|
Real Estate - Gross
|
| | 0.49B | 0.55B | | | | | | | | | | | | | | | | 2.36B | | 2.44B | 2.60B | 2.80B |
|
Accumulated Depreciation
|
| | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.04B | 0.05B | 0.05B | 0.06B | 0.07B | 0.08B | 0.09B | 0.10B | 0.11B | 0.12B | 0.14B | 0.14B | 0.15B | 0.17B | 0.17B | 0.19B |
|
Real Estate - Net
|
| | 0.48B | 0.54B | 0.61B | 0.70B | 0.78B | 0.91B | 0.99B | 1.09B | 1.18B | 1.26B | 1.32B | 1.37B | 1.47B | 1.54B | 1.59B | 1.66B | 1.74B | 1.83B | 1.83B | 1.87B | 1.98B | 2.18B |
|
Receivables - Accured
|
| | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Mortgage Loans
|
| | | | | | | | 0.04B | 0.05B | 0.05B | 0.05B | 0.09B | 0.11B | 0.11B | 0.11B | 0.12B | 0.13B | 0.14B | 0.14B | 0.15B | 0.15B | 0.14B | 0.14B |
|
Cash & Equivalents
|
0.15B | 0.01B | 0.14B | 0.09B | 0.01B | 0.09B | 0.03B | 0.01B | 0.00B | 0.02B | 0.02B | 0.07B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.03B | 0.01B | 0.01B | 0.02B | 0.05B | 0.01B |
|
Receivables - Net
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Receivables
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Buildings
|
| | 0.32B | 0.36B | 0.41B | 0.48B | 0.53B | 0.63B | 0.69B | 0.77B | 0.84B | 0.91B | 0.97B | 1.01B | 1.08B | 1.15B | 1.21B | 1.27B | 1.35B | 1.40B | 1.40B | 1.42B | 1.47B | 1.59B |
|
Construction in Progress
|
| | | | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B |
|
Land & Improvements
|
| | 0.17B | 0.19B | 0.21B | 0.23B | 0.26B | 0.30B | 0.31B | 0.35B | 0.38B | 0.40B | 0.42B | 0.42B | 0.45B | 0.46B | 0.47B | 0.49B | 0.53B | 0.57B | 0.57B | 0.62B | 0.68B | |
|
Intangibles
|
| | 0.07B | 0.08B | 0.08B | 0.10B | 0.11B | 0.12B | 0.13B | 0.14B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.17B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.16B | 0.17B |
|
Goodwill & Intangibles
|
| | 0.07B | 0.08B | 0.08B | 0.10B | 0.11B | 0.12B | 0.13B | 0.14B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.17B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.16B | 0.17B |
|
Other Non-Current Assets
|
| | 0.03B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.07B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.05B | 0.06B | 0.07B | 0.06B | 0.06B | 0.08B | 0.06B | 0.09B | 0.06B |
|
Assets
|
| | 0.73B | 0.73B | 0.74B | 0.91B | 0.93B | 1.07B | 1.20B | 1.37B | 1.47B | 1.61B | 1.63B | 1.75B | 1.86B | 1.95B | 2.03B | 2.10B | 2.19B | 2.26B | 2.29B | 2.31B | 2.47B | 2.61B |
|
Accounts Payables
|
| | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B |
|
Payables
|
| | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B |
|
Accumulated Expenses
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Non-Current Debt
|
| | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.24B | 0.37B | 0.37B | 0.37B | 0.37B | 0.52B | 0.52B | 0.62B | 0.62B | 0.62B | 0.62B | 0.80B | 0.80B | 1.09B | 1.09B |
|
Minority Interest
|
| | 0.08B | 0.03B | 0.03B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Liabilities from Discontinued Operations
|
| | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Operating Leases
|
| | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Total Liabilities
|
-0.31B | -0.31B | 0.20B | 0.20B | 0.21B | 0.20B | 0.22B | 0.28B | 0.33B | 0.46B | 0.46B | 0.55B | 0.53B | 0.54B | 0.63B | 0.67B | 0.76B | 0.78B | 0.84B | 0.92B | 0.97B | 0.99B | 1.16B | 1.16B |
|
Total Debt
|
| | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.24B | 0.37B | 0.37B | 0.37B | 0.37B | 0.52B | 0.52B | 0.62B | 0.62B | 0.62B | 0.62B | 0.80B | 0.80B | 1.09B | 1.09B |
|
Common Equity
|
0.31B | 0.31B | 0.53B | 0.53B | 0.53B | 0.71B | 0.70B | 0.79B | 0.87B | 0.91B | 1.01B | 1.06B | 1.10B | 1.20B | 1.23B | 1.27B | 1.27B | 1.32B | 1.35B | 1.34B | 1.31B | 1.32B | 1.31B | 1.45B |
|
Shareholder's Equity
|
0.31B | 0.31B | 0.53B | 0.53B | 0.53B | 0.71B | 0.70B | 0.79B | 0.87B | 0.91B | 1.01B | 1.06B | 1.10B | 1.20B | 1.23B | 1.27B | 1.27B | 1.32B | 1.35B | 1.34B | 1.31B | 1.32B | 1.31B | 1.45B |
|
Liabilities and Shareholders Equity
|
| | 0.73B | 0.73B | 0.74B | 0.91B | 0.93B | 1.07B | 1.20B | 1.37B | 1.47B | 1.61B | 1.63B | 1.75B | 1.86B | 1.95B | 2.03B | 2.10B | 2.19B | 2.26B | 2.29B | 2.31B | 2.47B | 2.61B |
|
Retained Earnings
|
| | -0.01B | -0.01B | -0.01B | -0.02B | -0.03B | -0.04B | -0.04B | -0.05B | -0.06B | -0.07B | -0.08B | -0.09B | -0.10B | -0.11B | -0.13B | -0.14B | -0.17B | -0.19B | -0.20B | -0.22B | -0.24B | -0.25B |
|
Treasury Shares
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Shares Outstanding
|
11.80B | 11.80B | 25.73B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B |