Farmland Partners Inc(NYSE:FPI)
Farmland Partners Inc. is an internally managed real estate company that owns and seeks to acquire high-quality North American farmland and makes loans to farmers secured by farm real estate. As of the date of this release, the Company owns approximately 155,000 acres in 16 states, including Alabama...
Website: http://www.farmlandpartners.com
Founded: 2013
Full Time Employees: 12
Sector: Real Estate
Industry: REIT-Specialty
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating revenues: | ||||||||||||||||||||||||||||||||||||||||||||||||
rental income | 6,297,000 | 16,944,000 | 5,991,000 | 6,024,000 | 6,970,000 | 17,620,000 | 9,753,000 | 9,539,000 | 10,207,000 | 20,675,000 | 9,432,000 | 9,389,000 | 9,688,000 | 17,792,000 | 9,081,000 | 9,196,000 | 9,547,000 | 17,851,000 | 8,850,000 | 8,291,000 | 10,259,000 | 15,777,000 | 8,701,000 | 9,141,000 | 10,073,000 | 19,639,000 | 9,111,000 | 9,698,000 | 9,672,000 | 19,971,000 | 11,216,000 | 10,057,000 | 9,941,000 | 14,575,000 | 11,107,000 | 10,471,000 | 6,803,000 | 13,206,000 | 6,164,000 | 5,881,000 | 4,417,000 | 4,682,147 | 4,047,223 | 2,788,165 | 2,030,146 | 1,444,276 | 1,189,366 | 700,965 |
crop sales | 264,000 | 446,000 | 2,789,000 | 1,439,000 | 847,000 | 816,000 | 2,616,000 | 935,000 | 660,000 | 568,000 | 814,000 | 515,000 | 360,000 | 1,056,000 | 2,471,000 | 1,150,000 | 695,000 | 165,000 | 262,000 | 237,000 | 216,000 | 457,000 | 748,000 | 362,000 | 335,000 | 190,000 | -145,000 | 484,000 | 450,000 | 331,000 | 79,000 | |||||||||||||||||
other revenue | 3,541,000 | 3,325,000 | 2,471,000 | 2,497,000 | 2,435,000 | 3,038,000 | 948,000 | 971,000 | 1,123,000 | 2,923,000 | 666,000 | 849,000 | 1,586,000 | 2,181,000 | 705,000 | 1,202,000 | 2,870,000 | 1,218,000 | 132,000 | 646,000 | 162,000 | 702,000 | 244,000 | 131,000 | 381,000 | 297,000 | 424,000 | 300,000 | 300,000 | 290,000 | 349,000 | 257,000 | 419,000 | -489,000 | 465,000 | 337,000 | 243,000 | 139,000 | 670,000 | 55,000 | 206,000 | 55,243 | 17,926 | |||||
total operating revenues | 10,102,000 | 20,715,000 | 11,251,000 | 9,960,000 | 10,252,000 | 21,474,000 | 13,317,000 | 11,445,000 | 11,990,000 | 21,592,000 | 11,617,000 | 11,584,000 | 12,672,000 | 21,823,000 | 13,140,000 | 12,357,000 | 13,890,000 | 20,046,000 | 10,105,000 | 10,013,000 | 11,575,000 | 17,918,000 | 10,604,000 | 10,517,000 | 11,650,000 | 21,880,000 | 9,848,000 | 10,948,000 | 10,889,000 | 20,893,000 | 12,549,000 | 11,419,000 | 11,207,000 | 15,564,000 | 12,046,000 | 11,460,000 | 7,150,000 | 13,332,000 | 6,946,000 | 6,031,000 | 4,692,000 | 4,599,785 | 4,169,151 | 2,883,720 | 2,103,491 | 1,484,022 | 1,262,054 | 786,398 |
operating expenses | ||||||||||||||||||||||||||||||||||||||||||||||||
depreciation, depletion and amortization | 910,000 | 927,000 | 938,000 | 1,130,000 | 1,173,000 | 1,263,000 | 1,414,000 | 1,430,000 | 1,481,000 | 1,594,000 | 1,904,000 | 2,207,000 | 1,794,000 | 1,884,000 | 1,665,000 | 1,660,000 | 1,751,000 | 1,898,000 | 1,911,000 | 1,885,000 | 1,935,000 | 1,495,500 | 1,979,000 | 2,003,000 | 2,000,000 | 1,573,500 | 2,087,000 | 2,092,000 | 2,115,000 | 1,602,500 | 2,154,000 | 2,126,000 | 2,130,000 | 2,141,000 | 2,107,000 | 2,056,000 | ||||||||||||
property operating expenses | 1,216,000 | 1,142,000 | 1,413,000 | 1,606,000 | 1,480,000 | 1,744,000 | 1,956,000 | 1,870,000 | 1,798,000 | 1,951,000 | 2,099,000 | 2,428,000 | 2,182,000 | 2,062,000 | 2,115,000 | 2,058,000 | 1,955,000 | 1,699,000 | 1,993,000 | 1,708,000 | 1,931,000 | 1,710,000 | 1,961,000 | 1,818,000 | 1,861,000 | 1,726,000 | 2,050,000 | 2,188,000 | 1,932,000 | 2,535,000 | 1,502,000 | 2,109,000 | 1,697,000 | 1,498,000 | 1,400,000 | 1,196,000 | 1,803,000 | 850,000 | 548,000 | 541,000 | 440,000 | 306,133 | 337,902 | 259,127 | 200,496 | 74,045 | 65,069 | 59,732 |
cost of goods sold | 282,000 | 656,000 | 1,838,000 | 1,464,000 | 664,000 | 1,058,000 | 1,577,000 | 761,000 | 541,000 | 2,125,000 | 703,000 | 980,000 | 946,000 | 1,522,000 | 1,673,000 | 1,333,000 | 1,439,000 | 191,000 | 417,000 | 667,000 | 250,000 | 744,000 | 1,332,000 | 745,000 | 566,000 | |||||||||||||||||||||||
provision for credit loss allowance | 1,819,000 | |||||||||||||||||||||||||||||||||||||||||||||||
acquisition and due diligence costs | -3,000 | 5,000 | 1,000 | 27,000 | 3,000 | 14,000 | 25,000 | 24,000 | 63,000 | 50,000 | 5,000 | 11,000 | 5,000 | 1,000 | 5,000 | 34,000 | 131,000 | 52,000 | 180,000 | 183,000 | 515,000 | 703,000 | 1,712,000 | 48,000 | 57,000 | 80,510 | 111,908 | 56,646 | 10,914 | 89,771 | 42,602 | 60,923 | ||||||||||||||||
general and administrative expenses | 1,926,000 | 4,445,000 | 2,245,000 | 2,413,000 | 2,621,000 | 5,073,000 | 2,634,000 | 3,737,000 | 2,627,000 | 3,113,000 | 2,651,000 | 2,904,000 | 2,606,000 | 3,392,000 | 2,505,000 | 3,004,000 | 3,103,000 | 2,950,000 | 1,746,000 | 1,897,000 | 1,617,000 | 1,648,000 | 1,395,000 | 1,402,000 | 1,451,000 | 1,865,000 | 1,444,000 | 1,419,000 | 1,374,000 | 2,125,000 | 1,688,000 | 1,701,000 | 1,964,000 | 1,418,000 | 1,707,000 | 2,052,000 | 2,081,000 | 2,253,000 | 1,587,000 | 1,657,000 | 1,526,000 | 1,216,497 | 1,111,586 | 989,011 | 875,031 | 809,163 | 645,962 | 747,006 |
legal and accounting | 367,000 | 1,019,000 | 808,000 | 657,000 | 444,000 | 412,000 | 502,000 | 407,000 | 333,000 | 355,000 | 398,000 | 281,000 | 244,000 | 395,000 | 407,000 | 816,000 | 1,256,000 | 1,906,000 | 2,599,000 | 2,901,000 | 2,742,000 | 2,125,000 | 287,000 | 848,000 | 482,000 | 1,534,000 | 421,000 | 1,293,000 | 723,000 | 566,000 | 1,016,000 | 284,000 | 463,000 | 302,000 | 450,000 | 302,000 | 399,000 | 565,000 | 330,000 | 186,000 | 367,000 | 443,708 | 216,090 | 162,367 | 268,175 | 372,147 | 87,192 | |
other operating expenses | 20,000 | 2,000 | 5,000 | 12,000 | 56,000 | 11,000 | 36,000 | 63,000 | 4,000 | 27,000 | 49,000 | 65,000 | 26,000 | 31,000 | 3,000 | 29,000 | 2,000 | 1,000 | 1,000 | 1,000 | -839,000 | 620,000 | 1,000 | 222,000 | 11,000 | 1,000 | -2,000 | 88,000 | 120,000 | 157,000 | 197,000 | 160,000 | 89,000 | |||||||||||||||
total operating expenses | 6,520,000 | 8,209,000 | 8,244,000 | 24,093,000 | 6,399,000 | 10,397,000 | 8,094,000 | 8,205,000 | 6,843,000 | 11,201,000 | 11,602,000 | 8,827,000 | 7,835,000 | 9,345,000 | 8,415,000 | 8,902,000 | 9,570,000 | 8,723,000 | 8,671,000 | 9,058,000 | 8,477,000 | 8,217,000 | 6,955,000 | 6,828,000 | 6,361,000 | 7,244,000 | 6,622,000 | 6,994,000 | 6,366,000 | 7,365,000 | 6,394,000 | 6,231,000 | 6,386,000 | 5,409,000 | 5,932,000 | 5,909,000 | 6,442,000 | 5,020,000 | 4,756,000 | 2,797,000 | 2,796,000 | 2,326,776 | 2,014,727 | 1,670,361 | 1,527,546 | 1,464,230 | 941,033 | 1,039,530 |
other expense: | ||||||||||||||||||||||||||||||||||||||||||||||||
other | -26,000 | -122,000 | -115,000 | -133,000 | -120,000 | -283,000 | -366,000 | |||||||||||||||||||||||||||||||||||||||||
loss from equity method investment | -21,000 | 1,000 | -25,750 | -8,000 | -18,000 | -77,000 | 4,250 | -5,000 | -5,000 | 27,000 | -3,750 | -15,000 | ||||||||||||||||||||||||||||||||||||
loss on disposition of assets | 255,000 | -6,115,000 | 531,000 | -24,228,000 | -763,000 | 10,000 | 86,000 | -5,794,750 | -10,293,000 | -987,000 | 48,000 | -838,750 | 112,000 | -3,392,000 | -810,000 | -1,348,000 | -917,000 | 86,000 | 50,000 | 18,000 | -7,491,000 | -418,000 | 204,000 | -2,950,000 | -143,000 | 8,000 | 152,000 | -44,000 | 92,000 | |||||||||||||||||||
interest expense | 2,721,000 | 2,281,000 | 2,271,000 | 2,437,000 | 2,638,000 | 3,073,000 | 5,496,000 | 5,249,000 | 5,036,000 | 5,659,000 | 6,230,000 | 5,844,000 | 4,924,000 | 4,682,000 | 3,891,000 | 3,743,000 | 3,827,000 | 3,955,000 | 4,014,000 | 3,902,000 | 4,056,000 | 4,136,000 | 4,411,000 | 4,467,000 | 4,663,000 | 4,783,000 | 4,818,000 | 5,031,000 | 4,956,000 | 4,966,000 | 5,001,000 | 4,440,000 | 4,391,000 | 3,709,000 | 3,683,000 | 3,454,000 | 2,715,000 | 2,090,000 | 2,065,000 | 1,950,000 | 3,854,000 | 1,384,340 | 1,390,880 | 1,068,691 | 772,523 | 462,836 | 286,216 | 288,536 |
total other expense | 2,929,000 | -4,412,500 | 2,524,000 | -21,917,000 | 1,743,000 | 3,096,750 | 3,374,000 | 5,293,000 | 3,720,000 | -7,375,000 | -4,109,000 | -5,146,000 | 3,114,000 | 5,670,000 | 3,573,000 | 366,000 | 3,181,000 | -1,991,000 | 4,103,000 | 3,820,000 | 621,000 | 3,324,000 | 3,088,000 | 3,517,000 | 4,870,000 | 4,856,000 | 4,689,000 | -2,571,000 | 4,514,000 | 5,130,000 | 1,998,000 | 4,207,000 | 4,318,000 | 3,627,000 | 3,504,000 | 3,530,000 | 2,709,000 | 1,886,000 | 1,993,000 | 1,917,000 | 3,826,000 | 1,384,340 | 1,292,514 | 1,068,691 | 772,523 | 318,816 | 286,216 | 288,536 |
net income before income tax expense | 653,000 | 2,594,250 | 483,000 | 7,784,000 | 2,110,000 | 305,750 | 1,849,000 | -2,053,000 | 1,427,000 | 17,766,000 | 4,124,000 | 7,903,000 | 1,723,000 | 6,808,000 | 1,152,000 | 3,089,000 | 1,139,000 | 13,314,000 | -2,669,000 | -2,865,000 | 2,477,000 | 6,377,000 | 561,000 | 172,000 | 419,000 | 9,780,000 | -1,463,000 | 6,525,000 | 9,000 | 8,398,000 | 4,157,000 | 981,000 | 503,000 | 6,528,000 | 2,610,000 | 6,426,000 | 197,000 | 888,669 | 861,910 | |||||||||
income tax expense | 7,000 | 250 | -8,000 | -8,000 | 17,000 | 7,250 | 11,000 | -1,000 | 19,000 | 12,000 | -191,000 | 4,000 | 9,000 | 98,000 | 33,000 | 96,000 | -86,000 | 97,000 | 1,100 | 4,400 | ||||||||||||||||||||||||||||
net income | 646,000 | 21,796,000 | 491,000 | 7,792,000 | 2,093,000 | 60,256,000 | 1,838,000 | -2,052,000 | 1,408,000 | 17,754,000 | 4,315,000 | 7,899,000 | 1,714,000 | 6,710,000 | 1,119,000 | 2,993,000 | 1,139,000 | 13,314,000 | -2,669,000 | -2,865,000 | 2,477,000 | 6,377,000 | 561,000 | 172,000 | 419,000 | 9,780,000 | -1,463,000 | 6,525,000 | 9,000 | 8,398,000 | 4,157,000 | 981,000 | 503,000 | 6,528,000 | 2,610,000 | 2,021,000 | -2,001,000 | 6,512,000 | 100,000 | 1,317,000 | -1,930,000 | 883,118 | 857,510 | 144,668 | -196,578 | 34,805 | ||
yoy | -69.14% | -63.83% | -73.29% | -479.73% | 48.65% | 239.39% | -57.40% | -125.98% | -17.85% | 164.59% | 285.61% | 163.92% | 50.48% | -49.60% | -141.93% | -204.47% | -54.02% | 108.78% | -575.76% | -1765.70% | 491.17% | -34.80% | -138.35% | -97.36% | 4555.56% | 16.46% | -135.19% | 565.14% | -98.21% | 28.65% | 59.27% | -51.46% | -125.14% | 0.25% | 2510.00% | 53.45% | 3.68% | 637.39% | -88.34% | 810.36% | 881.80% | 2363.76% | ||||||
qoq | -97.04% | 4339.10% | -93.70% | 272.29% | -96.53% | 3178.35% | -189.57% | -245.74% | -92.07% | 311.45% | -45.37% | 360.85% | -74.46% | 499.64% | -62.61% | 162.77% | -91.45% | -598.84% | -6.84% | -215.66% | -61.16% | 1036.72% | 226.16% | -58.95% | -95.72% | -768.49% | -122.42% | 72400.00% | -99.89% | 102.02% | 323.75% | 95.03% | -92.29% | 150.11% | 29.14% | -201.00% | -130.73% | 6412.00% | -92.41% | -168.24% | -318.54% | 2.99% | 492.74% | -173.59% | ||||
net (income) attributable to non-controlling interests in operating partnership | -6,000 | -375,000 | -8,000 | -54,000 | -1,510,000 | -45,000 | -35,000 | -437,000 | -105,000 | -188,000 | -38,000 | |||||||||||||||||||||||||||||||||||||
net income attributable to the company | 640,000 | 21,421,000 | 483,000 | 7,602,000 | 2,039,000 | 58,746,000 | 1,793,000 | -2,002,000 | 1,373,000 | 17,317,000 | 4,210,000 | 7,711,000 | 1,676,000 | 6,559,000 | 1,094,000 | 2,916,000 | 1,106,000 | 12,919,000 | -2,554,000 | -2,735,000 | 2,360,000 | 6,036,000 | 527,000 | 162,000 | 394,000 | 9,191,000 | -1,364,000 | 6,052,000 | 8,000 | 7,313,000 | 3,639,000 | 860,000 | 441,000 | 5,637,000 | 2,216,000 | 1,687,000 | 4,714,000 | 70,000 | 872,000 | 652,711 | 623,867 | 107,077 | -237,560 | 27,651 | -358,283 | |||
dividend equivalent rights allocated to performance-based unvested restricted shares | -8,000 | -17,000 | -4,000 | -4,000 | -4,000 | -47,000 | -2,000 | -2,000 | -2,000 | |||||||||||||||||||||||||||||||||||||||
nonforfeitable distributions allocated to time-based unvested restricted shares | -22,000 | -78,000 | -19,000 | -19,000 | -20,000 | -396,000 | -20,000 | -22,000 | -22,000 | |||||||||||||||||||||||||||||||||||||||
distributions on series a preferred units | -204,000 | -509,000 | -588,000 | -743,000 | -743,000 | -741,000 | -743,000 | -743,000 | -743,000 | -742,000 | -743,000 | -683,000 | -803,000 | |||||||||||||||||||||||||||||||||||
net income available to common stockholders of farmland partners inc. | 406,000 | 20,817,000 | -128,000 | 6,836,000 | 1,272,000 | 57,562,000 | 1,028,000 | -2,769,000 | 606,000 | 16,482,000 | 3,446,000 | 7,001,000 | 857,000 | 5,741,000 | 350,000 | 2,060,000 | 213,000 | 4,161,000 | 484,000 | -2,323,000 | 2,460,000 | 221,000 | 772,000 | 3,832,000 | -841,000 | -38,000 | 521,550 | 492,465 | -262,416 | 5,151 | ||||||||||||||||||
basic and diluted per common share data: | ||||||||||||||||||||||||||||||||||||||||||||||||
basic net income available to common stockholders | 10 | 470 | 150 | 30 | 1,210 | 20 | -60 | 10 | 330 | 70 | 140 | 20 | 110 | 10 | 40 | 130 | 20 | -70 | 80 | 10 | 20 | 300 | -60 | -150 | 0.05 | 0.04 | -0.03 | |||||||||||||||||||||
diluted net income available to common stockholders | 10 | 430 | 140 | 30 | 1,080 | 20 | -60 | 10 | 310 | 70 | 120 | 20 | 110 | 10 | 40 | 130 | 20 | -70 | 80 | 10 | 20 | 300 | -60 | -150 | 0.05 | 0.04 | -0.03 | |||||||||||||||||||||
basic weighted-average common shares outstanding | 43,197,000 | 44,196,000 | 43,187,000 | 45,248,000 | 45,590,000 | 47,546,000 | 47,839,000 | 47,798,000 | 47,704,000 | 50,243,000 | 48,432,000 | 50,860,000 | 54,007,000 | 50,953,000 | 53,495,000 | 50,362,000 | 45,781,000 | 34,641,000 | 32,551,000 | 31,072,000 | 30,418,000 | 29,376,000 | 29,206,000 | 29,433,000 | 29,545,000 | 30,169,000 | 29,497,000 | 30,637,000 | 30,791,000 | 32,162,000 | 32,222,000 | 32,542,000 | 33,014,000 | 31,210,000 | 32,862,000 | 32,457,000 | 26,699,000 | 13,204,000 | 13,683,000 | 12,452,000 | 11,834,000 | 9,618,714 | 11,154,127 | 6,305,253 | ||||
diluted weighted-average common shares outstanding | 43,197,000 | 51,255,000 | 43,187,000 | 53,984,000 | 45,590,000 | 55,987,000 | 47,839,000 | 47,798,000 | 47,704,000 | 58,292,000 | 48,432,000 | 59,112,000 | 54,007,000 | 50,953,000 | 53,495,000 | 50,362,000 | 45,781,000 | 34,641,000 | 32,551,000 | 31,072,000 | 30,418,000 | 29,376,000 | 29,206,000 | 29,433,000 | 29,545,000 | 30,169,000 | 29,497,000 | 48,370,000 | 30,791,000 | 32,162,000 | 32,222,000 | 32,542,000 | 33,014,000 | 31,210,000 | 32,862,000 | 32,457,000 | 26,699,000 | 13,204,000 | 13,683,000 | 12,452,000 | 11,834,000 | 9,628,651 | 11,158,280 | 6,309,584 | ||||
dividends declared per common share - regular and special | 90 | |||||||||||||||||||||||||||||||||||||||||||||||
impairment of assets | 1,000,000 | 16,821,000 | 2,000,000 | 3,840,000 | ||||||||||||||||||||||||||||||||||||||||||||
(income) from equity method investment | -29,000 | -163,000 | -3,000 | -36,000 | ||||||||||||||||||||||||||||||||||||||||||||
(income) from forfeited deposits | -1,205,000 | |||||||||||||||||||||||||||||||||||||||||||||||
dividends declared per common share | 45 | 60 | 60 | 60 | 45 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 50 | 50 | 50 | 50 | 50 | 37.5 | 50 | 50 | 50 | 25 | 50 | 50 | 50 | 76.25 | 50 | 127.5 | 127.5 | 95.625 | 127.5 | 127.5 | 127.5 | 95 | 130 | ||||||||||
other expense | -123,000 | -50,500 | -134,000 | 52,000 | 5,750 | -41,000 | 75,000 | -11,000 | 21,000 | -7,000 | -8,000 | -8,000 | -43,000 | |||||||||||||||||||||||||||||||||||
net loss attributable to non-controlling interests in operating partnership | -190,000 | 50,000 | -33,750 | -25,000 | -77,000 | 31,750 | 115,000 | 130,000 | -117,000 | -17,500 | -34,000 | -10,000 | -25,000 | -93,750 | 99,000 | -473,000 | -175,250 | -518,000 | -121,000 | -62,000 | -88,250 | -394,000 | -334,000 | 375,000 | 9,250 | -30,000 | -408,000 | 475,000 | -44,495 | -184,215 | -33,902 | |||||||||||||||||
(gain) on disposition of assets | -52,264,000 | -1,980,000 | -11,060,000 | -1,826,000 | -74,000 | |||||||||||||||||||||||||||||||||||||||||||
tenant reimbursements | 643,500 | 705,000 | 831,000 | 1,038,000 | 794,000 | 883,000 | 809,000 | 778,000 | 812,000 | 861,000 | 839,000 | 938,000 | 982,000 | 911,000 | 883,000 | 861,000 | 1,754,000 | 458,000 | 466,000 | 467,000 | 632,000 | 984,000 | 774,000 | 768,000 | 679,000 | 474,000 | 652,000 | 104,000 | -13,000 | 112,000 | 95,000 | 69,000 | -137,605 | 104,002 | 95,555 | 73,345 | 58,754 | 61,283 | 77,830 | |||||||||
operating income | 1,902,000 | 15,000 | 2,757,000 | 4,837,000 | 12,478,000 | 4,725,000 | 3,455,000 | 4,320,000 | 11,323,000 | 1,434,000 | 955,000 | 3,098,000 | 9,701,000 | 3,649,000 | 3,689,000 | 5,289,000 | 14,636,000 | 3,226,000 | 3,954,000 | 4,523,000 | 13,528,000 | 6,155,000 | 5,188,000 | 4,821,000 | 10,155,000 | 6,114,000 | 5,551,000 | 708,000 | 8,312,000 | 2,190,000 | 3,234,000 | 1,896,000 | 2,273,009 | 2,154,424 | 1,213,359 | 575,945 | 19,792 | 321,021 | ||||||||||
yoy | -84.76% | -99.68% | -20.20% | 11.97% | 10.20% | 229.50% | 261.78% | 39.44% | 16.72% | -60.70% | -74.11% | -41.43% | -33.72% | 13.11% | -6.70% | 16.94% | 8.19% | -47.59% | -23.79% | -6.18% | 33.22% | 0.67% | -6.54% | 580.93% | 22.17% | 179.18% | 71.65% | -62.66% | 265.68% | 1.65% | 166.53% | 229.20% | 11384.48% | 571.12% | ||||||||||||||
qoq | 12580.00% | -99.46% | -43.00% | -61.24% | 164.08% | 36.76% | -20.02% | -61.85% | 689.61% | 50.16% | -69.17% | -68.07% | 165.85% | -1.08% | -30.25% | -63.86% | 353.69% | -18.41% | -12.58% | -66.57% | 119.79% | 18.64% | 7.61% | -52.53% | 66.09% | 10.14% | 684.04% | -91.48% | 279.54% | -32.28% | 70.57% | -16.59% | 5.50% | 77.56% | 110.67% | 2809.99% | -93.83% | |||||||||||
nonforfeitable distributions allocated to unvested restricted shares | -93,000 | -21,000 | -27,000 | -16,000 | -16,000 | -16,000 | -16,000 | -15,000 | -15,000 | -14,000 | -14,000 | -14,000 | -16,000 | -16,000 | -16,000 | -16,000 | -17,000 | -18,000 | -21,000 | -21,000 | -12,000 | -15,000 | -41,000 | -42,000 | -35,000 | -36,000 | -37,000 | -43,000 | -24,000 | -24,000 | -23,000 | -30,000 | ||||||||||||||||
distributions on series a preferred units and series b preferred stock | -802,000 | -728,000 | -840,000 | -878,000 | -877,000 | -3,055,000 | -3,055,000 | -3,064,000 | -2,317,250 | -3,064,000 | -3,088,000 | -3,115,000 | -2,342,000 | -3,117,000 | ||||||||||||||||||||||||||||||||||
other income | -34,000 | -2,000 | 25,000 | -33,000 | 121,000 | 23,000 | -147,000 | -111,000 | -24,000 | -40,000 | -53,000 | -90,000 | -81,000 | -234,000 | -135,000 | -16,000 | -204,000 | -72,000 | -33,000 | -28,000 | -98,366 | 4,752 | 11,405 | 7,603 | ||||||||||||||||||||||||
income from equity method investment | -8,000 | -7,000 | ||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of assets | -3,335,000 | -660,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests in operating partnership | -33,000 | |||||||||||||||||||||||||||||||||||||||||||||||
basic net loss available to common stockholders | -100 | |||||||||||||||||||||||||||||||||||||||||||||||
diluted net loss available to common stockholders | -100 | |||||||||||||||||||||||||||||||||||||||||||||||
net (loss) available to common stockholders of farmland partners inc. | -3,036,250 | -5,623,000 | ||||||||||||||||||||||||||||||||||||||||||||||
basic net (loss) available to common stockholders | -97.5 | -170 | -190 | -20 | -70 | -90 | -100 | -90 | -40 | -150 | 90 | -100 | -80 | |||||||||||||||||||||||||||||||||||
diluted net (loss) available to common stockholders | -97.5 | -170 | -190 | -20 | -70 | -90 | -100 | -90 | -40 | -150 | 80 | -100 | -80 | |||||||||||||||||||||||||||||||||||
net loss available to common stockholders of farmland partners inc. | -5,804,000 | -718,000 | -2,058,500 | -2,553,000 | -2,942,000 | -2,737,000 | -1,183,250 | -4,499,000 | 2,906,000 | -3,140,000 | -2,744,000 | -2,547,000 | -1,780,000 | -23,949 | -181,297 | -380,783 | ||||||||||||||||||||||||||||||||
distributions on redeemable non-controlling interests in operating partnership, preferred units | -3,125,000 | -3,127,000 | -3,143,000 | -878,000 | -878,000 | -858,000 | -887,000 | -887,000 | -283,000 | |||||||||||||||||||||||||||||||||||||||
distributions on redeemable non-controlling interests in operating partnership, series a preferred units and dividends on series b participating preferred stock | -2,355,750 | -3,140,000 | -3,142,000 | -3,142,000 | -1,959,000 | |||||||||||||||||||||||||||||||||||||||||||
net loss attributable to redeemable non-controlling interests in operating partnership | 16,000 | -37,000 | 101,000 | |||||||||||||||||||||||||||||||||||||||||||||
distributions on redeemable non-controlling interests in operating partnership, common units | -113,000 | |||||||||||||||||||||||||||||||||||||||||||||||
depreciation, depletion, and other amortization | 1,487,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net loss before income tax expense | -2,001,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to the company | -1,626,000 | -1,354,000 | -156,441 | |||||||||||||||||||||||||||||||||||||||||||||
depreciation and depletion | 452,000 | 419,000 | 365,000 | 317,000 | 279,928 | 237,241 | 203,210 | 172,930 | 119,104 | 100,208 | 69,369 | |||||||||||||||||||||||||||||||||||||
net income attributable to redeemable non-controlling interests in operating partnership | -13,279.25 | -49,428 | -3,689 | |||||||||||||||||||||||||||||||||||||||||||||
nonforfeitable dividends allocated to unvested restricted shares | -15,483.75 | -18,727 | -18,351 | -24,856 | ||||||||||||||||||||||||||||||||||||||||||||
dividends on redeemable non-controlling interests in operating partnership | -56,337.5 | -112,675 | -112,675 | |||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net loss available to common stockholders | -0.02 | |||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted weighted-average common shares outstanding | 7,892,700 | 7,530,188 | 4,264,906 | 3,132,044 | ||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to non-controlling interests - operating partnership | 40,137 | 61,464 | 183,385 | |||||||||||||||||||||||||||||||||||||||||||||
distributions declared per common share | 0.053 | 0.105 | 0.105 | |||||||||||||||||||||||||||||||||||||||||||||
legal and professional | 102,500 | |||||||||||||||||||||||||||||||||||||||||||||||
net loss available to common stockholders | -0.12 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||
land, at cost | 555,461,000 | 565,002,000 | 590,037,000 | 594,507,000 | 644,148,000 | 645,592,000 | 886,003,000 | 885,993,000 | 885,993,000 | 869,848,000 | 913,056,000 | 954,522,000 | 975,450,000 | 980,521,000 | 969,360,000 | 960,593,000 | 949,738,000 | 945,951,000 | 931,803,000 | 930,665,000 | 903,728,000 | 924,952,000 | 930,653,000 | 934,260,000 | 937,847,000 | 937,813,000 | 934,799,000 | 935,486,000 | 953,499,000 | 957,516,000 | 953,502,000 | 974,264,000 | 975,107,000 | 835,986,000 | 834,953,000 | 822,189,000 | 546,794,000 | 534,389,000 | 524,285,000 | 290,827,559 | 281,315,286 | 269,122,635 | 162,930,752 | 152,294,899 | 67,994,854 | 64,510,801 |
grain facilities | 7,242,000 | 7,476,000 | 7,476,000 | 7,476,000 | 7,701,000 | 7,714,000 | 12,459,000 | 12,459,000 | 12,459,000 | 12,222,000 | 11,150,000 | 11,180,000 | 11,349,000 | 11,349,000 | 10,918,000 | 10,918,000 | 10,833,000 | 10,754,000 | 11,282,000 | 11,283,000 | 11,283,000 | 12,091,000 | 12,091,000 | 12,091,000 | 12,090,000 | 12,091,000 | 12,103,000 | 12,103,000 | 12,184,000 | 12,184,000 | 11,093,000 | 11,533,000 | 11,500,000 | 10,732,000 | 8,489,000 | 8,518,000 | 6,244,000 | 5,447,000 | 5,447,000 | 4,830,059 | 4,259,511 | 2,650,607 | 2,650,607 | 2,650,607 | 2,563,415 | 2,563,415 |
groundwater | 8,858,000 | 8,858,000 | 8,858,000 | 8,858,000 | 11,033,000 | 11,033,000 | 11,033,000 | 11,033,000 | 11,472,000 | 11,472,000 | 13,044,000 | 17,550,000 | 17,682,000 | 17,682,000 | 12,602,000 | 12,602,000 | 12,602,000 | 10,214,000 | 10,214,000 | 10,214,000 | 10,214,000 | 10,214,000 | 10,214,000 | 10,214,000 | 11,473,000 | 11,473,000 | 11,473,000 | 11,473,000 | 11,473,000 | 11,473,000 | 11,473,000 | 11,473,000 | 12,107,000 | 12,072,000 | 12,072,000 | 12,072,000 | 11,933,000 | 8,401,000 | 7,767,000 | 6,332,784 | 6,332,784 | 6,332,784 | 5,630,842 | 5,004,942 | 1,742,550 | 1,742,550 |
irrigation improvements | 22,804,000 | 22,741,000 | 22,799,000 | 23,532,000 | 28,535,000 | 28,890,000 | 41,751,000 | 41,683,000 | 41,345,000 | 41,988,000 | 44,368,000 | 49,861,000 | 50,632,000 | 50,097,000 | 53,431,000 | 53,431,000 | 52,886,000 | 52,693,000 | 52,703,000 | 52,335,000 | 52,077,000 | 53,887,000 | 53,833,000 | 53,793,000 | 54,299,000 | 53,871,000 | 53,751,000 | 53,398,000 | 54,956,000 | 53,458,000 | 52,391,000 | 52,372,000 | 52,531,000 | 50,660,000 | 46,011,000 | 45,398,000 | 15,839,000 | 15,244,000 | 13,851,000 | 11,909,097 | 11,130,016 | 9,716,994 | 5,651,872 | 5,188,459 | 1,555,995 | 1,336,845 |
drainage improvements | 6,401,000 | 6,401,000 | 7,273,000 | 7,273,000 | 8,243,000 | 8,243,000 | 10,315,000 | 10,315,000 | 10,315,000 | 10,315,000 | 10,590,000 | 10,665,000 | 12,543,000 | 12,543,000 | 12,528,000 | 12,528,000 | 12,568,000 | 12,606,000 | 12,606,000 | 12,606,000 | 12,606,000 | 12,805,000 | 12,790,000 | 12,606,000 | 12,674,000 | 12,674,000 | 12,311,000 | 12,311,000 | 12,311,000 | 12,271,000 | 11,981,000 | 11,981,000 | 11,975,000 | 8,146,000 | 7,740,000 | 5,907,000 | 4,778,000 | 2,860,000 | 2,755,000 | 1,640,999 | 1,530,998 | 1,072,831 | 783,475 | 783,475 | 779,975 | 779,975 |
permanent plantings | 28,015,000 | 28,049,000 | 28,049,000 | 27,138,000 | 39,684,000 | 42,461,000 | 42,474,000 | 42,316,000 | 42,286,000 | 39,620,000 | 46,612,000 | 51,054,000 | 50,081,000 | 50,394,000 | 53,698,000 | 53,698,000 | 53,698,000 | 53,698,000 | 53,741,000 | 53,519,000 | 53,519,000 | 54,374,000 | 54,430,000 | 54,545,000 | 51,967,000 | 52,089,000 | 52,089,000 | 52,905,000 | 53,052,000 | 52,989,000 | 52,989,000 | 52,955,000 | 52,905,000 | 51,868,000 | 51,663,000 | 51,663,000 | 1,846,000 | 1,845,000 | 1,845,000 | 1,168,493 | 1,168,493 | |||||
other | 3,222,000 | 3,334,000 | 3,550,000 | 3,953,000 | 3,942,000 | 3,983,000 | 4,626,000 | 4,708,000 | 4,698,000 | 4,696,000 | 6,781,000 | 6,781,000 | 6,939,000 | 6,967,000 | 6,995,000 | 6,975,000 | 6,845,000 | 6,848,000 | 6,783,000 | 6,890,000 | 6,930,000 | 8,167,000 | 8,032,000 | 8,013,000 | 7,840,000 | 7,827,000 | 7,827,000 | 7,827,000 | 8,831,000 | 8,196,000 | 8,184,000 | 8,247,000 | 8,247,000 | 6,615,000 | 6,608,000 | 6,564,000 | 2,874,000 | 1,363,000 | 1,363,000 | 912,889 | 932,692 | 681,074 | 643,574 | 570,574 | 88,000 | 70,000 |
construction in progress | 1,216,000 | 1,190,000 | 1,281,000 | 1,359,000 | 1,499,000 | 1,484,000 | 1,818,000 | 1,559,000 | 1,795,000 | 4,453,000 | 6,234,000 | 12,821,000 | 15,200,000 | 14,810,000 | 14,125,000 | 12,804,000 | 12,445,000 | 10,647,000 | 10,153,000 | 10,228,000 | 9,893,000 | 9,284,000 | 9,275,000 | 9,360,000 | 12,474,000 | 11,911,000 | 10,835,000 | 10,217,000 | 9,756,000 | 10,262,000 | 15,380,000 | 13,189,000 | 10,017,000 | 7,843,000 | 9,357,000 | 5,241,000 | 863,000 | 2,899,000 | 603,000 | 286,488 | 215,914 | 1,952,503 | 1,927,096 | |||
real estate, at cost | 633,219,000 | 643,051,000 | 669,323,000 | 674,096,000 | 744,785,000 | 749,400,000 | 1,010,479,000 | 1,010,066,000 | 1,010,363,000 | 994,614,000 | 1,051,835,000 | 1,114,434,000 | 1,139,876,000 | 1,144,363,000 | 1,133,657,000 | 1,123,549,000 | 1,111,615,000 | 1,103,411,000 | 1,089,285,000 | 1,087,740,000 | 1,060,250,000 | 1,085,774,000 | 1,091,318,000 | 1,094,882,000 | 1,100,664,000 | 1,099,749,000 | 1,095,188,000 | 1,095,720,000 | 1,116,062,000 | 1,118,349,000 | 1,116,993,000 | 1,136,014,000 | 1,134,389,000 | 983,922,000 | 976,893,000 | 957,552,000 | 591,171,000 | 572,448,000 | 557,916,000 | 317,908,368 | 306,885,694 | 291,529,428 | 180,218,218 | 166,492,956 | 74,724,789 | 71,003,586 |
less accumulated depreciation | -27,364,000 | -26,783,000 | -26,287,000 | -25,525,000 | -30,690,000 | -31,557,000 | -35,833,000 | -34,553,000 | -33,596,000 | -33,083,000 | -36,299,000 | -39,988,000 | -39,780,000 | -38,447,000 | -43,224,000 | -41,562,000 | -39,956,000 | -38,303,000 | -37,082,000 | -35,230,000 | -33,366,000 | -32,654,000 | -30,722,000 | -28,813,000 | -27,206,000 | -25,277,000 | -23,317,000 | -21,747,000 | -20,232,000 | -18,202,000 | -16,173,000 | -14,217,000 | -12,306,000 | -8,309,000 | -6,419,000 | -4,555,000 | -2,773,000 | -2,353,000 | -1,988,000 | -1,670,530 | -1,390,697 | -1,153,609 | -950,399 | -777,469 | ||
total real estate | 605,855,000 | 616,268,000 | 643,036,000 | 648,571,000 | 714,095,000 | 717,843,000 | 974,646,000 | 975,513,000 | 976,767,000 | 961,531,000 | 1,015,536,000 | 1,074,446,000 | 1,100,096,000 | 1,105,916,000 | 1,090,433,000 | 1,081,987,000 | 1,071,659,000 | 1,065,108,000 | 1,052,203,000 | 1,052,510,000 | 1,026,884,000 | 1,053,120,000 | 1,060,596,000 | 1,066,069,000 | 1,073,458,000 | 1,074,472,000 | 1,071,871,000 | 1,073,973,000 | 1,095,830,000 | 1,100,147,000 | 1,100,820,000 | 1,121,797,000 | 1,122,083,000 | 975,613,000 | 970,474,000 | 952,997,000 | 588,398,000 | 570,095,000 | 555,928,000 | 316,237,838 | 305,494,997 | 290,375,819 | 179,267,819 | 165,715,487 | 74,066,425 | 70,445,429 |
cash and cash equivalents | 17,741,000 | 9,293,000 | 13,469,000 | 51,073,000 | 21,650,000 | 78,441,000 | 8,090,000 | 5,746,000 | 6,228,000 | 5,489,000 | 6,057,000 | 12,229,000 | 7,654,000 | |||||||||||||||||||||||||||||||||
loans and financing receivables | 77,594,000 | 80,232,000 | 64,086,000 | 64,066,000 | 58,954,000 | 55,305,000 | 22,239,000 | 31,438,000 | 31,170,000 | 31,020,000 | 19,881,000 | 21,978,000 | 21,959,000 | 21,921,000 | ||||||||||||||||||||||||||||||||
right of use asset | 125,000 | 169,000 | 541,000 | 641,000 | 167,000 | 194,000 | 242,000 | 298,000 | 355,000 | 399,000 | 454,000 | 509,000 | 563,000 | 325,000 | 368,000 | 387,000 | 443,000 | 107,000 | 142,000 | 178,000 | 58,000 | 93,000 | 128,000 | 163,000 | 198,000 | 73,000 | 104,000 | 135,000 | 166,000 | |||||||||||||||||
accounts receivable | 2,300,000 | 4,408,000 | 5,767,000 | 470,000 | 2,758,000 | 3,199,000 | 9,033,000 | 1,128,000 | 1,741,000 | 7,743,000 | 5,615,000 | 1,701,000 | 3,793,000 | 7,055,000 | 6,632,000 | 2,457,000 | 3,104,000 | 4,900,000 | 7,221,000 | 3,520,000 | 3,071,000 | 4,120,000 | 6,494,000 | 3,144,000 | 5,814,000 | 5,515,000 | 5,347,000 | 4,579,000 | 7,875,000 | 6,136,000 | 5,454,000 | 3,986,000 | 5,568,000 | 3,205,000 | 3,293,000 | 2,960,000 | 2,131,000 | 1,949,000 | 1,721,000 | 703,269 | 744,240 | 188,318 | 113,009 | 336,919 | 79,613 | 17,135 |
derivative asset | 141,000 | 233,000 | 428,000 | 230,000 | 498,000 | 807,000 | 1,756,000 | 1,602,000 | 1,707,000 | 2,133,000 | 2,310,000 | 1,612,000 | 2,084,000 | 2,014,000 | 698,000 | 259,000 | ||||||||||||||||||||||||||||||
inventory | 2,779,000 | 2,316,000 | 2,220,000 | 2,591,000 | 2,871,000 | 2,659,000 | 2,785,000 | 3,021,000 | 2,699,000 | 2,335,000 | 3,257,000 | 2,752,000 | 2,711,000 | 2,808,000 | 3,123,000 | 2,962,000 | 2,973,000 | 3,059,000 | 1,705,000 | 742,000 | 1,104,000 | 1,117,000 | 1,505,000 | 2,132,000 | 1,619,000 | 1,550,000 | 1,196,000 | 708,000 | 63,000 | 341,000 | 295,000 | 420,000 | 370,000 | 92,000 | 75,000 | 198,000 | 378,000 | 390,000 | 225,000 | 248,597 | 199,364 | 183,589 | ||||
equity method investments | 3,863,000 | 4,245,000 | 4,215,000 | 4,053,000 | 4,050,000 | 4,101,000 | 4,079,000 | 4,071,000 | 4,053,000 | 4,136,000 | 4,118,000 | 4,163,000 | 4,158,000 | 4,185,000 | 4,149,000 | 4,148,000 | 3,435,000 | 3,427,000 | 3,424,000 | |||||||||||||||||||||||||||
prepaid and other assets | 1,457,000 | 1,993,000 | 416,000 | 685,000 | 1,579,000 | 2,179,000 | 452,000 | 765,000 | 1,697,000 | 2,447,000 | 579,000 | 1,381,000 | 2,301,000 | 3,196,000 | 1,256,000 | 1,655,000 | 2,778,000 | 3,392,000 | 1,919,000 | 1,628,000 | 2,530,000 | 1,453,000 | 1,637,000 | 2,353,000 | 1,956,000 | 1,881,000 | 2,467,000 | 1,904,000 | 2,185,000 | 2,595,000 | 2,746,000 | 2,979,000 | 3,480,000 | |||||||||||||
total assets | 711,714,000 | 719,065,000 | 738,548,000 | 776,671,000 | 810,465,000 | 868,560,000 | 1,027,123,000 | 1,028,491,000 | 1,031,074,000 | 1,022,002,000 | 1,068,697,000 | 1,125,375,000 | 1,154,411,000 | 1,160,149,000 | 1,127,876,000 | 1,125,160,000 | 1,115,066,000 | 1,121,525,000 | 1,096,886,000 | 1,104,319,000 | 1,075,209,000 | 1,090,991,000 | 1,079,805,000 | 1,087,322,000 | 1,102,956,000 | 1,102,553,000 | 1,097,048,000 | 1,111,823,000 | 1,137,852,000 | 1,139,509,000 | 1,145,175,000 | 1,168,090,000 | 1,162,597,000 | 1,119,716,000 | 1,013,019,000 | 971,267,000 | 612,465,000 | 610,004,000 | 597,838,000 | 344,954,285 | 352,090,391 | 312,986,286 | 199,479,836 | 201,023,207 | 139,384,285 | 76,947,077 |
liabilities and equity | ||||||||||||||||||||||||||||||||||||||||||||||
liabilities | ||||||||||||||||||||||||||||||||||||||||||||||
mortgage notes and bonds payable | 231,787,000 | 160,842,000 | 169,845,000 | 192,747,000 | 201,803,000 | 203,683,000 | 392,244,000 | 391,059,000 | 380,890,000 | 360,859,000 | 420,464,000 | 471,042,000 | 441,047,000 | 436,875,000 | 408,372,000 | 424,474,000 | 462,836,000 | 511,323,000 | 499,533,000 | 500,705,000 | 486,704,000 | 506,625,000 | 508,432,000 | 510,701,000 | 511,283,000 | 511,403,000 | 511,393,000 | 512,469,000 | 521,573,000 | 523,641,000 | 523,625,000 | 533,799,000 | 513,974,000 | 302,393,000 | 297,289,000 | 289,604,000 | 187,074,041 | 190,060,807 | 183,453,059 | 107,776,000 | 113,878,300 | 51,454,000 | ||||
lease liability | 125,000 | 169,000 | 541,000 | 641,000 | 167,000 | 194,000 | 242,000 | 298,000 | 355,000 | 399,000 | 454,000 | 509,000 | 563,000 | 325,000 | 368,000 | 387,000 | 443,000 | 107,000 | 142,000 | 178,000 | 58,000 | 93,000 | 128,000 | 163,000 | 198,000 | 73,000 | 104,000 | 135,000 | 166,000 | |||||||||||||||||
dividends payable | 4,044,000 | 11,483,000 | 2,697,000 | 2,763,000 | 2,890,000 | 57,253,000 | 2,970,000 | 2,967,000 | 2,964,000 | 13,286,000 | 2,972,000 | 3,011,000 | 3,259,000 | 3,333,000 | 3,333,000 | 3,239,000 | 2,496,000 | 2,342,000 | 1,715,000 | 1,715,000 | 1,616,000 | 1,612,000 | 1,550,000 | 1,583,000 | 1,593,000 | 1,593,000 | 1,599,000 | 1,613,000 | 1,712,000 | 1,681,000 | 1,806,000 | 4,767,000 | 4,767,000 | 4,991,000 | 2,515,000 | 2,498,000 | 2,404,000 | 2,059,886 | 2,060,127 | 1,631,622 | 1,129,879 | 1,122,504 | 1,016,059 | 625,725 | ||
accrued interest | 2,133,000 | 2,116,000 | 1,872,000 | 2,326,000 | 2,443,000 | 3,062,000 | 5,069,000 | 4,702,000 | 4,376,000 | 4,747,000 | 4,805,000 | 5,082,000 | 3,825,000 | 4,135,000 | 3,578,000 | 2,991,000 | 3,120,000 | 3,011,000 | 3,103,000 | 3,373,000 | 3,249,000 | 3,446,000 | 3,221,000 | 3,554,000 | 3,414,000 | 3,111,000 | 3,630,000 | 4,469,000 | 3,969,000 | 4,296,000 | 5,832,000 | 4,158,000 | 3,364,000 | 2,886,000 | 3,079,000 | 1,876,000 | 1,626,000 | 1,478,000 | 1,539,000 | 681,494 | 1,457,065 | 559,050 | 495,878 | 238,933 | 34,027 | |
accrued property taxes | 1,685,000 | 1,411,000 | 1,907,000 | 1,224,000 | 1,835,000 | 1,650,000 | 2,341,000 | 1,799,000 | 2,523,000 | 1,898,000 | 2,639,000 | 2,014,000 | 2,592,000 | 2,008,000 | 2,856,000 | 1,851,000 | 2,337,000 | 1,762,000 | 2,588,000 | 1,752,000 | 2,285,000 | 1,817,000 | 2,645,000 | 2,033,000 | 2,411,000 | 1,873,000 | 2,630,000 | 2,013,000 | 2,134,000 | 1,666,000 | 2,342,000 | 1,907,000 | 1,374,000 | 1,523,000 | 1,574,000 | 1,410,000 | 962,000 | 892,000 | 923,000 | 764,542 | 564,821 | 386,187 | 280,937 | 241,221 | 178,399 | 110,717 |
deferred revenue | 5,315,000 | 1,243,000 | 63,000 | 175,000 | 6,198,000 | 65,000 | 130,000 | 1,283,000 | 9,889,000 | 2,149,000 | 70,000 | 1,141,000 | 10,756,000 | 44,000 | 111,000 | 1,317,000 | 7,926,000 | 45,000 | 31,000 | 2,420,000 | 7,705,000 | 37,000 | 50,000 | 2,034,000 | 10,182,000 | 71,000 | 248,000 | 5,254,000 | 12,362,000 | 238,000 | 636,000 | 7,905,000 | 15,106,000 | 3,876,000 | 9,328,000 | 13,914,000 | 5,720,000 | 8,795,000 | 12,045,000 | 4,853,837 | 7,383,186 | 10,159,654 | 5,913,183 | 1,364,737 | 1,753,410 | 2,829,500 |
accrued expenses | 3,117,000 | 3,831,000 | 3,227,000 | 2,795,000 | 3,182,000 | 6,096,000 | 3,486,000 | 4,429,000 | 3,659,000 | 7,854,000 | 7,203,000 | 6,877,000 | 7,462,000 | 9,215,000 | 8,855,000 | 7,826,000 | 8,331,000 | 9,564,000 | 12,767,000 | 11,132,000 | 9,117,000 | 8,272,000 | 7,482,000 | 4,872,000 | 4,369,000 | 5,868,000 | 4,256,000 | 3,554,000 | 3,199,000 | 3,581,000 | 2,489,000 | 1,762,000 | 2,297,000 | 3,525,000 | 3,823,000 | 5,245,000 | 3,002,000 | 2,357,000 | 1,361,000 | 1,292,430 | 1,338,162 | 1,216,261 | 732,830 | 651,672 | 235,102 | 514,617 |
total liabilities | 248,206,000 | 181,095,000 | 180,152,000 | 202,671,000 | 218,518,000 | 272,003,000 | 406,482,000 | 406,537,000 | 404,656,000 | 391,192,000 | 438,607,000 | 489,676,000 | 469,504,000 | 455,935,000 | 427,473,000 | 442,085,000 | 487,489,000 | 528,939,000 | 521,118,000 | 523,013,000 | 512,315,000 | 524,801,000 | 526,690,000 | 528,458,000 | 536,677,000 | 525,636,000 | 525,675,000 | 531,242,000 | 546,195,000 | 535,968,000 | 536,903,000 | 554,793,000 | 540,882,000 | 481,186,000 | 508,202,000 | 464,120,000 | 316,218,000 | 313,309,000 | 307,876,000 | 196,726,230 | 202,864,168 | 197,405,833 | 116,328,707 | 117,497,367 | 54,670,997 | 34,834,559 |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||
redeemable non-controlling interest in operating partnership, series a preferred units | 70,583,000 | 101,074,000 | 100,485,000 | 99,743,000 | 101,970,000 | 101,228,000 | 100,485,000 | 99,743,000 | 101,970,000 | 101,228,000 | 100,485,000 | 107,803,000 | 110,210,000 | 109,408,000 | 113,680,000 | 117,878,000 | 120,510,000 | 119,633,000 | 118,755,000 | 117,878,000 | 119,633,000 | 118,755,000 | 117,877,000 | 119,633,000 | 118,755,000 | 117,878,000 | 119,633,000 | 118,755,000 | 117,878,000 | |||||||||||||||||
equity | ||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.01 par value... | 436,000 | 431,000 | 431,000 | 443,000 | 460,000 | 459,000 | 465,000 | 465,000 | 466,000 | 466,000 | 469,000 | 475,000 | 516,000 | 531,000 | 531,000 | 515,000 | 474,000 | 444,000 | 319,000 | 317,000 | 298,000 | 297,000 | 282,000 | 287,000 | 289,000 | 292,000 | 292,000 | 290,000 | 310,000 | 300,000 | 311,000 | 323,000 | 323,000 | 322,000 | 324,000 | 321,000 | 139,000 | 130,000 | 118,000 | 117,634 | 117,634 | 84,055 | 75,811 | 75,175 | 75,175 | |
additional paid in capital | 525,785,000 | 520,899,000 | 520,397,000 | 533,422,000 | 551,547,000 | 551,994,000 | 579,044,000 | 578,166,000 | 577,648,000 | 577,253,000 | 580,453,000 | 586,736,000 | 633,209,000 | 647,346,000 | 646,999,000 | 623,748,000 | 562,717,000 | 524,183,000 | 374,966,000 | 373,299,000 | 347,856,000 | 345,870,000 | 333,037,000 | 336,058,000 | 337,457,000 | 338,387,000 | 338,791,000 | 335,256,000 | 348,075,000 | 332,996,000 | 338,975,000 | 346,600,000 | 345,845,000 | 342,313,000 | 342,891,000 | 338,732,000 | 137,571,000 | 130,138,000 | 118,171,000 | 114,783,088 | 114,795,891 | 80,876,316 | 69,856,630 | 68,980,437 | 68,789,362 | 28,596,886 |
retained earnings | 117,750,000 | 117,314,000 | 96,402,000 | 96,507,000 | 89,648,000 | 88,352,000 | 30,348,000 | 29,297,000 | 32,041,000 | 31,411,000 | 14,834,000 | 11,368,000 | 4,440,000 | 3,567,000 | -4,739,000 | -11,066,000 | -5,457,000 | 332,000 | 1,037,000 | -1,934,000 | 604,000 | 3,530,000 | 6,251,000 | 179,000 | 4,660,000 | 1,733,000 | 4,852,000 | 678,000 | 178,000 | 2,459,000 | 2,665,000 | 2,408,000 | 1,599,000 | 247,000 | 178,000 | -695,000 | 659,022 | 6,311 | ||||||||
cumulative dividends | -183,574,000 | -179,641,000 | -168,419,000 | -165,829,000 | -163,169,000 | -160,406,000 | -104,615,000 | -101,723,000 | -98,830,000 | -95,939,000 | -82,978,000 | -80,078,000 | -77,149,000 | -73,964,000 | -70,705,000 | -67,446,000 | -64,281,000 | -61,853,000 | -59,579,000 | -57,932,000 | -56,291,000 | -54,751,000 | -53,224,000 | -51,770,000 | -50,282,000 | -48,784,000 | -47,268,000 | -45,778,000 | -44,286,000 | -42,695,000 | -41,165,000 | -39,580,000 | -35,389,000 | -26,948,000 | -22,796,000 | -18,610,000 | -12,261,000 | -10,470,000 | -8,728,000 | -7,188,295 | -5,661,014 | -4,133,493 | -3,034,477 | -2,130,218 | ||
other comprehensive income | 350,000 | 653,000 | 1,068,000 | 1,107,000 | 1,512,000 | 1,463,000 | 2,521,000 | 2,476,000 | 2,691,000 | 3,225,000 | 3,512,000 | 2,923,000 | 3,306,000 | 3,205,000 | 1,857,000 | 1,386,000 | 279,000 | -284,000 | -908,000 | -879,000 | -2,380,000 | -2,853,000 | -3,380,000 | -3,227,000 | -1,644,000 | -1,815,000 | -1,735,000 | -1,080,000 | -865,000 | -173,000 | -495,000 | |||||||||||||||
non-controlling interests in operating partnership | 3,111,000 | 8,034,000 | 7,858,000 | 7,904,000 | 12,611,000 | 12,676,000 | 12,708,000 | 12,743,000 | 12,874,000 | 12,958,000 | 12,859,000 | 13,201,000 | 13,165,000 | 13,218,000 | 13,154,000 | 13,177,000 | 13,914,000 | 13,762,000 | 12,663,000 | 14,116,000 | 14,148,000 | 15,841,000 | 18,408,000 | 18,544,000 | 18,750,000 | 19,044,000 | 18,700,000 | 23,979,000 | 23,331,000 | 44,685,000 | 43,630,000 | 43,293,000 | 44,112,000 | 56,322,000 | 63,235,000 | 67,228,000 | 51,494,000 | 58,549,000 | 54,294,000 | 30,162,153 | 30,409,129 | 29,613,804 | ||||
total equity | 463,508,000 | 467,387,000 | 457,322,000 | 473,515,000 | 492,204,000 | 494,587,000 | 519,413,000 | 521,469,000 | 526,675,000 | 528,840,000 | 528,862,000 | 535,214,000 | 577,104,000 | 594,004,000 | 590,995,000 | 569,395,000 | 509,699,000 | 472,076,000 | 317,019,000 | 323,435,000 | 305,464,000 | 305,914,000 | 293,716,000 | 300,343,000 | 306,517,000 | 313,546,000 | 308,879,000 | 316,672,000 | 328,083,000 | 339,273,000 | 342,256,000 | 350,319,000 | 357,350,000 | 374,674,000 | 386,062,000 | 389,270,000 | 177,190,000 | 178,525,000 | 163,160,000 | 138,533,602 | 139,667,951 | 105,823,126 | 83,151,129 | 83,525,840 | 84,713,288 | 42,112,518 |
total liabilities, redeemable non-controlling interests in operating partnership and equity | 711,714,000 | 719,065,000 | 738,548,000 | 776,671,000 | 810,465,000 | 868,560,000 | 1,027,123,000 | 1,028,491,000 | 1,031,074,000 | 1,022,002,000 | 1,068,697,000 | 1,125,375,000 | 1,154,411,000 | 1,160,149,000 | 1,127,876,000 | 1,125,160,000 | 1,115,066,000 | 1,121,525,000 | 1,096,886,000 | 1,104,319,000 | 1,075,209,000 | 1,079,805,000 | 1,087,322,000 | 1,102,956,000 | 1,097,048,000 | 1,111,823,000 | 1,137,852,000 | 1,145,175,000 | 1,168,090,000 | 1,162,597,000 | 1,013,019,000 | 971,267,000 | 612,465,000 | 610,004,000 | 597,838,000 | |||||||||||
assets held for sale | 23,000 | 25,000 | 61,000 | 24,000 | 24,000 | 26,000 | 28,000 | 6,295,000 | 30,000 | 32,000 | 33,000 | 34,000 | 83,000 | 407,000 | 530,000 | 518,000 | 530,000 | 541,000 | ||||||||||||||||||||||||||||
intangible assets | 1,359,000 | 1,364,000 | 1,369,000 | 1,374,000 | 2,019,000 | 2,025,000 | 2,030,000 | 2,035,000 | 2,040,000 | 2,045,000 | 2,050,000 | 2,055,000 | 2,060,000 | 1,912,000 | 1,913,000 | 1,915,000 | ||||||||||||||||||||||||||||||
goodwill | 2,706,000 | 2,706,000 | 2,706,000 | 2,706,000 | 2,706,000 | 2,706,000 | 2,706,000 | 2,706,000 | 2,706,000 | 2,706,000 | 2,706,000 | 2,706,000 | 2,706,000 | 2,706,000 | 2,706,000 | 2,706,000 | ||||||||||||||||||||||||||||||
deposits | 500,000 | 11,000 | 1,000 | 426,000 | 26,000 | 126,000 | 135,000 | 148,000 | 269,000 | 531,000 | 1,776,000 | 58,000 | 2,155,000 | 65,000 | 52,000 | 90,000 | 1,000 | 50,000 | 6,000 | 84,000 | 33,000 | 1,161,000 | 99,000 | 333,000 | 196,000 | 1,134,000 | 264,000 | 764,695 | 226,912 | 282,874 | 946,527 | 419,548 | 1,001,851 | 300,000 | ||||||||||||
deferred offering costs | 66,000 | 63,000 | 53,000 | 83,000 | 23,000 | 40,000 | 76,000 | 75,000 | 218,000 | 218,000 | 218,000 | 217,000 | 430,000 | 308,000 | 280,000 | 326,000 | 276,000 | 250,000 | 238,000 | 267,000 | 267,253 | 285,780 | 386,477 | 331,250 | ||||||||||||||||||||||
cash and cash equivalents and restricted cash | 11,228,000 | |||||||||||||||||||||||||||||||||||||||||||||
derivative liability | 785,000 | 1,239,000 | 1,738,000 | 1,581,000 | 2,899,000 | 3,182,000 | 3,518,000 | 3,227,000 | 1,644,000 | 1,815,000 | 1,735,000 | 1,080,000 | 865,000 | 173,000 | 495,000 | |||||||||||||||||||||||||||||||
cash | 8,869,000 | 19,696,000 | 16,102,000 | 30,171,000 | 21,373,000 | 40,159,000 | 36,070,000 | 27,217,000 | 7,108,000 | 11,598,000 | 14,994,000 | 12,561,000 | 8,563,000 | 22,359,000 | 19,150,000 | 16,891,000 | 23,808,000 | 26,414,000 | 19,666,000 | 129,298,000 | 29,422,000 | 6,363,000 | 17,189,000 | 32,464,000 | 35,732,000 | 23,514,296 | 42,504,514 | 20,819,778 | 18,183,960 | 33,736,166 | 63,747,769 | 5,429,723 | ||||||||||||||
notes and interest receivable | 5,910,000 | 5,855,000 | 7,488,000 | 6,112,000 | 6,128,000 | 2,440,000 | 2,416,000 | 2,348,000 | 2,412,000 | 2,448,000 | 4,278,000 | 4,767,000 | 7,765,000 | 7,753,000 | 11,844,000 | 11,877,000 | 12,381,000 | 12,469,000 | 11,648,000 | 6,951,000 | 5,960,000 | 4,247,000 | 2,870,000 | 2,815,000 | 2,760,000 | 2,811,566 | ||||||||||||||||||||
retained deficit | -2,189,000 | -2,456,000 | -4,511,000 | -617,556 | -724,633 | -568,192 | ||||||||||||||||||||||||||||||||||||||||
deferred financing fees | 22,000 | 44,000 | 66,000 | 87,000 | 109,000 | 131,000 | 152,000 | 174,000 | 196,000 | 217,000 | 239,000 | 261,000 | 290,000 | 305,000 | 326,000 | 370,000 | 391,000 | 413,000 | 407,844 | 364,893 | 251,761 | 203,347 | ||||||||||||||||||||||||
series b participating preferred stock, 0.01 par value... | 139,116,000 | 139,116,000 | 139,552,000 | 139,766,000 | 139,766,000 | 139,766,000 | 141,885,000 | 142,861,000 | 142,861,000 | 145,154,000 | 145,696,000 | 143,758,000 | 146,383,000 | 144,223,000 | 146,487,000 | |||||||||||||||||||||||||||||||
convertible notes receivable | 2,428,000 | 2,417,000 | ||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other assets | 2,889,000 | 3,440,000 | 3,638,000 | |||||||||||||||||||||||||||||||||||||||||||
redeemable non-controlling interest in operating partnership, preferred units | 120,510,000 | 120,510,000 | 120,510,000 | |||||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable non-controlling interest in operating partnership and equity | 1,090,991,000 | 1,102,553,000 | 1,139,509,000 | 344,954,285 | 352,090,391 | 312,986,286 | ||||||||||||||||||||||||||||||||||||||||
mortgage notes, line of credit and bonds payable | 464,494,000 | 485,400,000 | 436,684,000 | |||||||||||||||||||||||||||||||||||||||||||
dividends and distributions payable | 4,882,000 | 4,998,000 | ||||||||||||||||||||||||||||||||||||||||||||
series b participating preferred stock | 144,223,000 | |||||||||||||||||||||||||||||||||||||||||||||
redeemable non-controlling interests in operating partnership, series a preferred units | 119,633,000 | |||||||||||||||||||||||||||||||||||||||||||||
total liabilities, series b participating preferred stock, redeemable non-controlling interests in operating partnership and equity | 1,119,716,000 | |||||||||||||||||||||||||||||||||||||||||||||
redeemable non-controlling interests in operating partnership, preferred units | 118,755,000 | 117,877,000 | 119,057,000 | 118,170,000 | 117,283,000 | |||||||||||||||||||||||||||||||||||||||||
redeemable non-controlling interests in operating partnership, common units | 9,519,000 | |||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, related party | 396,540 | 332,089 | 249,778 | 182,763 | 137,846 | 91,897 | ||||||||||||||||||||||||||||||||||||||||
redeemable non-controlling interest in operating partnership | 9,694,453 | 9,558,272 | 9,757,327 | |||||||||||||||||||||||||||||||||||||||||||
note and interest receivable | 1,805,674 | |||||||||||||||||||||||||||||||||||||||||||||
non-controlling interest in operating partnership | 16,977,798 | 17,168,638 | 17,412,717 | 14,257,415 | ||||||||||||||||||||||||||||||||||||||||||
total liabilities and equity | 199,479,836 | 201,023,207 | 139,384,285 | 76,947,077 | ||||||||||||||||||||||||||||||||||||||||||
members’ deficit | ||||||||||||||||||||||||||||||||||||||||||||||
distributions in excess of earnings | ||||||||||||||||||||||||||||||||||||||||||||||
mortgage notes payable | 30,754,000 | |||||||||||||||||||||||||||||||||||||||||||||
common stock, .01 par value... | 38,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-03-31 | 2014-12-31 | 2014-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | |||||||||||||||||||||||||||||||||||||||||||||
net income | 646,000 | 21,796,000 | 491,000 | 7,792,000 | 2,093,000 | 60,256,000 | 1,838,000 | -2,052,000 | 1,408,000 | 17,754,000 | 4,315,000 | 7,898,000 | 1,714,000 | 6,710,000 | 1,119,000 | 2,992,000 | 1,139,000 | 13,314,000 | -2,667,000 | -2,865,000 | 2,477,000 | 6,377,000 | 561,000 | 173,000 | 419,000 | 9,780,000 | -1,463,000 | 6,524,000 | 9,000 | 8,398,000 | 4,158,000 | 981,000 | 503,000 | 6,528,000 | 5,999,513 | 883,118 | -196,578 | -299,024 | 34,805 | ||||||
adjustments to reconcile net income to net cash and cash equivalents from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||
depreciation, depletion and amortization | 910,000 | 927,000 | 938,000 | 1,130,000 | 1,173,000 | 1,263,000 | 1,414,000 | 1,430,000 | 1,481,000 | 1,594,000 | 1,904,000 | 2,207,000 | 1,794,000 | 1,884,000 | 1,665,000 | 1,660,000 | 1,751,000 | 1,898,000 | 1,911,000 | 1,885,000 | 1,935,000 | 1,979,000 | 2,003,000 | 2,000,000 | 2,087,000 | 2,092,000 | 2,115,000 | 2,154,000 | 2,126,000 | 2,130,000 | 2,141,000 | ||||||||||||||
amortization of deferred financing fees and discounts/premiums on debt | 87,000 | 88,000 | 98,000 | 103,000 | 120,000 | 129,000 | 185,000 | 186,000 | 184,000 | 180,000 | 178,000 | 173,000 | 158,000 | 106,000 | 96,000 | 94,000 | 82,000 | 80,000 | 132,000 | 96,000 | 76,000 | 71,000 | 73,000 | 74,000 | 75,000 | 87,000 | 85,000 | 88,000 | 116,000 | 105,000 | 59,000 | 38,000 | 65,000 | -203,781 | |||||||||||
amortization of net origination fees related to notes receivable | -872,000 | -672,000 | -632,000 | -632,000 | -586,000 | -324,000 | -8,000 | -5,000 | -4,000 | -3,000 | -5,000 | -5,000 | -6,000 | -9,000 | -12,000 | -11,000 | -5,000 | -5,000 | |||||||||||||||||||||||||||
stock-based compensation | 468,000 | 594,000 | 515,000 | 528,000 | 519,000 | 473,000 | 870,000 | 512,000 | 491,000 | 500,000 | 475,000 | 473,000 | 405,000 | 345,000 | 351,000 | 185,000 | 642,000 | 344,000 | 334,000 | ||||||||||||||||||||||||||
loss on disposition of assets | 255,000 | -24,228,000 | -763,000 | 10,000 | 86,000 | -3,392,000 | -810,000 | -1,348,000 | -917,000 | 86,000 | 50,000 | 18,000 | -7,491,000 | -418,000 | 204,000 | -2,951,000 | -143,000 | 8,000 | 152,000 | -44,000 | -1,798 | 0 | 1 | ||||||||||||||||||||||
loss from equity method investment | -21,000 | 1,000 | -8,000 | -18,000 | -77,000 | -5,000 | -5,000 | 27,000 | -4,000 | ||||||||||||||||||||||||||||||||||||
current and expected credit losses | 1,819,000 | 1,857,000 | -49,000 | 0 | 69,000 | 140,000 | -17,000 | ||||||||||||||||||||||||||||||||||||||
amortization of dedesignated interest rate swap | -193,000 | -195,000 | -203,000 | -319,000 | -97,000 | 36,000 | 109,000 | -109,000 | 162,000 | 32,000 | 250,000 | -150,000 | 317,000 | 110,000 | 234,000 | 237,000 | 293,000 | ||||||||||||||||||||||||||||
losses on modification and extinguishment of debt | 9,000 | 47,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||
decrease in accounts receivable | 2,108,000 | 2,448,000 | -5,298,000 | 2,070,000 | 659,000 | 5,835,000 | -7,906,000 | 614,000 | 4,389,000 | -560,000 | -4,162,000 | 2,341,000 | 3,246,000 | -422,000 | -4,175,000 | 634,000 | 1,628,000 | 2,338,000 | -816,000 | 1,382,000 | 726,000 | 954,000 | -332,000 | 2,117,000 | -230,000 | -1,018,000 | 156,895 | ||||||||||||||||||
decrease in interest receivable | -799,000 | -59,000 | 161,000 | -47,000 | -3,000 | -66,000 | 8,000 | 198,000 | -208,000 | -12,000 | 2,000 | -14,000 | -39,000 | -76,000 | -44,000 | 74,000 | -73,000 | 17,000 | -103,000 | 4,000 | |||||||||||||||||||||||||
decrease in other assets | 522,000 | -1,013,000 | -354,000 | 1,035,000 | 627,000 | -1,216,000 | 313,000 | 933,000 | 1,175,000 | -2,272,000 | 558,000 | 920,000 | 906,000 | -2,042,000 | 691,000 | 2,303,000 | -1,091,000 | 662,000 | 268,000 | -1,440,000 | -204,000 | 506,000 | 1,093,000 | 145,000 | 306,000 | 359,000 | |||||||||||||||||||
decrease in inventory | -462,000 | -96,000 | 371,000 | 280,000 | -212,000 | 126,000 | 236,000 | -322,000 | -364,000 | 923,000 | -506,000 | -40,000 | 96,000 | 315,000 | -160,000 | 10,000 | 86,000 | -1,127,000 | -46,000 | 125,000 | -50,000 | -245,000 | -32,000 | -17,000 | 123,000 | 183,000 | 24,000 | ||||||||||||||||||
increase in accrued interest | 18,000 | 243,000 | -454,000 | -117,000 | -619,000 | -2,305,000 | 368,000 | 326,000 | -371,000 | -59,000 | -276,000 | 1,257,000 | -311,000 | 448,000 | 696,000 | 167,000 | 72,000 | -92,000 | -160,000 | 14,000 | -233,000 | -259,000 | 30,000 | 317,000 | -839,000 | 500,000 | -327,000 | 1,673,000 | 795,000 | 171,000 | -193,000 | 1,203,000 | 338,000 | -795,055 | -61,000 | 857,000 | 256,945 | ||||||||
increase in accrued expenses | -551,000 | 924,000 | 513,000 | -240,000 | -2,994,000 | 2,596,000 | -1,090,000 | 1,386,000 | -3,453,000 | 653,000 | 450,000 | -818,000 | -1,794,000 | 558,000 | -5,000 | -18,000 | -2,068,000 | -4,190,000 | 1,748,000 | 2,031,000 | 557,000 | 556,000 | 245,000 | -187,000 | 369,000 | -949,000 | -102,000 | -497,000 | -13,759,000 | 2,596,016 | -976,016 | 969,000 | 9,000 | ||||||||||||
increase in deferred revenue | 4,071,000 | 92,000 | -112,000 | -5,857,000 | 6,180,000 | -417,000 | 954,000 | -8,605,000 | 7,739,000 | -39,000 | -1,004,000 | -9,105,000 | 10,712,000 | -68,000 | -1,205,000 | -6,552,000 | 7,881,000 | -6,000 | -2,389,000 | -5,285,000 | 7,622,000 | -28,000 | -2,039,000 | -7,904,000 | 10,109,000 | -7,027,000 | 12,096,000 | -7,156,000 | 10,584,000 | -136,000 | -6,536,000 | -4,586,000 | 9,094,000 | -3,829,900 | -3,859,100 | -3,374,000 | 7,234,000 | -2,464,722 | 4,548,446 | -388,673 | -1,076,090 | ||||
increase in accrued property taxes | 233,000 | -355,000 | 694,000 | -523,000 | 203,000 | -1,102,000 | 543,000 | -727,000 | 626,000 | -644,000 | 758,000 | -558,000 | 580,000 | -849,000 | 1,005,000 | -480,000 | 576,000 | -804,000 | 834,000 | -533,000 | 507,000 | -815,000 | 622,000 | -374,000 | 538,000 | 595,000 | 535,000 | -215,000 | 65,000 | -669,000 | 156,000 | 211,000 | 374,881 | -55,881 | -22,000 | 78,000 | 202,196 | 36,550 | 56,905 | 62,943 | |||||
net cash and cash equivalents from operating activities | 8,248,000 | 15,193,000 | -1,953,000 | -2,184,000 | 6,370,000 | 14,614,000 | -4,280,000 | -6,089,000 | 11,897,000 | 7,155,000 | 15,839,000 | ||||||||||||||||||||||||||||||||||
cash flows from investing activities | |||||||||||||||||||||||||||||||||||||||||||||
real estate acquisitions | 0 | -800,000 | 0 | -6,501,000 | -1,635,000 | 0 | 0 | -16,255,000 | -2,147,000 | -11,007,000 | -8,862,000 | -141,000 | -17,493,000 | -8,779,000 | -20,184,000 | -7,980,000 | -50,171,000 | -1,005,000 | -27,070,000 | -2,933,000 | -35,000 | 0 | -451,000 | -5,883,000 | -50,000 | -26,770,000 | -131,653,612 | 105,445,612 | -12,381,000 | -93,187,000 | -10,399,440 | -11,161,947 | |||||||||||||
real estate and other improvements | -267,000 | -111,000 | -182,000 | -191,000 | -60,000 | -197,000 | -431,000 | -787,000 | -86,000 | -1,504,000 | -1,730,000 | -1,500,000 | -1,092,000 | -1,206,000 | -368,000 | -1,708,000 | -964,000 | -527,000 | -833,000 | -814,000 | -539,000 | -337,000 | -541,000 | -1,148,000 | -834,000 | -2,057,000 | -2,183,000 | -2,953,000 | -3,661,000 | -5,309,000 | -6,380,000 | -7,323,000 | -3,947,000 | ||||||||||||
distributions from equity method investees | 403,000 | 0 | 0 | 0 | 50,000 | 0 | 0 | 0 | 161,000 | 0 | |||||||||||||||||||||||||||||||||||
collections of principal on loans | 4,940,000 | 979,000 | 500,000 | 207,000 | 4,290,000 | 1,824,000 | 9,521,000 | 428,000 | 62,000 | ||||||||||||||||||||||||||||||||||||
issuances of loans and financing receivables | -2,450,000 | -18,250,000 | 0 | -4,422,000 | -7,637,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from disposition of assets | 9,392,000 | ||||||||||||||||||||||||||||||||||||||||||||
net cash and cash equivalents from investing activities | 12,018,000 | -7,396,000 | 3,501,000 | 67,193,000 | 99,000 | 275,803,000 | 8,696,000 | -1,248,000 | -14,497,000 | 58,895,000 | 5,911,000 | ||||||||||||||||||||||||||||||||||
cash flows from financing activities | |||||||||||||||||||||||||||||||||||||||||||||
borrowings from mortgage notes payable | 80,200,000 | 8,501,000 | 0 | 0 | 8,500,000 | 42,500,000 | 30,001,000 | 2,000,000 | 9,500,000 | 54,000,000 | 14,001,000 | 109,000,000 | 2,000,000 | 0 | 112,000,000 | 14,359,000 | 12,750,000 | 0 | 0 | 207,186,213 | -195,484,213 | 36,685,000 | 159,000,000 | 0 | 60,400,000 | ||||||||||||||||||||
repayments on mortgage notes payable | -9,000,000 | -17,300,000 | -23,000,000 | -32,183,000 | -2,000,000 | -189,388,000 | -7,500,000 | -32,500,000 | -10,134,000 | -61,695,000 | -60,231,000 | -24,118,000 | -9,850,000 | -80,000,000 | -17,999,000 | -38,558,000 | -160,384,000 | -1,932,000 | -14,000,000 | 0 | -19,976,000 | -56,033,000 | -2,909,000 | -43,000 | -42,000 | -43,000 | -42,000 | -9,167,000 | -2,133,000 | -42,000 | -10,248,000 | -1,100,000 | -118,000 | -60,400,000 | -84,665,250 | 84,665,250 | -28,750,000 | -56,000,000 | -3,000,000 | -6,102,300 | |||||
common stock repurchased | 0 | -13,561,000 | -23,522,000 | -741,000 | -3,744,000 | -6,740,000 | -47,098,000 | -14,591,000 | -251,000 | -3,372,000 | -1,799,000 | -1,397,000 | -823,000 | -1,714,000 | -12,926,000 | -6,540,000 | -6,306,000 | -7,775,000 | 0 | -6,517,000 | -2,554,000 | 0 | |||||||||||||||||||||||
payment of debt issuance costs | -351,000 | -62,000 | 0 | -73,000 | -20,000 | -90,000 | -25,000 | -60,000 | -137,000 | -603,000 | -200,000 | -32,000 | -212,000 | -694,000 | -74,000 | -202,000 | 0 | 0 | -130,000 | 32,000 | -1,000 | -157,000 | -78,000 | -476,000 | -158,000 | -114,000 | -545,000 | -1,115,063 | 886,063 | -220,000 | -667,000 | -15,008 | |||||||||||||
payment of swap fees | -109,000 | 109,000 | -49,000 | -77,000 | -38,000 | -109,000 | -110,000 | -109,000 | -146,000 | -218,000 | 0 | -73,000 | 110,000 | -328,000 | 146,000 | -219,000 | 0 | -218,000 | 0 | -73,000 | 0 | ||||||||||||||||||||||||
redemption of series a preferred units | -68,204,000 | 0 | 0 | 0 | -5,100,000 | ||||||||||||||||||||||||||||||||||||||||
redemption of common units | -70,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||
dividends on common stock | -11,204,000 | -2,586,000 | -2,655,000 | -2,760,000 | -55,743,000 | -2,890,000 | -2,890,000 | -2,889,000 | -12,961,000 | -2,900,000 | -2,937,000 | -3,177,000 | -3,259,000 | -3,259,000 | -3,165,000 | -2,428,000 | -2,274,000 | -1,647,000 | -1,641,000 | -1,542,000 | -1,530,000 | -1,458,000 | -1,488,000 | -1,498,000 | -1,498,000 | -1,521,000 | -1,504,000 | -1,393,000 | -1,759,000 | -1,767,000 | -4,285,000 | -4,131,000 | -4,250,000 | -4,153,000 | -4,185,000 | -4,138,000 | -2,212,000 | -6,595,191 | 3,116,191 | -1,594,000 | -1,527,000 | -1,527,521 | -896,884 | ||
shares withheld for income taxes on vesting of equity-based compensation | -411,000 | -43,000 | 0 | 0 | -273,000 | -6,000 | -1,000 | -1,000 | -177,000 | -5,000 | -2,000 | 0 | -36,000 | 0 | 0 | -1,000 | -185,000 | ||||||||||||||||||||||||||||
distributions on series a preferred units | -2,583,000 | 0 | 0 | 0 | -2,970,000 | 0 | 0 | 0 | -2,970,000 | 0 | 0 | 0 | -3,210,000 | 0 | 0 | ||||||||||||||||||||||||||||||
distributions to non-controlling interests in operating partnership, common | -195,000 | -98,000 | -45,000 | -72,000 | -1,456,000 | -148,000 | -72,000 | -72,000 | -325,000 | -72,000 | -75,000 | -74,000 | -74,000 | -74,000 | -75,000 | -68,000 | -68,000 | -68,000 | -72,000 | -74,000 | -82,000 | -95,000 | -95,000 | -95,000 | -95,000 | -162,000 | -78,000 | -593,000 | -643,000 | -605,000 | -726,000 | 1,340,845 | |||||||||||||
net cash and cash equivalents (used in) financing activities | -11,818,000 | -17,175,000 | |||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 8,448,000 | -4,176,000 | -37,604,000 | 29,423,000 | -56,791,000 | 70,351,000 | 2,344,000 | -482,000 | 739,000 | 4,575,000 | |||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 9,293,000 | 0 | 0 | 0 | 78,441,000 | 0 | 0 | 0 | 5,489,000 | 0 | 7,654,000 | ||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | 17,741,000 | -4,176,000 | -37,604,000 | 29,423,000 | 21,650,000 | 70,351,000 | 2,344,000 | -482,000 | 6,228,000 | -568,000 | 12,229,000 | ||||||||||||||||||||||||||||||||||
cash paid during period for interest | 2,801,000 | 2,080,000 | 2,781,000 | 2,742,000 | 3,260,000 | 5,010,000 | 5,286,000 | 5,088,000 | 5,574,000 | 5,819,000 | 6,676,000 | 4,767,000 | 5,188,000 | 3,173,000 | 3,632,000 | 3,412,000 | 3,685,000 | 3,802,000 | 3,389,000 | 3,828,000 | 2,827,000 | 4,316,000 | 3,982,000 | 4,352,000 | 5,186,000 | 5,616,000 | 4,634,000 | 5,157,000 | 6,204,000 | 3,072,000 | 3,624,000 | 4,137,000 | 3,336,000 | 3,779,000 | 2,251,000 | 2,461,000 | 8,858,294 | -4,797,294 | 2,000,000 | 2,804,000 | 2,132,963 | 455,540 | 217,700 | 220,033 | |
cash paid during period for taxes | 5,551 | ||||||||||||||||||||||||||||||||||||||||||||
(gain) on disposition of assets | -11,404,000 | -52,264,000 | -12,954,000 | -10,293,000 | -11,060,000 | -1,826,000 | 1,307,000 | 47,000 | -3,335,000 | -660,000 | -5,935,000 | 112,000 | |||||||||||||||||||||||||||||||||
(income) from forfeited deposits | 0 | 0 | 0 | -1,205,000 | |||||||||||||||||||||||||||||||||||||||||
(income) from equity method investment | -29,000 | -163,000 | -36,000 | ||||||||||||||||||||||||||||||||||||||||||
impairment of assets | 0 | 1,000,000 | 2,000,000 | ||||||||||||||||||||||||||||||||||||||||||
issuance of stock | 0 | 0 | 0 | 34,000 | 34,000 | 34,000 | 33,000 | 54,000 | 0 | 20,000 | 20,000 | 19,000 | |||||||||||||||||||||||||||||||||
proceeds from sale of property | 3,983,000 | 71,599,000 | 9,957,000 | 310,450,000 | -88,000 | -11,000 | 1,621,000 | 73,746,000 | 70,204,000 | 44,400,000 | 7,137,000 | 98,000 | 0 | 12,342,000 | 4,559,000 | 41,925,000 | 61,000 | 163,000 | 28,486,000 | 7,051,000 | 5,901,000 | 7,359,000 | 167,000 | -1,000 | -31,000 | 29,447,000 | 4,725,000 | ||||||||||||||||||
net cash and cash equivalents from financing activities | -39,152,000 | -35,586,000 | -63,260,000 | -2,072,000 | 6,855,000 | 3,339,000 | |||||||||||||||||||||||||||||||||||||||
bad debt expense | 0 | 0 | 0 | 15,000 | 0 | 0 | 12,000 | 12,000 | -92,000 | 279,000 | 5,000 | 41,000 | 201,000 | 2,000 | 162,000 | 177,000 | 379,000 | -59,000 | 199,000 | 357,000 | |||||||||||||||||||||||||
issuance of loans and financing receivables | -34,639,000 | -306,000 | |||||||||||||||||||||||||||||||||||||||||||
loss on debt modification | 0 | ||||||||||||||||||||||||||||||||||||||||||||
stock-based incentive | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | 0 | 0 | 135,000 | 27,000 | |||||||||||||||||||||||||||||||||||||||||
acquisition of non-real estate assets | 0 | ||||||||||||||||||||||||||||||||||||||||||||
investment in equity method investees | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
origination fees on notes receivable | 0 | 0 | 0 | 60,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from atm offering | -11,000 | 22,923,000 | 60,129,000 | 38,274,000 | 1,791,000 | 64,000 | 11,100,662 | -7,671,662 | |||||||||||||||||||||||||||||||||||||
net (decrease) in cash and cash equivalents | -568,000 | ||||||||||||||||||||||||||||||||||||||||||||
collections of principal on loans and financing receivables | 2,100,000 | 0 | 7,000 | ||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash and cash equivalents and restricted cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||
net cash and cash equivalents and restricted cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||
net cash and cash equivalents and restricted cash from investing activities | |||||||||||||||||||||||||||||||||||||||||||||
net cash and cash equivalents and restricted cash from financing activities | |||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents and restricted cash | |||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash, beginning of period | |||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash, end of period | |||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||
restricted cash | |||||||||||||||||||||||||||||||||||||||||||||
total cash and cash equivalents and restricted cash, end of period | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from litigation settlement | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
mwa acquisition, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||
net cash and cash equivalents (used in) investing activities | |||||||||||||||||||||||||||||||||||||||||||||
participating preferred stock repurchased | 0 | 0 | -436,000 | -214,000 | 0 | 0 | -2,118,000 | -977,000 | 1,000 | -46,000 | -687,000 | -164,000 | |||||||||||||||||||||||||||||||||
distributions on series b participating preferred stock | |||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 318,000 | -1,871,000 | 10,309,000 | 6,618,000 | -6,979,000 | -3,189,000 | 11,406,000 | 9,565,000 | 179,000 | -2,885,000 | 12,867,000 | 11,017,000 | -5,150,000 | -1,703,000 | 13,830,000 | 6,370,000 | -470,000 | -973,000 | 15,076,000 | 4,330,000 | -1,691,000 | 901,000 | -2,611,000 | 5,037,386 | -4,959,386 | -817,000 | 5,780,000 | -958,944 | 4,949,477 | 116,497 | -568,282 | ||||||||||||||
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
free cash flows | 318,000 | -1,871,000 | 10,309,000 | 6,618,000 | -6,979,000 | -3,189,000 | 11,406,000 | 9,565,000 | 179,000 | -2,885,000 | 12,867,000 | 11,017,000 | -5,150,000 | -1,703,000 | 13,830,000 | 6,370,000 | -470,000 | -973,000 | 15,076,000 | 4,330,000 | -1,691,000 | 901,000 | -2,611,000 | 5,037,386 | -4,959,386 | -817,000 | 5,780,000 | -958,944 | 4,949,477 | 116,497 | -568,282 | ||||||||||||||
principal receipts on notes receivable | 0 | 1,571,000 | 6,000 | 0 | 31,000 | 1,000 | 5,000 | 10,000 | 0 | 1,321,000 | 441,000 | 743,000 | 303,000 | 5,326,000 | 307,000 | 908,000 | 475,000 | 0 | 3,469,000 | 801,000 | 49,950 | -49,950 | 0 | 50,000 | |||||||||||||||||||||
issuance of notes receivable | -2,700,000 | -769,000 | |||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -9,222,000 | -8,684,000 | -7,819,000 | -9,629,000 | -6,439,000 | -27,720,000 | 25,019,000 | 6,397,000 | 5,564,000 | 7,252,000 | -545,000 | -2,298,000 | -759,000 | 31,506,000 | 2,603,000 | -199,000 | 20,771,000 | -2,597,000 | -33,839,000 | -119,907,000 | -8,154,000 | -21,425,000 | -84,621,000 | -137,268,651 | 109,098,651 | -15,391,000 | -93,835,000 | -12,655,075 | -13,234,618 | ||||||||||||||||
net cash from financing activities | -1,924,000 | 14,150,000 | -16,559,000 | 11,809,000 | -5,368,000 | 34,998,000 | -27,572,000 | 4,147,000 | -10,233,000 | -7,763,000 | -9,889,000 | -4,721,000 | -7,887,000 | -26,594,000 | -14,174,000 | -13,088,000 | -22,907,000 | 10,318,000 | -15,107,000 | 39,815,000 | 109,721,000 | 43,583,000 | 46,429,000 | 155,889,590 | -113,095,590 | 12,940,000 | 100,273,000 | -5,376,199 | -7,267,065 | 59,230,427 | 63,334,645 | ||||||||||||||
net (decrease) in cash | |||||||||||||||||||||||||||||||||||||||||||||
cash, beginning of period | 0 | 0 | 30,171,000 | 0 | 0 | 0 | 27,217,000 | 0 | 0 | 0 | 12,561,000 | 0 | 0 | 0 | 16,891,000 | 0 | 0 | 0 | 53,536,000 | 0 | 0 | 0 | 47,166,000 | 23,490,486 | -23,490,486 | 0 | 23,514,000 | 0 | 33,736,166 | 0 | 0 | ||||||||||||||
cash, end of period | -10,828,000 | 3,595,000 | 16,102,000 | 8,798,000 | -18,786,000 | 4,089,000 | 36,070,000 | 20,109,000 | -4,490,000 | -3,396,000 | 14,994,000 | 3,998,000 | -13,796,000 | 3,209,000 | 19,150,000 | -6,917,000 | -2,606,000 | 6,748,000 | 19,666,000 | -75,762,000 | 99,876,000 | 23,059,000 | 6,363,000 | 47,148,811 | -32,446,811 | -3,268,000 | 35,732,000 | -18,990,218 | 18,183,960 | -30,011,603 | 58,318,046 | ||||||||||||||
income from equity method investment | -8,000 | -7,000 | |||||||||||||||||||||||||||||||||||||||||||
issuance of note receivable | 0 | -3,500,000 | 0 | 0 | -197,000 | -1,210,000 | -246,000 | -421,000 | -863,000 | -5,250,000 | -2,255,000 | ||||||||||||||||||||||||||||||||||
net increase in cash | 3,595,000 | -14,069,000 | 4,089,000 | 8,853,000 | 20,109,000 | -4,490,000 | 3,209,000 | 2,259,000 | -75,762,000 | 99,876,000 | 23,059,000 | -40,803,000 | 23,658,325 | -8,956,325 | -3,268,000 | 12,218,000 | -18,990,218 | -15,552,206 | -30,011,603 | 58,318,046 | |||||||||||||||||||||||||
distribution on series a preferred units | -3,510,000 | 0 | 0 | 0 | -3,510,000 | 0 | 0 | -3,510,000 | 0 | ||||||||||||||||||||||||||||||||||||
distribution on series b participating preferred stock | 0 | -2,177,000 | -2,178,000 | -2,187,000 | -2,187,000 | -2,210,000 | -2,240,000 | -4,486,000 | |||||||||||||||||||||||||||||||||||||
proceeds from litigation insurance | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | |||||||||||||||||||||||||||||||||||||||||||||
increase in accounts receivable | -719,000 | 1,045,000 | -3,628,000 | 2,666,000 | -294,000 | 330,000 | -731,000 | 3,396,000 | -1,735,000 | -3,476,573 | 437,511 | ||||||||||||||||||||||||||||||||||
increase in interest receivable | -34,000 | -13,000 | 36,000 | 20,000 | -49,000 | -62,000 | 52,000 | 48,894 | |||||||||||||||||||||||||||||||||||||
increase in other assets | 806,000 | 759,000 | 330,000 | -822,000 | -305,697 | 169,697 | 22,000 | -192,000 | 103,051 | -65,505 | |||||||||||||||||||||||||||||||||||
increase in inventory | 362,000 | 13,000 | -701,000 | 278,000 | -33,871 | 141,871 | -59,661 | ||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||||||
supplemental non-cash investing and financing transactions: | |||||||||||||||||||||||||||||||||||||||||||||
dividend payable, common stock | 99,000 | 1,542,000 | -34,000 | -10,000 | 1,498,000 | 12,000 | -100,000 | 1,592,000 | -2,606,000 | 0 | 4,191,000 | -34,000 | 49,000 | 4,137,000 | -1,686,209 | ||||||||||||||||||||||||||||||
dividend payable, common units | 0 | 74,000 | 0 | 0 | 95,000 | -25,000 | |||||||||||||||||||||||||||||||||||||||
distributions payable, series a preferred units | 877,000 | 878,000 | 878,000 | 877,000 | 878,000 | 878,000 | 877,000 | 878,000 | |||||||||||||||||||||||||||||||||||||
convertible notes receivable | 0 | 2,417,000 | |||||||||||||||||||||||||||||||||||||||||||
additions to real estate improvements included in accrued expenses | -215,000 | 453,000 | 148,000 | 109,000 | 155,000 | -440,000 | -36,000 | 662,000 | -131,000 | -854,000 | 2,140,000 | -14,866 | -36,000 | 51,000 | |||||||||||||||||||||||||||||||
settlement of outstanding notes receivable with property acquisitions | |||||||||||||||||||||||||||||||||||||||||||||
swap fees payable included in accrued interest | 110,000 | 36,000 | -73,000 | ||||||||||||||||||||||||||||||||||||||||||
deferred offering costs amortized through equity in the period | 60,000 | ||||||||||||||||||||||||||||||||||||||||||||
right of use asset | 120,000 | 58,000 | -35,000 | -35,000 | 198,000 | -31,000 | -31,000 | 166,000 | |||||||||||||||||||||||||||||||||||||
lease liability | 120,000 | 58,000 | -35,000 | -35,000 | 198,000 | -31,000 | -31,000 | 166,000 | |||||||||||||||||||||||||||||||||||||
harvested crop | |||||||||||||||||||||||||||||||||||||||||||||
growing crop | |||||||||||||||||||||||||||||||||||||||||||||
stock based compensation | 251,000 | 271,000 | 275,000 | 242,000 | 385,000 | 382,000 | 394,000 | 515,000 | 405,000 | 398,000 | 331,000 | 301,000 | 303,000 | 360,000 | 428,000 | 1,223,111 | -557,111 | 315,000 | 243,000 | 233,099 | 239,003 | 234,080 | 240,981 | ||||||||||||||||||||||
repayments on mortgage notes payable from dispositions | 13,577,000 | ||||||||||||||||||||||||||||||||||||||||||||
depreciation and depletion | 1,552,898 | -681,898 | 366,000 | 317,000 | 279,928 | 172,930 | 119,104 | 100,208 | |||||||||||||||||||||||||||||||||||||
amortization of discounts/premiums on debt | 200,000 | 26,742 | |||||||||||||||||||||||||||||||||||||||||||
stock based compensation, net of forfeitures | |||||||||||||||||||||||||||||||||||||||||||||
loss on settlement of interest rate swap | |||||||||||||||||||||||||||||||||||||||||||||
increase in accrued interest payable | |||||||||||||||||||||||||||||||||||||||||||||
incrase in accrued expenses | |||||||||||||||||||||||||||||||||||||||||||||
real estate improvements | -3,010,000 | -698,000 | -1,226,638 | -385,454 | |||||||||||||||||||||||||||||||||||||||||
dividends on series a preferred units | |||||||||||||||||||||||||||||||||||||||||||||
dividends on series b participating preferred stock | -4,525,000 | 0 | -2,264,000 | ||||||||||||||||||||||||||||||||||||||||||
distributions to non-controlling interest in operating partnership | -225,620 | ||||||||||||||||||||||||||||||||||||||||||||
decrease in accrued expenses | 2,538,000 | 525,000 | -1,306,000 | -259,473 | |||||||||||||||||||||||||||||||||||||||||
net investment in lease | |||||||||||||||||||||||||||||||||||||||||||||
amortization of oci | |||||||||||||||||||||||||||||||||||||||||||||
distributions payable, series b participating preferred stock | -2,000 | 2,249,000 | |||||||||||||||||||||||||||||||||||||||||||
settlement of outstanding notes receivable with property acquisition | |||||||||||||||||||||||||||||||||||||||||||||
(decrease) in inventory | -69,000 | ||||||||||||||||||||||||||||||||||||||||||||
casualty loss insurance recovery | 21,000 | ||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash | 2,433,000 | -2,606,000 | 6,748,000 | -33,870,000 | |||||||||||||||||||||||||||||||||||||||||
amortization of below market leases | -71,937 | -53,063 | 96,000 | -43,000 | -64,627 | ||||||||||||||||||||||||||||||||||||||||
(decrease) in deferred revenue | -176,000 | ||||||||||||||||||||||||||||||||||||||||||||
decrease in accrued property taxes | -757,000 | 617,000 | -93,000 | 460,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from underwritten public offering | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
payment of offering costs | -5,000 | -1,000 | -298,000 | -183,000 | -91,000 | -422,936 | 51,936 | -301,065 | |||||||||||||||||||||||||||||||||||||
proceeds from issuance of series b participating preferred shares | |||||||||||||||||||||||||||||||||||||||||||||
(increase) in interest receivable | -158,000 | -286,000 | -209,000 | 35,000 | |||||||||||||||||||||||||||||||||||||||||
financing fees included in accrued expenses | -79,000 | 35,000 | 3,000 | -1,500 | 60,954 | ||||||||||||||||||||||||||||||||||||||||
property tax liability assumed in acquisitions | 0 | 0 | 5,000 | -71,921 | -8,000 | 80,000 | -2,477 | ||||||||||||||||||||||||||||||||||||||
payment of direct costs related to note receivable | -8,797 | ||||||||||||||||||||||||||||||||||||||||||||
payments associated with the shelf registration | -29,000 | ||||||||||||||||||||||||||||||||||||||||||||
distribution on preferred units | -3,500,000 | -3,510,000 | -2,915,000 | ||||||||||||||||||||||||||||||||||||||||||
distributions payable, common units | 120,000 | -355,000 | 0 | 584,000 | -82,000 | -43,000 | 855,000 | -810,276 | |||||||||||||||||||||||||||||||||||||
(decrease) in accrued expenses | 1,247,000 | ||||||||||||||||||||||||||||||||||||||||||||
decrease in deferred revenue | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of property | 29,560,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of series b participating preferred stock | 0 | ||||||||||||||||||||||||||||||||||||||||||||
transfer of deferred offering costs to equity, offset by deferred costs included in accrued expenses related to offering | |||||||||||||||||||||||||||||||||||||||||||||
distibutions payable, series a preferred units | 878,000 | 877,000 | 878,000 | ||||||||||||||||||||||||||||||||||||||||||
distibutions payable, series b participating preferred stock | 2,264,000 | ||||||||||||||||||||||||||||||||||||||||||||
issuance of equity and contributions from redeemable non-controlling interests and non-controlling interest in operating partnership in conjunction with acquisitions | |||||||||||||||||||||||||||||||||||||||||||||
real estate acquisition costs included in accrued expenses | -41,000 | 42,000 | 29,000 | 6,000 | -9,859 | ||||||||||||||||||||||||||||||||||||||||
offering costs included in accrued expenses | -88,000 | 119,000 | |||||||||||||||||||||||||||||||||||||||||||
(increase) in accounts receivable | |||||||||||||||||||||||||||||||||||||||||||||
(increase) in other assets | -459,000 | ||||||||||||||||||||||||||||||||||||||||||||
refund of outstanding debt | |||||||||||||||||||||||||||||||||||||||||||||
real estate acquisitions, net of cash acquired | -1,005,000 | -12,455,000 | -79,220,000 | ||||||||||||||||||||||||||||||||||||||||||
borrowings from mortgage notes payable and lines of credit | 0 | 48,872,000 | 52,918,000 | ||||||||||||||||||||||||||||||||||||||||||
distributions to non-controlling interests in operating partnership | -814,000 | -533,000 | |||||||||||||||||||||||||||||||||||||||||||
transfer of deferred offering costs to equity | |||||||||||||||||||||||||||||||||||||||||||||
distributions payable, preferred units | 878,000 | 877,000 | 878,000 | -1,167,943 | |||||||||||||||||||||||||||||||||||||||||
issuance of common stock and equity from non-controlling interests in operating partnership in conjunction with acquisitions | 0 | 332,000 | 181,178,000 | ||||||||||||||||||||||||||||||||||||||||||
below market lease acquisitions | -28,971 | ||||||||||||||||||||||||||||||||||||||||||||
deferred offering costs included in accrued expenses | |||||||||||||||||||||||||||||||||||||||||||||
net loss | 2,020,000 | -2,001,000 | 1,318,000 | -1,930,000 | |||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||
depreciation and depletion and other amortization | |||||||||||||||||||||||||||||||||||||||||||||
dividends on preferred stock | |||||||||||||||||||||||||||||||||||||||||||||
deferred offering costs recorded through equity in the period | |||||||||||||||||||||||||||||||||||||||||||||
depreciation, depletion, and other amortization | 1,487,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from initial public offering | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
redemption of common stock | |||||||||||||||||||||||||||||||||||||||||||||
contributions from member | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
distributions to member | |||||||||||||||||||||||||||||||||||||||||||||
refund on outstanding debt | |||||||||||||||||||||||||||||||||||||||||||||
direct costs related to note receivable included in accrued expenses | |||||||||||||||||||||||||||||||||||||||||||||
issuance of equity from non-controlling interests in operating partnership in conjunction with acquisitions | -145,680,174 | 0 | 145,826,000 | ||||||||||||||||||||||||||||||||||||||||||
capitalization of deferred offering costs as a result of pending financing transactions | |||||||||||||||||||||||||||||||||||||||||||||
accounts receivable acquired in acquisitions | 17,881 | ||||||||||||||||||||||||||||||||||||||||||||
other assets acquired in business combination | 142,452 | ||||||||||||||||||||||||||||||||||||||||||||
deferred offering costs | |||||||||||||||||||||||||||||||||||||||||||||
distributions payable, common | 2,404,000 | ||||||||||||||||||||||||||||||||||||||||||||
distributions payable, preferred | 283,000 | ||||||||||||||||||||||||||||||||||||||||||||
deposits included in accrued expenses | 39,799 | ||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock in conjunction with acquisition | 712,743 | ||||||||||||||||||||||||||||||||||||||||||||
dividends payable | -241 | 1,129,879 | 106,445 | 390,334 | |||||||||||||||||||||||||||||||||||||||||
distribution of accounts receivable to pittman hough farms | 0 | -901,666 | |||||||||||||||||||||||||||||||||||||||||||
seller carry notes | |||||||||||||||||||||||||||||||||||||||||||||
issuance of equity and contributions from redeemable non-controlling interests and | |||||||||||||||||||||||||||||||||||||||||||||
non-controlling interest in operating partnership in conjunction with acquisitions | |||||||||||||||||||||||||||||||||||||||||||||
cash acquired in business combination | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
amortization of net origination fees related to note receivable | |||||||||||||||||||||||||||||||||||||||||||||
origination fees on note receivable | |||||||||||||||||||||||||||||||||||||||||||||
additions to construction in progress included in accrued expenses | |||||||||||||||||||||||||||||||||||||||||||||
capitalization of deferred offering costs related to at-the-market offering | |||||||||||||||||||||||||||||||||||||||||||||
capitalization of deferred offering costs as a result of pending financing transaction | |||||||||||||||||||||||||||||||||||||||||||||
issuance of equity and contributions from redeemable non-controlling interests and non-controlling interests in operating partnership in conjunction with acquisitions | |||||||||||||||||||||||||||||||||||||||||||||
below market lease acquired in acquisitions | |||||||||||||||||||||||||||||||||||||||||||||
accounts receivable acquired in business combination | |||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing fees | 60,264 | 40,382 | 32,259 | ||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities | |||||||||||||||||||||||||||||||||||||||||||||
construction in progress | -1,687,217 | ||||||||||||||||||||||||||||||||||||||||||||
payment of financing fees | -42,261 | ||||||||||||||||||||||||||||||||||||||||||||
supplemental non-cash investing and financing transactions | |||||||||||||||||||||||||||||||||||||||||||||
additions to irrigation improvements included in accrued expenses | 239,879 | ||||||||||||||||||||||||||||||||||||||||||||
property tax liability acquired in acquisitions | 3,166 | 5,917 | 4,739 | ||||||||||||||||||||||||||||||||||||||||||
grain facilities construction | |||||||||||||||||||||||||||||||||||||||||||||
irrigation equipment additions | |||||||||||||||||||||||||||||||||||||||||||||
deposits on future acquisitions | |||||||||||||||||||||||||||||||||||||||||||||
debt acquired in acquisitions | |||||||||||||||||||||||||||||||||||||||||||||
accrued interest acquired in acquisitions | |||||||||||||||||||||||||||||||||||||||||||||
real estate and related improvements acquired with equity | |||||||||||||||||||||||||||||||||||||||||||||
distributions - to non-controlling interest in operating partnership | |||||||||||||||||||||||||||||||||||||||||||||
transfer of deferred offering costs to equity, offset by deferred costs included in accrued expenses related to pending offering | 331,250 |
