Financial Highlights
2021 FQ1 YTD
3/31/2021
2020 FY
12/31/2020
2019 FY
12/31/2019
2018 FY
12/31/2018
2017 FY
12/31/2017
2016 FY
12/31/2016
Balance Sheet ($000)
Real Estate 838,861 833,225 790,894 789,335 758,327 712,315
Real Estate (Less Accumulated Depreciation) 673,661 671,902 644,578 661,223 647,301 619,990
Secured Debt 425,164 421,278 393,164 406,017 394,843 390,479
Total Debt 425,164 421,278 393,164 406,017 395,018 390,654
Total Liabilities 451,405 451,501 420,639 430,716 417,830 411,858
Equity Attributable to Common Shares 111,571 107,561 102,410 97,853 90,751 84,582
Equity Attributable to Partnership Units 182,288 183,967 176,637 185,898 183,024 174,073
Total Equity 293,859 291,528 279,047 283,751 273,775 258,655
Income Statement ($000)
Rental Revenue 31,760 124,616 119,460 116,051 114,280 108,063
Interest Expense 4,287 17,097 18,282 18,329 18,630 18,366
Total Revenue 32,030 129,076 120,884 118,425 118,019 109,681
Total Expense 26,167 102,097 104,825 100,163 100,189 97,100
Net Income 5,836 26,980 16,059 21,978 19,883 12,857
Net Income (Attributable to Partnership Units) 3,753 17,575 10,525 14,604 13,369 8,432
Net Income (Attributable Common Shares) 2,083 9,405 5,534 7,374 6,514 4,425
FFO 11,273 45,260 38,054 40,154 37,813 35,239
Modified FFO NA NA NA NA 39,188 37,320
Key Metrics
FFO Payout (%)(%) 66.35 65.35 74.15 66.49 66.84 64.36
FFO/ Total Revenue (%)(%) 35.20 35.06 31.48 33.91 32.04 32.13
Total Debt/ Gross Real Estate (%)(%) 50.68 50.56 49.71 51.44 52.09 54.84
FFO Growth 23.57 18.94 (5.23) 6.19 7.30 10.23
FFO/Share Growth 0.21 15.71 (7.90) 3.40 (0.70) 2.80
Per Share Information ($)
FFO / Share 0.40 1.62 1.40 1.52 1.47 1.48
Modified FFO per Share NA NA NA NA 1.53 1.56
Principal Payments Schedule ($000)
Debt Due this Fiscal Year 15,835 30,040 24,862 25,076 15,593 36,449
Debt Due during Next Fiscal Year 27,109 26,595 38,756 28,689 25,364 17,018
Debt Due during Second Fiscal Year 50,417 49,886 26,458 46,617 28,045 24,321
Debt Due during Third Fiscal Year 19,421 18,873 49,220 31,868 45,935 26,969
Debt Due during Fourth Fiscal Year 51,057 50,489 19,054 47,746 31,210 44,804
Debt Due Thereafter 263,229 247,228 236,688 228,343 251,420 243,950