|
Real Estate - Gross
|
| | 38.44M | 39.10M | 64.93M | 76.12M | 120.58M | 150.36M | | 186.59M | 247.07M | 271.08M | 300.73M | 320.25M | 348.37M | 376.63M | 432.95M | 454.75M | 474.99M | 492.49M | 508.63M | 534.03M | 556.52M | 575.85M | 605.15M | 615.78M | 648.21M | 664.40M | 703.35M | 747.23M |
|
Accumulated Depreciation
|
| | 7.12M | 7.38M | 7.72M | 8.18M | 8.81M | 9.73M | | 11.88M | 13.21M | 14.98M | 16.71M | 18.75M | 20.88M | 23.14M | 25.60M | 28.38M | 31.26M | 34.21M | 37.29M | 40.46M | 43.79M | 47.22M | 50.77M | 54.41M | 58.17M | 61.96M | 66.02M | 70.31M |
|
Real Estate - Net
|
| | 31.31M | 31.72M | 57.21M | 67.94M | 111.77M | 140.63M | | 174.72M | 233.86M | 256.10M | 284.02M | 301.50M | 327.48M | 353.49M | 407.35M | 426.38M | 443.73M | 458.28M | 471.35M | 493.57M | 512.73M | 528.63M | 554.38M | 561.38M | 590.03M | 602.43M | 637.33M | 676.92M |
|
Cash & Equivalents
|
| | 0.26M | 0.39M | 11.74M | 10.97M | 12.48M | 2.84M | | 7.79M | 2.21M | 3.31M | 4.94M | 4.00M | 5.86M | 5.96M | 4.57M | 4.57M | 1.50M | 2.11M | 2.19M | 2.46M | 2.23M | 1.90M | 1.74M | 0.97M | 1.80M | 0.64M | 1.08M | 1.90M |
|
Receivables - Other
|
| | 140.00 | 0.05M | | | 0.08M | 0.10M | | | | 0.02M | 0.04M | 0.05M | 0.01M | 0.01M | 0.02M | 0.04M | 0.01M | 0.01M | 0.02M | 0.04M | 0.01M | -0.00M | -0.02M | -0.03M | 0.03M | | | |
|
Prepaid Assets
|
| | 0.15M | 0.14M | 1.35M | 2.85M | 2.75M | 3.73M | | 3.67M | 4.43M | 4.43M | 4.79M | 5.78M | 7.51M | 10.70M | 10.70M | 15.78M | 15.97M | 12.57M | 15.22M | 18.14M | 13.37M | 15.00M | 14.06M | 10.25M | 14.52M | 12.03M | 9.85M | 11.57M |
|
Buildings
|
| | 29.55M | 30.01M | 48.80M | 57.18M | 92.87M | 117.54M | | 144.76M | 196.34M | 216.51M | 240.53M | 256.56M | 278.40M | 301.02M | 343.93M | 362.58M | 378.60M | 393.14M | 405.93M | 426.23M | 443.47M | 456.27M | 479.23M | 489.16M | 512.25M | 524.49M | 554.64M | 581.03M |
|
Land & Improvements
|
| | 7.24M | 7.42M | 14.21M | 16.83M | 25.15M | 29.97M | | 38.60M | 46.30M | 49.74M | 55.11M | 58.44M | 64.54M | 69.96M | 83.00M | 85.95M | 90.02M | 92.82M | 96.06M | 100.98M | 106.07M | 112.50M | 118.70M | 119.29M | 128.46M | 132.30M | 140.83M | 157.73M |
|
Long-Term Investments
|
| | | | | | 111.77M | | | 175.23M | 234.37M | 256.62M | 284.53M | 302.01M | 343.69M | 369.68M | 423.52M | 442.53M | 459.86M | 474.39M | 487.43M | 509.63M | 528.77M | 544.65M | 570.37M | 577.35M | 605.98M | 618.36M | 653.22M | 692.79M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | 1.54M | | | | 1.54M | | | | 1.54M | | | |
|
Intangibles
|
| | 7.12M | | 4.40M | 4.78M | 7.32M | 8.66M | | 9.35M | 13.02M | 13.85M | 14.58M | 14.26M | 14.40M | 14.58M | 16.40M | 16.17M | 15.69M | 15.05M | 14.34M | 14.31M | 14.15M | 13.70M | 13.48M | 12.39M | 12.64M | 12.14M | 13.12M | 14.53M |
|
Goodwill & Intangibles
|
| | 7.12M | | 4.40M | 4.78M | 7.32M | 8.66M | | 9.35M | 13.02M | 13.85M | 14.58M | 14.26M | 14.40M | 14.58M | 16.40M | 16.17M | 17.22M | 15.05M | 14.34M | 14.31M | 15.69M | 13.70M | 13.48M | 12.39M | 14.17M | 12.14M | 13.12M | 14.53M |
|
Long-Term Deferred Tax
|
| | 1.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| | 35.68M | 35.96M | 76.20M | 88.33M | 136.79M | 158.38M | | 199.66M | 258.88M | 283.65M | 314.23M | 331.56M | 377.72M | 407.42M | 462.13M | 486.32M | 501.30M | 510.87M | 527.15M | 553.70M | 567.35M | 584.09M | 608.17M | 615.05M | 646.82M | 654.02M | 689.82M | 735.19M |
|
Accounts Payables
|
| | 1.87M | 1.69M | 4.22M | 4.22M | 3.15M | 3.22M | | 4.54M | 5.89M | 6.68M | 6.67M | 7.59M | 8.22M | 6.56M | 8.56M | 8.57M | 9.11M | 7.43M | 8.00M | 10.61M | 12.00M | 9.37M | 10.67M | 14.71M | 16.44M | 15.58M | 17.37M | 19.82M |
|
Payables
|
| | 1.87M | 1.69M | 4.22M | 4.22M | 3.15M | 3.22M | | 4.54M | 5.89M | 6.68M | 6.67M | 7.59M | 8.22M | 6.56M | 8.56M | 8.57M | 9.11M | 7.43M | 8.00M | 10.61M | 12.00M | 9.37M | 10.67M | 14.71M | 16.44M | 15.58M | 17.37M | 19.82M |
|
Short term Debt
|
| | | | | 17.00M | 54.00M | 68.00M | | 49.00M | 78.00M | 64.50M | 82.50M | 44.50M | 13.00M | 40.00M | 18.00M | 31.00M | | 17.00M | 29.00M | | 9.00M | 16.00M | 42.00M | 44.00M | 14.00M | 24.00M | 46.00M | 25.00M |
|
Non-Current Debt
|
| | 34.79M | 34.51M | 6.69M | 3.24M | | | | | | | | 49.33M | 49.36M | 49.39M | 123.82M | 123.88M | 163.75M | 163.82M | 163.89M | 198.72M | 198.80M | 198.88M | 198.97M | 199.05M | 248.79M | 248.90M | 249.01M | 288.17M |
|
Minority Interest
|
| | 0.04M | 0.05M | | | 20.95M | 26.01M | | 28.00M | 27.65M | 31.08M | 37.26M | 41.19M | 45.43M | 48.36M | 49.83M | 53.95M | 54.48M | 55.33M | 55.86M | 54.45M | 58.06M | 65.16M | 64.05M | 63.41M | 66.21M | 69.43M | 73.75M | 74.55M |
|
Operating Leases
|
| | 3.84M | 3.83M | 4.48M | 5.37M | 6.60M | 7.90M | | 8.38M | 8.73M | 8.81M | 8.58M | 8.74M | 8.67M | 9.98M | 11.13M | 11.88M | 11.82M | 12.03M | 11.88M | 12.21M | 13.10M | 13.81M | 14.26M | 14.41M | 16.17M | 16.81M | 19.07M | 19.89M |
|
Non-Current Deferred Tax Liability
|
| | 1.15M | 0.73M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | 41.30M | 40.76M | 18.21M | 30.34M | 66.96M | 82.30M | | 78.52M | 139.25M | 113.05M | 130.78M | 143.15M | 112.24M | 138.84M | 194.43M | 208.24M | 217.59M | 233.10M | 245.58M | 254.37M | 265.72M | 270.80M | 298.63M | 306.09M | 329.32M | 339.11M | 365.27M | 386.71M |
|
Total Debt
|
| | 34.79M | 34.51M | 6.69M | 20.24M | 54.00M | 68.00M | | 49.00M | 78.00M | 64.50M | 82.50M | 93.83M | 62.36M | 89.39M | 141.82M | 154.88M | 163.75M | 180.82M | 192.89M | 198.72M | 207.80M | 214.88M | 240.97M | 243.05M | 262.79M | 272.90M | 295.01M | 313.17M |
|
Common Equity
|
| | -11.00M | -4.80M | 57.99M | 57.99M | 69.82M | 76.07M | | 121.15M | 119.64M | 170.60M | 183.44M | 188.42M | 265.47M | 268.58M | 267.70M | 278.07M | 283.71M | 277.77M | 281.57M | 299.33M | 301.62M | 313.29M | 309.53M | 308.97M | 317.50M | 314.90M | 324.55M | 348.48M |
|
Shareholder's Equity
|
| | -11.00M | -4.80M | 57.99M | 57.99M | 69.82M | 76.07M | | 121.15M | 119.64M | 170.60M | 183.44M | 188.42M | 265.47M | 268.58M | 267.70M | 278.07M | 283.71M | 277.77M | 281.57M | 299.33M | 301.62M | 313.29M | 309.53M | 308.97M | 317.50M | 314.90M | 324.55M | 348.48M |
|
Liabilities and Shareholders Equity
|
| | 35.68M | 35.96M | 76.20M | 88.33M | 136.79M | 158.38M | | 199.66M | 258.88M | 283.65M | 314.23M | 331.56M | 377.72M | 407.42M | 462.13M | 486.32M | 501.30M | 510.87M | 527.15M | 553.70M | 567.35M | 584.09M | 608.17M | 615.05M | 646.82M | 654.02M | 689.82M | 735.19M |
|
Retained Earnings
|
| | -11.00M | -11.18M | -0.73M | -1.03M | -2.58M | -4.18M | | -8.25M | -8.92M | -11.73M | -14.01M | -16.53M | -18.88M | -22.58M | -25.97M | -29.43M | -32.56M | -37.00M | -40.75M | -44.53M | -48.55M | -53.86M | -58.53M | -63.00M | -64.21M | -67.89M | -70.10M | -72.30M |
|
Treasury Shares
|
| | | | | | 0.27M | 0.50M | 0.51M | 0.51M | 0.49M | 0.85M | 0.82M | 0.82M | 0.81M | 1.21M | 1.20M | 1.24M | 1.22M | 1.69M | 1.69M | 1.72M | 1.69M | 2.13M | 2.17M | 2.10M | 2.09M | 2.62M | 2.65M | 2.45M |
|
Shares Outstanding
|
0.00M | 0.00M | 0.00M | 0.00M | 5.31M | 5.31M | 5.31M | 5.42M | 5.45M | 9.48M | 9.46M | 13.35M | 13.68M | 13.71M | 18.59M | 18.79M | 18.78M | 19.04M | 19.56M | 19.76M | 20.03M | 21.54M | 21.96M | 22.63M | 22.74M | 23.34M | 23.52M | 23.72M | 24.26M | 25.95M |