0.86M | 0.89M | 0.97M | 0.58M | 1.18M | 1.02M | 1.25M | 1.02M | 2.27M | 2.28M | 2.01M | 1.74M | 1.33M | 1.24M | 1.07M | 0.79M | | | | 0.50M | 1.33M | | | 0.47M | | | 0.76M | 0.47M | | | 0.47M |
|
Total Non-Current Liabilities
|
| | 18.29M | | 37.72M | 53.73M | 77.39M | 92.08M | 91.18M | 104.38M | 142.75M | 129.54M | 122.51M | 123.47M | 235.65M | 239.39M | 236.19M | 226.72M | 215.46M | 210.12M | 209.86M | 203.64M | 205.28M | 183.80M | | 219.79M | 212.90M | 229.59M | 309.32M | 300.66M | 305.30M | 294.13M | 15.36M | 294.87M | 293.31M | | | 294.30M |
|
Total Liabilities
|
19.30M | 15.21M | 18.87M | 23.93M | 38.03M | 53.92M | 77.78M | 92.94M | 92.07M | 105.35M | 143.33M | 130.72M | 123.53M | 124.72M | 236.68M | 241.66M | 238.47M | 228.72M | 217.20M | 211.45M | 211.10M | 204.72M | 206.06M | 183.80M | | 219.79M | 213.40M | 230.92M | 309.32M | 300.66M | 305.77M | 294.13M | 15.36M | 295.62M | 293.78M | 293.43M | 292.64M | 294.77M |
|
Total Debt
|
11.00M | 7.13M | 10.16M | 15.51M | 25.98M | 42.71M | 61.39M | 77.27M | 85.50M | 98.83M | 123.69M | 115.24M | 115.06M | 114.83M | 194.67M | 197.30M | 186.68M | 179.00M | 175.93M | 177.43M | 181.58M | 180.91M | 152.22M | 44.71M | 44.61M | 44.53M | 44.44M | 44.34M | 44.24M | 34.12M | 31.03M | 30.99M | 30.93M | 30.86M | 30.78M | 30.65M | 30.52M | |
|
Common Equity
|
-0.41M | 5.30M | 22.23M | 40.66M | 56.41M | 69.09M | 79.25M | 85.30M | 93.78M | 101.25M | 103.09M | 113.29M | 120.81M | 126.03M | 240.17M | 191.29M | 189.66M | 185.51M | 182.89M | 172.15M | 168.04M | 224.97M | 222.43M | 240.04M | 237.14M | 242.85M | 241.03M | 233.92M | 240.09M | 238.40M | 225.12M | 228.34M | 225.70M | 211.75M | 214.05M | 213.38M | 206.22M | |
|
Shareholder's Equity
|
-0.41M | 5.30M | 22.23M | 40.66M | 56.41M | 69.09M | 79.25M | 85.30M | 93.78M | 101.25M | 103.09M | 113.29M | 120.81M | 126.03M | 240.17M | 191.29M | 189.66M | 185.51M | 182.89M | 172.15M | 168.04M | 224.97M | 222.43M | 240.04M | 237.14M | 242.85M | 241.03M | 233.92M | 240.09M | 238.40M | 225.12M | 228.34M | 225.70M | 211.75M | 214.05M | 213.38M | 206.22M | |
|
Liabilities and Shareholders Equity
|
18.90M | 20.54M | 41.30M | 64.74M | 94.58M | 123.25M | 157.07M | 181.82M | 189.40M | 210.07M | 252.43M | 249.41M | 250.11M | 253.31M | 490.92M | 442.63M | 437.06M | 422.52M | 407.45M | 393.48M | 389.56M | 430.44M | 428.49M | 423.83M | 31.41M | 462.64M | 454.43M | 464.84M | 549.41M | 539.06M | 530.90M | 522.46M | 28.19M | 507.37M | 507.83M | 506.80M | 498.85M | 499.57M |
|
Treasury Shares
|
0.02M | | | 0.02M | 0.07M | 0.16M | | 0.17M | 0.37M | 0.58M | | 0.22M | 0.45M | 0.84M | | 0.30M | 0.33M | 0.48M | | 0.48M | 0.60M | 0.75M | | 0.05M | 0.19M | 0.23M | 0.25M | 0.25M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M |
|
Retained Earnings
|
-0.60M | -0.91M | -1.41M | -2.36M | -3.14M | -4.36M | -6.08M | -8.29M | -10.37M | -12.15M | -16.17M | -19.47M | -23.21M | -26.92M | -31.17M | -84.18M | -89.66M | -92.86M | -92.01M | -94.91M | -97.89M | -96.36M | -101.62M | -115.60M | -116.49M | -115.63M | -117.94M | -124.79M | -123.90M | -132.52M | -145.55M | -145.34M | -147.66M | -151.89M | -154.07M | -156.97M | -162.76M | |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | |
|
Shares Outstanding
|
0.02M | 0.64M | 2.46M | 4.47M | 6.18M | 7.61M | 8.84M | 10.10M | 11.18M | 12.13M | 4.31M | 14.20M | 15.31M | 15.92M | 7.88M | 7.89M | 8.05M | 8.00M | 7.87M | 7.52M | 7.49M | 7.41M | 7.49M | 7.60M | | | | | | | | | 0.43M | 0.47M | 0.50M | 0.53M | | |