Real Estate |
210,934 |
204,102 |
160,175 |
135,532 |
133,499 |
109,041 |
94,224 |
47,916 |
Real Estate (Less Accumulated Depreciation) |
186,586 |
182,014 |
142,460 |
121,520 |
123,712 |
103,100 |
91,488 |
47,586 |
Secured Debt |
126,321 |
127,122 |
98,976 |
86,483 |
88,905 |
74,948 |
68,720 |
35,168 |
Total Debt |
126,321 |
127,122 |
98,976 |
86,483 |
88,905 |
74,948 |
68,720 |
35,168 |
Total Liabilities |
135,951 |
136,073 |
108,703 |
96,939 |
98,404 |
84,212 |
76,609 |
40,322 |
Equity (Attributable to Common Shares) |
56,066 |
55,838 |
50,895 |
32,557 |
33,717 |
35,806 |
23,678 |
9,761 |
Equity (Attributable to Partnership Units) |
20,650 |
21,265 |
17,292 |
16,219 |
18,207 |
18,444 |
16,937 |
18,844 |
Total Equity |
76,716 |
77,103 |
68,187 |
48,776 |
51,924 |
54,250 |
40,615 |
28,605 |
Total Assets |
212,667 |
213,176 |
176,891 |
145,714 |
150,328 |
138,462 |
117,224 |
68,927 |
Rental Revenue |
13,066 |
25,874 |
20,784 |
20,970 |
19,332 |
18,213 |
10,040 |
1,560 |
Interest Expense |
2,398 |
4,390 |
3,552 |
3,682 |
3,798 |
3,259 |
2,122 |
425 |
Total Revenue |
13,267 |
25,874 |
32,008 |
21,033 |
19,433 |
18,331 |
10,061 |
1,567 |
Net Income |
1,559 |
5,200 |
2,839 |
1,249 |
(891) |
(2,630) |
(2,525) |
(3,173) |
Net Income (Attributable to Common Shares) |
1,067 |
3,534 |
1,849 |
792 |
(568) |
(1,650) |
(1,409) |
(1,916) |
Net Income (Attributable to Partnership Units) |
492 |
1,666 |
990 |
457 |
(323) |
(980) |
(1,116) |
(1,257) |
FFO |
5,391 |
12,349 |
8,442 |
8,498 |
6,738 |
7,124 |
3,357 |
(1,941) |
Modified FFO |
5,391 |
12,349 |
8,442 |
8,498 |
6,738 |
7,124 |
4,035 |
351 |
Total Expenses |
11,707 |
18,859 |
19,069 |
19,784 |
20,325 |
20,960 |
12,585 |
4,739 |
FFO Payout (%) |
64.51% |
52.92% |
62.93% |
57.01% |
66.83% |
57.21% |
88.61% |
(45.14)% |
FFO/Total Revenue (%) |
40.64% |
47.73% |
40.61% |
40.41% |
34.75% |
38.86% |
31.72% |
(123.91)% |
Total Debt/Gross Real Estate (%) |
59.89% |
62.28% |
61.79% |
63.81% |
66.60% |
68.73% |
72.93% |
73.40% |
FFO/Share |
$0.51 |
$1.20 |
$0.99 |
$1.06 |
$0.88 |
$1.01 |
$0.63 |
$ (1.02) |
Modified FFO per Share |
$0.51 |
$1.20 |
$0.99 |
$1.06 |
$0.88 |
$1.01 |
$0.76 |
$ 0.18 |
Dividends Declared per Share |
$0.3300 |
$0.6325 |
$0.6325 |
$0.60375 |
$0.58938 |
$0.56375 |
$0.55 |
$ 0.3375 |
Debt Due this Fiscal Year |
- |
- |
- |
- |
- |
- |
- |
- |
Debt Due during Next Fiscal Year |
- |
5,338 |
3,090 |
17,346 |
2,500 |
2,026 |
1,758 |
954 |
Debt Due during Second Fiscal Year |
12,377 |
4,108 |
4,535 |
2,359 |
29,132 |
2,115 |
1,865 |
993 |
Debt Due during Third Fiscal Year |
- |
15,428 |
3,235 |
5,792 |
1,770 |
28,729 |
1,941 |
1,033 |
Debt Due during Fourth Fiscal Year |
15,584 |
3,912 |
14,517 |
2,330 |
5,189 |
1,350 |
28,512 |
1,073 |
Debt Due Thereafter |
98,950 |
98,337 |
73,600 |
59,100 |
50,785 |
41,166 |
35,144 |
31,353 |
Common shares/UPREIT Units Outstanding |
10,540,575 |
10,307,796 |
8,565,331 |
8,026,079 |
7,640,300 |
7,047,029 |
5,298,534 |
1,900,496 |
UPREIT Units Outstanding |
3,326,831 |
3,302,486 |
2,987,107 |
2,937,431 |
2,769,877 |
2,626,518 |
2,342,335 |
752,903 |
Common shares Outstanding |
7,213,744 |
7,005,310 |
5,578,224 |
5,088,648 |
4,870,423 |
4,420,510 |
2,956,198 |
1,147,593 |