Global Net Lease, Inc(NYSE:GNL)
Global Net Lease, Inc. (NYSE: GNL) is a publicly traded real estate investment trust listed on the NYSE focused on acquiring a diversified global portfolio of commercial properties, with an emphasis on sale-leaseback transactions involving single tenant, mission critical income producing net-leased ...
Website: http://www.globalnetlease.com
Founded: 2011
IPO Price: $10.50 (Jun 02, 2015)
Full Time Employees: 1
Sector: Real Estate
Industry: REIT-Office
• 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 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue from tenants | 109,286,000 | 116,953,000 | 121,013,000 | 124,905,000 | 132,415,000 | 199,115,000 | 196,564,000 | 203,286,000 | 206,045,000 | 206,726,000 | 118,168,000 | 95,844,000 | 94,332,000 | 93,948,000 | 92,599,000 | 95,177,000 | 97,133,000 | 106,516,000 | 95,758,000 | 99,564,000 | 89,390,000 | 87,042,000 | 82,711,000 | 81,109,000 | 79,242,000 | 76,685,000 | 77,942,000 | 76,119,000 | 75,468,000 | |||||||||||||||||||||||||
yoy | -17.47% | -41.26% | -38.44% | -38.56% | -35.73% | -3.68% | 66.34% | 112.10% | 118.43% | 120.04% | 27.61% | 0.70% | -2.88% | -11.80% | -3.30% | -4.41% | 8.66% | 22.37% | 15.77% | 22.75% | 12.81% | 13.51% | 6.12% | 6.56% | 5.00% | |||||||||||||||||||||||||||||
qoq | -6.56% | -3.36% | -3.12% | -5.67% | -33.50% | 1.30% | -3.31% | -1.34% | -0.33% | 74.94% | 23.29% | 1.60% | 0.41% | 1.46% | -2.71% | -2.01% | -8.81% | 11.23% | -3.82% | 11.38% | 2.70% | 5.24% | 1.98% | 2.36% | 3.33% | -1.61% | 2.39% | 0.86% | ||||||||||||||||||||||||||
expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
property operating | 12,925,000 | 12,566,000 | 12,669,000 | 12,018,000 | 13,953,000 | 35,619,000 | 33,515,000 | 35,533,000 | 37,830,000 | 37,037,000 | 13,623,000 | 9,033,000 | 8,146,000 | 9,854,000 | 7,765,000 | 7,798,000 | 7,460,000 | 10,962,000 | 6,747,000 | 7,467,000 | 7,570,000 | 9,635,000 | 7,525,000 | 7,835,000 | 7,377,000 | 5,701,000 | 8,205,000 | 7,049,000 | 7,359,000 | 7,750,000 | 5,301,000 | 8,211,000 | 7,470,000 | 6,849,000 | 7,202,000 | 7,570,000 | 7,236,000 | 5,648,000 | 4,201,000 | 3,542,000 | 5,647,000 | 7,389,000 | 3,355,000 | 3,377,000 | 4,059,000 | 5,500,000 | 1,428,000 | 786,000 | 233,000 | 3,500 | 14,000 | |||
impairment charges | 11,115,000 | 31,972,000 | 55,433,000 | 9,812,000 | 60,315,000 | 20,098,000 | 38,583,000 | 27,402,000 | 4,327,000 | 2,978,000 | 65,706,000 | 4,504,000 | 796,000 | 16,031,000 | 230,000 | 9,619,000 | 1,199,000 | 6,707,000 | 1,593,750 | 6,375,000 | ||||||||||||||||||||||||||||||||||
acquisition, transaction and other costs | 4,387,000 | 99,000 | 103,000 | 133,000 | 8,000 | 42,000 | 54,000 | 28,000 | 17,000 | 275,000 | 75,000 | 33,000 | 280,000 | 19,000 | 192,000 | 847,000 | 262,000 | |||||||||||||||||||||||||||||||||||||
general and administrative | 12,144,000 | 13,377,000 | 11,834,000 | 11,339,000 | 16,203,000 | 13,763,000 | 12,598,000 | 15,196,000 | 16,177,000 | 16,867,000 | 6,977,000 | 10,683,000 | 5,660,000 | 6,108,000 | 4,060,000 | 3,675,000 | 3,894,000 | 4,991,000 | 3,911,000 | 4,201,000 | 4,128,000 | 4,250,000 | 2,641,000 | 3,412,000 | 2,961,000 | 1,334,000 | 3,250,000 | 2,318,000 | 3,206,000 | 2,617,000 | 3,215,000 | 2,556,000 | 2,051,000 | 2,357,000 | 2,468,000 | 2,053,000 | 1,770,000 | 1,810,000 | 1,714,000 | 1,880,000 | 1,704,000 | 1,537,000 | 2,014,000 | 1,892,000 | 1,747,000 | 1,061,000 | 742,000 | 1,535,000 | 976,000 | -18,000 | 19,000 | 11,000 | 4,000 | |
equity-based compensation | 4,042,000 | 3,024,000 | 3,059,000 | 3,338,000 | 3,093,000 | 2,309,000 | 2,309,000 | 2,340,000 | 1,973,000 | 1,058,000 | 10,444,000 | 2,870,000 | 2,925,000 | 2,855,000 | 3,132,000 | 3,358,000 | 2,727,000 | 2,727,000 | 2,721,000 | 3,007,000 | 2,577,000 | 2,585,000 | 2,479,000 | 2,513,000 | 2,488,000 | 2,491,000 | 2,501,000 | 2,429,000 | 2,109,000 | 1,451,000 | 2,053,000 | -23,000 | -832,000 | |||||||||||||||||||||
depreciation and amortization | 41,612,000 | 44,439,000 | 44,780,000 | 45,636,000 | 56,334,000 | 83,020,000 | 85,430,000 | 89,493,000 | 92,000,000 | 98,713,000 | 49,232,000 | 37,297,000 | 37,029,000 | 36,987,000 | 37,791,000 | 39,359,000 | 39,889,000 | 42,025,000 | 41,665,000 | 39,702,000 | 39,684,000 | 35,977,000 | 35,049,000 | 33,984,000 | 33,533,000 | 31,989,000 | 31,620,000 | 31,084,000 | 31,303,000 | 30,078,000 | 30,195,000 | 29,813,000 | 29,496,000 | 28,558,000 | 29,879,000 | 27,497,000 | 27,114,000 | 23,405,000 | 23,482,000 | 23,812,000 | 23,756,000 | 23,918,000 | 22,949,000 | 22,089,000 | 21,114,000 | 13,267,000 | 15,126,000 | 7,640,000 | 4,354,000 | 209,500 | 684,000 | 124,000 | 30,000 | |
goodwill impairment | 7,134,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
total expenses | 86,225,000 | 106,836,000 | 129,398,000 | 84,145,000 | 158,611,000 | 156,601,000 | 174,336,000 | 171,536,000 | 153,068,000 | 160,422,000 | 213,042,000 | 91,356,000 | 63,960,000 | 70,185,000 | 63,735,000 | 80,435,000 | 64,284,000 | 80,416,000 | 66,177,000 | 70,591,000 | 63,615,000 | 61,916,000 | 56,708,000 | 56,651,000 | 55,433,000 | 50,401,000 | 60,363,000 | 51,889,000 | 52,282,000 | 62,811,000 | 50,555,000 | 50,093,000 | 46,262,000 | 42,760,000 | 46,384,000 | 41,541,000 | 42,562,000 | 44,732,000 | 38,031,000 | 34,290,000 | 36,839,000 | 34,556,000 | 38,767,000 | 70,854,000 | 30,889,000 | 48,388,000 | 46,639,000 | 18,344,000 | 22,142,000 | -5,469,000 | 3,991,000 | 1,460,000 | 34,000 | |
operating income before loss on dispositions of real estate investments | 23,061,000 | 28,973,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on dispositions of real estate investments | 7,879,000 | 100,625,000 | -5,797,000 | 1,537,000 | -1,678,000 | 21,326,000 | -4,280,000 | 34,102,000 | 5,867,000 | -988,000 | -684,000 | 120,000 | 143,000 | 62,000 | 296,000 | 1,195,000 | -153,000 | 8,824,000 | 6,977,000 | 6,923,000 | 892,000 | -1,933,000 | -3,818,000 | |||||||||||||||||||||||||||||||
operating income | 30,940,000 | 110,742,000 | -14,182,000 | 42,297,000 | -27,874,000 | 63,840,000 | 17,948,000 | 65,852,000 | 58,844,000 | 45,316,000 | -95,558,000 | 4,488,000 | 30,372,000 | 23,883,000 | 29,007,000 | 14,804,000 | 32,849,000 | 26,396,000 | 30,776,000 | 28,966,000 | 25,775,000 | 25,126,000 | 26,003,000 | 24,305,000 | 23,809,000 | 35,108,000 | 24,556,000 | 31,153,000 | 24,078,000 | 2,664,000 | 21,369,000 | 20,878,000 | 21,824,000 | 23,842,000 | 18,486,000 | 23,445,000 | 20,275,000 | 8,041,000 | 15,220,000 | 18,906,000 | 18,115,000 | 21,487,000 | 11,485,000 | -21,786,000 | 19,080,000 | -2,082,000 | -20,737,000 | -4,716,000 | -14,595,000 | 3,992,000 | -2,759,000 | -1,260,000 | 11,000 | |
yoy | -211.00% | 73.47% | -179.02% | -35.77% | -147.37% | 40.88% | -118.78% | 1367.29% | 93.74% | 89.74% | -429.43% | -69.68% | -7.54% | -9.52% | -5.75% | -48.89% | 27.45% | 5.05% | 18.36% | 19.18% | 8.26% | -28.43% | 5.89% | -21.98% | -1.12% | 1217.87% | 14.91% | 49.21% | 10.33% | -88.83% | 15.60% | -10.95% | 7.64% | 196.51% | 21.46% | 24.01% | 11.92% | -62.58% | 32.52% | -186.78% | -5.06% | -1132.04% | -155.38% | 361.96% | -230.73% | -152.15% | 651.61% | 274.29% | -132781.82% | |||||
qoq | -72.06% | -880.86% | -133.53% | -251.74% | -143.66% | 255.69% | -72.74% | 11.91% | 29.85% | -147.42% | -2229.19% | -85.22% | 27.17% | -17.66% | 95.94% | -54.93% | 24.45% | -14.23% | 6.25% | 12.38% | 2.58% | -3.37% | 6.99% | 2.08% | -32.18% | 42.97% | -21.18% | 29.38% | 803.83% | -87.53% | 2.35% | -4.33% | -8.46% | 28.97% | -21.15% | 15.64% | 152.15% | -47.17% | -19.50% | 4.37% | -15.69% | 87.09% | -152.72% | -214.18% | -1016.43% | -89.96% | 339.72% | -67.69% | -465.61% | -244.69% | 118.97% | -11554.55% | ||
operating margin % | 28.31% | 94.69% | -11.72% | 33.86% | -21.05% | 32.06% | 9.13% | 32.39% | 28.56% | 21.92% | -80.87% | 4.68% | 32.20% | 25.42% | 31.33% | 15.55% | 33.82% | 24.78% | 32.14% | 29.09% | 28.83% | 28.87% | 31.44% | 29.97% | 30.05% | 45.78% | 31.51% | 40.93% | 31.90% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | |
other income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -39,191,000 | -42,626,000 | -45,307,000 | -53,348,000 | -53,437,000 | -77,234,000 | -77,130,000 | -89,815,000 | -82,753,000 | -83,575,000 | -41,161,000 | -27,710,000 | -26,965,000 | -25,731,000 | -24,207,000 | -23,449,000 | -24,123,000 | -24,101,000 | -24,858,000 | -24,018,000 | -21,368,000 | -19,158,000 | -18,677,000 | -17,529,000 | -16,440,000 | -17,194,000 | -16,154,000 | -15,689,000 | -15,162,000 | -15,479,000 | -15,104,000 | -14,415,000 | -12,975,000 | -12,806,000 | -12,479,000 | -11,634,000 | -11,531,000 | -9,004,000 | -8,914,000 | -10,634,000 | -10,569,000 | -10,065,000 | -9,041,000 | -7,947,000 | -7,811,000 | -6,467,000 | -4,081,000 | -2,614,000 | -1,689,000 | -103,250 | -348,000 | -52,000 | -13,000 | |
loss on extinguishment and modification of debt | -1,707,000 | -2,335,000 | -4,121,000 | -4,348,000 | -418,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
gain on derivative instruments | 3,065,000 | -268,000 | 2,271,000 | -8,823,000 | -3,856,000 | 6,853,000 | -4,742,000 | 530,000 | 1,588,000 | -4,478,000 | 3,217,000 | -774,000 | -1,656,000 | -6,892,000 | 13,121,000 | 7,798,000 | 4,615,000 | 941,000 | 3,560,000 | -514,000 | 1,842,000 | -2,703,000 | -2,464,000 | -317,000 | 3,143,000 | -3,905,000 | 3,044,000 | 1,390,000 | 240,000 | 2,950,000 | 1,290,000 | 6,333,000 | ||||||||||||||||||||||
unrealized losses on undesignated foreign currency advances and other hedge ineffectiveness | -882,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | 174,000 | 780,000 | 1,820,000 | 1,683,000 | 48,000 | 1,476,000 | -49,000 | 309,000 | -16,000 | 435,000 | 119,000 | 1,650,000 | 66,000 | 127,000 | 10,000 | 549,000 | 295,000 | 180,000 | -158,000 | 84,000 | 15,000 | 28,000 | 142,000 | 71,000 | 48,000 | 195,000 | -2,000 | 19,000 | 4,000 | -90,000 | 44,000 | 12,000 | 11,000 | 10,000 | 2,000 | 3,000 | 7,000 | -1,000 | 4,000 | 8,000 | 9,000 | 64,000 | -10,000 | 12,000 | 13,000 | 88,000 | 148,000 | 48,000 | 8,000 | |||||
total other expense | -37,659,000 | -44,449,000 | -45,306,000 | -71,160,000 | -64,014,000 | -69,400,000 | -82,238,000 | -101,766,000 | -80,207,000 | -88,435,000 | -37,825,000 | -27,238,000 | -28,555,000 | -10,890,500 | -13,675,000 | -15,045,000 | -11,223,250 | -15,239,000 | -17,735,000 | -11,919,000 | -5,635,000 | -5,294,000 | ||||||||||||||||||||||||||||||||
net loss before income tax | -6,719,000 | 66,293,000 | -59,488,000 | -28,863,000 | -91,888,000 | -30,391,750 | -64,290,000 | -35,914,000 | ||||||||||||||||||||||||||||||||||||||||||||||
income tax expense | -1,642,000 | -12,434,000 | -3,092,000 | -3,280,000 | -962,000 | -1,345,000 | 250,000 | -2,388,000 | -5,459,000 | -2,801,000 | -3,508,000 | -2,707,000 | -2,370,000 | -3,052,000 | -2,515,000 | -3,095,000 | -6,212,000 | -1,930,000 | -1,930,000 | -2,080,000 | -2,457,000 | -862,000 | -691,000 | -959,000 | -1,652,000 | -940,000 | -780,000 | -960,000 | 366,000 | -530,000 | -1,200,000 | -1,070,000 | -964,000 | -760,000 | -510,000 | -906,000 | -357,000 | -448,000 | 1,303,000 | 1,640,000 | ||||||||||||||
loss from continuing operations | -8,361,000 | 53,859,000 | -62,580,000 | -31,858,000 | -95,168,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | 3,283,000 | -21,008,000 | 2,464,000 | 7,715,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -5,078,000 | 48,181,000 | -60,116,000 | -24,143,000 | -189,379,000 | -6,522,000 | -65,635,000 | -35,664,000 | -23,751,000 | -48,578,000 | -136,184,000 | -26,258,000 | -890,000 | -12,640,000 | 14,838,000 | -716,000 | 10,541,000 | -2,796,000 | 7,390,000 | 2,588,000 | 4,184,000 | -8,495,000 | 4,142,000 | 5,530,000 | 9,601,000 | 12,931,000 | 9,941,000 | 15,328,000 | 8,276,000 | -4,290,000 | 2,632,000 | 7,743,000 | 4,812,000 | 8,449,000 | 2,487,000 | 5,200,000 | 7,450,000 | 16,071,000 | 9,016,000 | 15,932,000 | 6,558,000 | 12,449,000 | 5,488,000 | -45,807,000 | 25,855,000 | -5,208,000 | -24,558,000 | -7,479,000 | -16,349,000 | 4,370,000 | -3,090,000 | -1,294,000 | -2,000 | |
yoy | -97.32% | -838.75% | -8.41% | -32.30% | 697.35% | -86.57% | -51.80% | 35.82% | 2568.65% | 284.32% | -1017.81% | 3567.32% | -108.44% | 352.07% | 100.78% | -127.67% | 151.94% | -67.09% | 78.42% | -53.20% | -56.42% | -165.69% | -58.33% | -63.92% | 16.01% | -401.42% | 277.70% | 97.96% | 71.99% | -150.78% | 5.83% | 48.90% | -35.41% | -47.43% | -72.42% | -67.36% | 13.60% | 29.09% | 64.29% | -134.78% | -74.64% | -339.04% | -122.35% | 512.47% | -258.14% | -219.18% | 694.76% | 477.98% | 817350.00% | |||||
qoq | -110.54% | -180.15% | 149.00% | -87.25% | 2803.70% | -90.06% | 84.04% | 50.16% | -51.11% | -64.33% | 418.64% | 2850.34% | -92.96% | -185.19% | -2172.35% | -106.79% | -477.00% | -137.83% | 185.55% | -38.15% | -149.25% | -305.09% | -25.10% | -42.40% | -25.75% | 30.08% | -35.14% | 85.21% | -292.91% | -262.99% | -66.01% | 60.91% | -43.05% | 239.73% | -52.17% | -30.20% | -53.64% | 78.25% | -43.41% | 142.94% | -47.32% | 126.84% | -111.98% | -277.17% | -596.45% | -78.79% | 228.36% | -54.25% | -474.12% | -241.42% | 138.79% | 64600.00% | ||
net income margin % | -4.65% | 41.20% | -49.68% | -19.33% | -143.02% | -3.28% | -33.39% | -17.54% | -11.53% | -23.50% | -115.25% | -27.40% | -0.94% | -13.45% | 16.02% | -0.75% | 10.85% | -2.62% | 7.72% | 2.60% | 4.68% | -9.76% | 5.01% | 6.82% | 12.12% | 16.86% | 12.75% | 20.14% | 10.97% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | |
preferred stock dividends | -10,936,000 | -10,936,000 | -10,935,000 | -10,936,000 | -10,936,000 | -10,936,000 | -10,936,000 | -10,936,000 | -10,936,000 | -10,936,000 | -6,304,000 | -5,099,000 | -5,099,000 | -5,098,000 | -5,099,000 | -5,131,000 | -5,058,000 | -5,016,000 | -5,016,000 | -5,016,000 | -5,016,000 | -4,782,000 | -4,644,000 | -4,564,000 | -4,563,000 | -3,668,000 | -3,081,000 | -2,707,000 | -2,485,000 | -2,454,000 | -2,455,000 | -2,455,000 | -2,451,000 | |||||||||||||||||||||
net loss attributable to common stockholders | -16,014,000 | 37,245,000 | -71,051,000 | -35,079,000 | -200,315,000 | -17,458,000 | -76,571,000 | -46,600,000 | -34,687,000 | -31,357,000 | ||||||||||||||||||||||||||||||||||||||||||||
basic and diluted loss per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per share | -0.09 | 0.19 | -0.33 | -0.19 | -0.46 | -0.07 | -0.33 | -0.2 | -0.15 | -0.09 | -1.11 | -0.3 | -0.06 | -0.17 | 0.09 | -0.06 | 0.05 | -0.08 | 0.02 | -0.14 | -0.01 | -0.15 | -0.01 | |||||||||||||||||||||||||||||||
weighted-average common shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding — basic and diluted | 214,039,512 | 220,890,626 | 222,960,030 | 230,263,709 | 230,463,241 | 230,380,574 | 230,319,722 | 130,824,684 | 104,148,850 | 103,782,949 | 103,714,646 | 103,649,308 | 103,596,182 | |||||||||||||||||||||||||||||||||||||||||
merger, transaction and other costs | 1,458,000 | 1,623,000 | 2,002,000 | 1,579,000 | 1,792,000 | 1,901,000 | 1,572,000 | 761,000 | 4,349,000 | 43,765,000 | 6,279,000 | |||||||||||||||||||||||||||||||||||||||||||
operating income before gain on dispositions of real estate investments | 10,117,000 | -8,385,000 | 40,760,000 | -26,196,000 | 42,514,000 | 22,228,000 | 31,750,000 | 52,977,000 | 46,304,000 | -94,874,000 | 4,488,000 | 23,763,000 | 28,864,000 | 14,742,000 | 26,100,000 | 29,581,000 | 25,775,000 | 25,126,000 | 26,003,000 | 24,458,000 | 23,809,000 | 26,284,000 | 17,579,000 | 24,230,000 | 23,186,000 | |||||||||||||||||||||||||||||
unrealized gains on undesignated foreign currency advances and other hedge ineffectiveness | 31,000 | -6,324,000 | -6,351,000 | 1,917,000 | 300,000 | 86,000 | 88,000 | -2,971,000 | 4,496,000 | 1,459,000 | 4,252,000 | |||||||||||||||||||||||||||||||||||||||||||
income tax benefit | -2,995,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations | -94,211,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
operating fees to related parties | -580,000 | 8,652,000 | 10,110,000 | 10,101,000 | 9,877,000 | 10,088,000 | 10,081,000 | 10,076,000 | 10,050,000 | 9,880,000 | 9,479,000 | 9,639,000 | 9,194,000 | 8,939,000 | 8,874,000 | 8,794,000 | 8,867,000 | 8,220,000 | 8,162,000 | 8,043,000 | 7,309,000 | 6,956,000 | 7,138,000 | 6,831,000 | 6,624,000 | 6,390,000 | 5,713,000 | 5,730,000 | 5,113,000 | 4,862,000 | 4,959,000 | 4,817,000 | ||||||||||||||||||||||
settlement costs | 14,643,000 | 15,084,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | -3,366,250 | -317,000 | -13,090,000 | -58,000 | -817,000 | -404,000 | -1,657,000 | -41,000 | -342,000 | -3,292,000 | -309,000 | 379,000 | -563,000 | -765,000 | -2,612,000 | |||||||||||||||||||||||||||||||||||||||
unrealized income on undesignated foreign currency advances and other hedge ineffectiveness | 1,032,000 | 2,439,000 | 76,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net income before income tax | -21,363,000 | -43,119,000 | -133,383,000 | -22,750,000 | 1,817,000 | -10,270,000 | 17,890,000 | 1,799,000 | 13,636,000 | 3,416,000 | 9,320,000 | 4,518,000 | 6,264,000 | -6,038,000 | 5,004,000 | 6,221,000 | 10,560,000 | 14,583,000 | 10,881,000 | 16,108,000 | 9,236,000 | -4,656,000 | 3,162,000 | 8,943,000 | 5,882,000 | 9,413,000 | 3,247,000 | 5,710,000 | 8,356,000 | 19,065,000 | 9,464,000 | |||||||||||||||||||||||
net income attributable to common stockholders | -44,958,500 | -142,488,000 | -5,989,000 | 2,343,750 | 9,739,000 | -5,847,000 | 5,483,000 | -7,812,000 | 2,374,000 | -2,428,000 | -832,000 | -13,277,000 | -502,000 | 966,000 | 5,038,000 | 9,263,000 | 6,860,000 | 12,621,000 | 5,791,000 | -6,744,000 | 177,000 | 5,288,000 | 2,361,000 | 5,998,000 | 2,104,000 | |||||||||||||||||||||||||||||
basic and diluted income per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
total other income | -10,833,750 | -11,117,000 | -13,005,000 | -19,213,000 | -22,980,000 | -21,456,000 | -24,448,000 | -19,511,000 | -31,164,000 | -20,999,000 | -18,084,000 | -13,249,000 | -14,842,000 | -7,320,000 | -18,207,000 | -11,935,000 | -15,942,000 | 11,024,000 | -5,756,000 | -2,544,000 | -11,007,000 | -24,021,000 | 6,775,000 | -3,126,000 | -3,821,000 | -2,763,000 | -1,754,000 | -94,500 | -331,000 | -34,000 | ||||||||||||||||||||||||
basic and diluted earnings per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding — basic | 101,477,699 | 96,386,229 | 91,479,497 | 89,482,577,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding — diluted | 101,477,699 | 96,386,229 | 91,479,497 | 89,482,577,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
loss on dispositions of real estate investments | -7,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net income per share attributable to common stockholders | 0.01 | 0.05 | 0.075 | 0.08 | 0.15 | 0.07 | -0.1 | 0.08 | 0.03 | |||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 223,255,282 | 230,440,385 | 142,584,332 | 103,686,395 | 98,283,892 | 89,473,554 | 89,470,114 | 89,458,753 | 85,031,236 | 85,254,638 | 83,847,120 | 81,474,615 | 69,411,061 | 69,441,639 | ||||||||||||||||||||||||||||||||||||||||
diluted | 223,255,282 | 230,440,385 | 142,584,332 | 103,686,395 | 98,283,892 | 89,473,554 | 90,102,709 | 89,499,294 | 86,349,645 | 86,202,582 | 85,165,549 | 82,798,432 | 69,663,208 | 69,441,639 | ||||||||||||||||||||||||||||||||||||||||
fire recovery | -79,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 223,255,282 | 230,440,385 | 142,584,332 | 103,686,395 | 98,283,892 | 89,473,554 | 89,470,114 | 89,458,753 | 85,031,236 | 85,254,638 | 83,847,120 | 81,474,615 | 69,411,061 | 69,441,639 | ||||||||||||||||||||||||||||||||||||||||
diluted | 223,255,282 | 230,440,385 | 142,584,332 | 103,686,395 | 98,283,892 | 89,473,554 | 90,102,709 | 89,499,294 | 86,349,645 | 86,202,582 | 85,165,549 | 82,798,432 | 69,663,208 | 69,441,639 | ||||||||||||||||||||||||||||||||||||||||
revenues: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
rental income | 67,283,000 | 68,661,000 | 65,562,000 | 63,792,000 | 62,556,000 | 61,270,000 | 60,214,000 | 58,492,000 | 50,046,000 | 50,756,000 | 51,736,000 | 51,511,000 | 52,118,000 | 47,836,000 | 47,234,000 | 47,432,000 | 42,220,000 | 25,400,000 | 13,223,000 | 7,315,000 | 365,750 | 1,221,000 | 200,000 | 42,000 | ||||||||||||||||||||||||||||||
operating expense reimbursements | 3,943,000 | 3,263,000 | 5,409,000 | 4,294,000 | 4,046,000 | 3,600,000 | 4,772,000 | 4,345,000 | 2,727,000 | 2,495,000 | 1,460,000 | 3,443,000 | 3,925,000 | 2,416,000 | 1,834,000 | 2,537,000 | 4,086,000 | 502,000 | 405,000 | 232,000 | 3,500 | 11,000 | ||||||||||||||||||||||||||||||||
total revenues | 71,226,000 | 71,924,000 | 70,971,000 | 68,086,000 | 66,602,000 | 64,870,000 | 64,986,000 | 62,837,000 | 52,773,000 | 53,251,000 | 53,196,000 | 54,954,000 | 56,043,000 | 50,252,000 | 49,068,000 | 49,969,000 | 46,306,000 | 25,902,000 | 13,628,000 | 7,547,000 | 369,250 | 1,232,000 | 200,000 | 45,000 | ||||||||||||||||||||||||||||||
fire loss | -12,250 | 31,000 | -150,000 | -305,000 | 500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
acquisition and transaction related | 1,310,750 | 2,804,000 | 2,399,000 | 1,325,000 | -301,000 | 1,141,000 | 443,000 | 696,000 | 7,415,000 | 2,479,000 | 27,000 | -129,000 | 76,000 | 4,680,000 | 212,000 | 1,085,000 | 29,615,000 | 29,124,000 | 8,244,000 | 16,516,000 | 1,144,000 | 3,256,000 | 1,320,000 | |||||||||||||||||||||||||||||||
unrealized gain on undesignated foreign currency advances and other hedge ineffectiveness | -452,000 | 108,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
fire (recovery) loss | -1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on undesignated foreign currency advances and other hedge ineffectiveness | -47,000 | -43,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | 67,292,021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on derivative instruments | -2,935,000 | -171,000 | -79,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted weighted-average shares outstanding | 67,287,231 | 67,286,615 | 66,652,221 | 66,271,008 | 170,161,344 | 169,390,187 | 168,948,472 | 168,936,633 | 174,309,894 | 168,948,345 | 180,380,436,000 | 179,156,462,000 | 126,079,369,000 | 175,401,867,000 | 111,819,848,000 | 37,602,790,000 | 22,222,000 | 7,023,704,000 | 2,755,487,000 | 439,097,000 | ||||||||||||||||||||||||||||||||||
equity based compensation | -1,177,000 | -391,000 | -2,235,000 | 16,000 | 1,341,000 | 1,293,000 | 70,000 | 1,044,000 | -90,000 | 1,917,000 | 503,000 | |||||||||||||||||||||||||||||||||||||||||||
gains on dispositions of real estate investments | 275,000 | -143,000 | 957,000 | 12,021,000 | 1,320,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
gains on derivative instruments | -1,719,000 | -3,125,000 | -2,990,000 | 3,512,000 | 375,000 | 3,830,000 | -349,000 | 1,150,000 | 2,310,000 | -3,736,000 | 4,211,000 | 149,750 | 849,000 | |||||||||||||||||||||||||||||||||||||||||
non-controlling interest | -5,250 | -21,000 | -125,000 | -73,000 | -169,000 | -70,000 | -137,000 | -56,000 | ||||||||||||||||||||||||||||||||||||||||||||||
preferred dividends | -95,750 | -383,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net income per share attributable to stockholders | 0.053 | 0.03 | 0.08 | 0.11 | 0.09 | 0.05 | 0.09 | 0.04 | 0.07 | 0.03 | -0.25 | |||||||||||||||||||||||||||||||||||||||||||
net income attributable to stockholders | 5,200,000 | 7,429,000 | 15,946,000 | 8,943,000 | 15,763,000 | 6,488,000 | 12,312,000 | 5,432,000 | -45,664,000 | |||||||||||||||||||||||||||||||||||||||||||||
losses on derivative instruments | -470,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
listing fees | 150,000 | 18,503,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
vesting of class b units | 14,480,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of listing note | 845,000 | -1,050,000 | 4,430,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
income from investments | 8,000 | 7,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
realized losses on investment securities | -66,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized losses on non-functional foreign currency advances not designated as net investment hedges | -623,000 | -11,842,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net income before income taxes | 16,362,000 | 7,108,000 | 14,692,000 | 6,191,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes expense | -430,000 | -550,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on hedges and derivatives deemed ineffective | -98,000 | 2,679,000 | 1,505,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains on non-functional foreign currency advances not designated as net investment hedges | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating fees to affiliates | 4,956,000 | 4,902,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
losses on foreign currency | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes benefit | -2,243,000 | -703,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative translation adjustment | -1,162,750 | 836,000 | 9,134,000 | -14,534,000 | -633,750 | -7,269,000 | 3,481,000 | 1,248,000 | 350,000 | 1,648,000 | -168,000 | -80,000 | ||||||||||||||||||||||||||||||||||||||||||
designated derivatives, fair value adjustments | 1,438,250 | -6,149,000 | 4,395,000 | 7,534,000 | 4,314,000 | 6,639,000 | -2,008,000 | -2,862,000 | -375,500 | -1,952,000 | 346,000 | 104,000 | ||||||||||||||||||||||||||||||||||||||||||
other comprehensive income | 275,500 | -5,313,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income | -3,340,500 | 175,000 | 18,855,000 | -17,963,000 | 22,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income attributable to stockholders | -3,266,250 | 215,000 | -32,135,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
operating fees to affiliate | 4,065,000 | 1,244,000 | 376,000 | 219,000 | 139,000 | 63,000 | 5,750 | 18,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||
gains on hedging instrument deemed ineffective | -508,000 | 1,448,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests | 143,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on foreign currency | -189,000 | -737,000 | -26,000 | 6,000 | 8,750 | 17,000 | 18,000 | |||||||||||||||||||||||||||||||||||||||||||||||
gains on non-functional foreign currency advances not designated as net investment hedges | 8,907,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net income per share | 0.14 | 0.01 | -0.14 | -0.07 | -0.43 | -0.32 | -0.44 | -0.47 | ||||||||||||||||||||||||||||||||||||||||||||||
revenue: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive loss: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive loss | -10,349,000 | -25,188,000 | -6,006,000 | 4,472,000 | -3,394,000 | -1,116,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
operating expense reimbursement | 3,000 |
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 | 2017-12-31 | 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 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2011-07-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate investments, at cost | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
land | 648,558,000 | 659,086,000 | 727,279,000 | 759,854,000 | 755,520,000 | 1,172,146,000 | 1,268,106,000 | 1,352,946,000 | 1,416,109,000 | 1,430,607,000 | 1,432,508,000 | 505,202,000 | 502,231,000 | 494,101,000 | 480,991,000 | 496,191,000 | 505,823,000 | 511,579,000 | 503,145,000 | 498,917,000 | 474,538,000 | 476,599,000 | 443,555,000 | 434,306,000 | 429,160,000 | 414,446,000 | 388,269,000 | 389,589,000 | 400,559,000 | 398,911,000 | 411,339,000 | 408,178,000 | 418,878,000 | 402,318,000 | 396,018,000 | 389,781,000 | 382,010,000 | 376,704,000 | 327,548,000 | 337,863,000 | 342,517,000 | 341,911,000 | 344,767,000 | 329,139,000 | 324,746,000 | 326,696,000 | 249,496,000 | 139,993,000 | 81,234,000 | 44,647,000 | 18,590,000 | 6,725,000 | 488,000 | 519,000 | |||
buildings, fixtures and improvements | 3,534,839,000 | 3,592,121,000 | 3,889,150,000 | 4,028,243,000 | 3,972,434,000 | 5,293,468,000 | 5,505,148,000 | 5,631,557,000 | 5,819,563,000 | 5,842,314,000 | 5,810,267,000 | 3,347,831,000 | 3,331,471,000 | 3,276,656,000 | 3,195,358,000 | 3,329,017,000 | 3,394,391,000 | 3,424,431,000 | 3,343,308,000 | 3,324,480,000 | 3,106,860,000 | 3,124,884,000 | 2,832,166,000 | 2,768,183,000 | 2,736,228,000 | 2,685,325,000 | 2,463,275,000 | 2,441,341,000 | 2,353,473,000 | 2,345,202,000 | 2,289,697,000 | 2,219,486,000 | 2,218,176,000 | 2,138,405,000 | 2,079,734,000 | 2,040,217,000 | 1,989,383,000 | 1,967,930,000 | 1,633,826,000 | 1,665,084,000 | 1,692,322,000 | 1,685,919,000 | 1,702,345,000 | 1,542,773,000 | 1,512,846,000 | 1,519,558,000 | 1,015,742,000 | 447,088,000 | 253,253,000 | 104,362,000 | 38,726,000 | 6,007,000 | 1,138,000 | 1,210,000 | |||
construction in progress | 3,630,000 | 2,993,000 | 3,747,000 | 1,580,000 | 2,024,000 | 4,350,000 | 5,504,000 | 6,913,000 | 1,887,000 | 23,242,000 | 27,842,000 | 37,262,000 | 34,221,000 | 26,717,000 | 16,601,000 | 2,795,000 | 6,377,000 | 6,975,000 | 6,076,000 | 6,458,000 | 5,876,000 | 5,486,000 | 4,905,000 | 13,720,000 | 12,912,000 | 11,725,000 | 8,185,000 | 12,821,000 | 12,495,000 | 1,235,000 | 527,000 | 2,970,000 | 2,572,000 | 2,328,000 | 180,000 | 180,000 | 28,000 | 145,000 | 145,000 | 9,706,000 | |||||||||||||||||
acquired intangible lease assets | 503,278,000 | 523,406,000 | 573,641,000 | 633,647,000 | 648,368,000 | 1,057,967,000 | 1,128,991,000 | 1,215,530,000 | 1,248,937,000 | 1,359,981,000 | 1,366,597,000 | 727,678,000 | 739,067,000 | 689,275,000 | 670,337,000 | 696,281,000 | 710,418,000 | 748,363,000 | 731,002,000 | 736,442,000 | 707,964,000 | 711,985,000 | 670,575,000 | 656,790,000 | 649,562,000 | 651,768,000 | 641,307,000 | 653,665,000 | 647,678,000 | 675,551,000 | 656,361,000 | 642,472,000 | 648,353,000 | 629,626,000 | 615,656,000 | 608,052,000 | 594,319,000 | 587,061,000 | 496,907,000 | 510,407,000 | 518,753,000 | 518,294,000 | 524,264,000 | 486,825,000 | 477,945,000 | 484,079,000 | 429,620,000 | 230,805,000 | 175,988,000 | 47,899,000 | 32,703,000 | 7,793,000 | 805,000 | 856,000 | |||
total real estate investments, at cost | 4,690,305,000 | 4,777,606,000 | 5,193,817,000 | 5,423,324,000 | 5,378,346,000 | 7,527,931,000 | 7,907,749,000 | 8,206,946,000 | 8,486,496,000 | 8,656,144,000 | 8,637,214,000 | 4,617,973,000 | 4,606,990,000 | 4,486,749,000 | 4,363,287,000 | 4,524,284,000 | 4,617,009,000 | 4,691,348,000 | 4,583,531,000 | 4,566,297,000 | 4,295,238,000 | 4,318,954,000 | 3,951,201,000 | 3,872,999,000 | 3,827,862,000 | 3,763,264,000 | 3,501,036,000 | 3,497,416,000 | 3,414,205,000 | 3,420,899,000 | 3,357,924,000 | 3,273,106,000 | 3,287,979,000 | 3,172,677,000 | 3,091,408,000 | 3,038,050,000 | 2,965,712,000 | 2,931,695,000 | 2,458,281,000 | 2,513,354,000 | 2,553,772,000 | 2,546,304,000 | 2,571,404,000 | 2,358,882,000 | 2,315,682,000 | 2,340,039,000 | 1,694,858,000 | 817,886,000 | 510,475,000 | 196,908,000 | 90,019,000 | 20,525,000 | 2,431,000 | 2,585,000 | |||
less accumulated depreciation and amortization | -976,371,000 | -966,982,000 | -1,018,125,000 | -1,056,957,000 | -1,016,159,000 | -1,164,629,000 | -1,138,714,000 | -1,128,555,000 | -1,068,106,000 | -1,083,824,000 | -1,003,597,000 | -963,745,000 | -936,182,000 | -891,479,000 | -828,682,000 | -828,751,000 | -810,182,000 | -810,686,000 | -782,025,000 | -753,749,000 | -710,902,000 | -675,200,000 | -625,098,000 | -579,650,000 | -543,062,000 | -517,123,000 | -499,507,000 | -481,639,000 | -467,657,000 | -437,974,000 | -420,913,000 | -391,269,000 | -375,484,000 | -339,931,000 | -308,463,000 | -276,336,000 | -242,508,000 | -216,055,000 | -199,130,000 | -179,106,000 | -157,670,000 | -133,329,000 | -109,922,000 | -87,080,000 | -63,133,000 | -42,568,000 | -30,344,000 | -15,240,000 | -6,924,000 | -2,307,000 | -948,000 | -205,000 | -70,000 | -30,000 | |||
total real estate investments | 3,713,934,000 | 3,810,624,000 | 4,175,692,000 | 4,366,367,000 | 4,362,187,000 | 6,363,302,000 | 6,769,035,000 | 7,078,391,000 | 7,418,390,000 | 7,572,320,000 | 7,633,617,000 | 3,654,228,000 | 3,670,808,000 | 3,595,270,000 | 3,534,605,000 | 3,695,533,000 | 3,806,827,000 | 3,880,662,000 | 3,801,506,000 | 3,812,548,000 | 3,584,336,000 | 3,643,754,000 | 3,326,103,000 | 3,293,349,000 | 3,284,800,000 | 3,246,141,000 | 3,001,529,000 | 3,015,777,000 | 2,946,548,000 | 2,982,925,000 | 2,937,011,000 | 2,881,837,000 | 2,912,495,000 | 2,832,746,000 | 2,782,945,000 | 2,761,714,000 | 2,723,204,000 | 2,715,640,000 | 2,259,151,000 | 2,334,248,000 | 2,396,102,000 | 2,412,975,000 | 2,461,482,000 | 2,271,802,000 | 2,252,549,000 | 2,297,471,000 | 1,664,514,000 | 802,646,000 | 503,551,000 | 194,601,000 | 89,071,000 | 20,320,000 | 2,361,000 | 2,555,000 | |||
real estate assets held for sale | 19,914,000 | 33,636,000 | 37,496,000 | 171,675,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
assets related to discontinued operations | 348,000 | 1,638,000 | 2,337,000 | 670,483,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 125,479,000 | 180,114,000 | 165,095,000 | 144,809,000 | 147,047,000 | 159,698,000 | 127,249,000 | 122,181,000 | 131,880,000 | 121,566,000 | 133,439,000 | 100,918,000 | 119,161,000 | 103,335,000 | 128,014,000 | 111,211,000 | 123,502,000 | 89,668,000 | 176,393,000 | 174,862,000 | 262,868,000 | 124,245,000 | 300,000,000 | 316,824,000 | 343,447,000 | 270,302,000 | 305,962,000 | 178,722,000 | 95,267,000 | 100,324,000 | 155,188,000 | 93,326,000 | 106,733,000 | 102,425,000 | 71,301,000 | 67,411,000 | 72,354,000 | 69,831,000 | 50,273,000 | 40,501,000 | 45,787,000 | 69,938,000 | 32,080,000 | 61,642,000 | 76,329,000 | 64,684,000 | 263,948,000 | 936,544,000 | 280,378,000 | 11,500,000 | 14,583,000 | ||||||
restricted cash | 11,979,000 | 13,949,000 | 37,514,000 | 37,339,000 | 59,144,000 | 64,510,000 | 53,526,000 | 50,312,000 | 51,817,000 | 40,833,000 | 44,998,000 | 4,268,000 | 1,432,000 | 1,110,000 | 6,634,000 | 5,926,000 | 4,572,000 | 3,643,000 | 2,666,000 | 2,053,000 | 1,352,000 | 1,448,000 | 808,000 | 758,000 | 4,355,000 | 3,985,000 | 3,950,000 | 12,953,000 | 3,368,000 | 3,369,000 | 3,491,000 | 2,873,000 | 2,690,000 | 5,302,000 | 5,314,000 | 5,139,000 | 5,149,000 | 7,497,000 | 3,660,000 | 3,334,000 | 4,310,000 | 3,319,000 | 4,076,000 | 4,122,000 | 4,852,000 | 6,104,000 | 7,192,000 | 2,012,000 | 2,288,000 | 737,000 | |||||||
derivative assets, at fair value | 1,223,000 | 7,000 | 327,000 | 2,471,000 | 1,114,000 | 11,342,000 | 12,144,000 | 10,615,000 | 26,400,000 | 27,649,000 | 30,798,000 | 37,279,000 | 48,611,000 | 25,517,000 | 15,262,000 | 4,260,000 | 2,648,000 | 560,000 | 934,000 | 525,000 | 1,898,000 | 4,040,000 | 5,373,000 | 4,151,000 | 7,473,000 | 5,658,000 | 6,854,000 | 8,730,000 | 10,442,000 | 7,568,000 | 4,512,000 | 2,176,000 | |||||||||||||||||||||||||
unbilled straight-line rent | 72,969,000 | 72,919,000 | 83,106,000 | 88,368,000 | 92,757,000 | 99,501,000 | 98,914,000 | 92,443,000 | 86,995,000 | 84,254,000 | 76,264,000 | 77,444,000 | 75,170,000 | 73,037,000 | 68,615,000 | 67,981,000 | 67,672,000 | 74,221,000 | 66,526,000 | 63,505,000 | 61,840,000 | 61,007,000 | 58,029,000 | 55,035,000 | 51,925,000 | 51,795,000 | 51,195,000 | 50,613,000 | 49,089,000 | 47,183,000 | 46,227,000 | 45,027,000 | 45,111,000 | 42,739,000 | 40,963,000 | 38,198,000 | 34,206,000 | 30,459,000 | 29,588,000 | ||||||||||||||||||
operating lease right-of-use asset | 61,868,000 | 63,362,000 | 69,912,000 | 70,761,000 | 67,461,000 | 74,270,000 | 78,278,000 | 76,743,000 | 75,475,000 | 77,008,000 | 75,669,000 | 51,240,000 | 50,987,000 | 49,166,000 | 45,493,000 | 48,935,000 | 52,465,000 | 52,851,000 | 54,241,000 | 56,007,000 | 55,782,000 | 58,395,000 | 56,229,000 | 49,450,000 | 48,868,000 | 50,211,000 | 49,274,000 | ||||||||||||||||||||||||||||||
prepaid expenses and other assets | 56,516,000 | 60,415,000 | 73,674,000 | 89,293,000 | 51,360,000 | 108,562,000 | 130,077,000 | 109,631,000 | 110,706,000 | 121,997,000 | 122,636,000 | 50,453,000 | 56,487,000 | 64,348,000 | 52,848,000 | 49,876,000 | 51,184,000 | 49,178,000 | 58,092,000 | 99,633,000 | 43,674,000 | 43,929,000 | 45,422,000 | 37,392,000 | 39,956,000 | 37,370,000 | 41,827,000 | 79,476,000 | 81,026,000 | 22,245,000 | 34,395,000 | 51,156,000 | 30,817,000 | 22,617,000 | 20,246,000 | 19,600,000 | 19,579,000 | 17,577,000 | 17,103,000 | 17,944,000 | 43,386,000 | 38,393,000 | 39,016,000 | 31,359,000 | 28,302,000 | 24,873,000 | 15,504,000 | 9,365,000 | 16,063,000 | 3,454,000 | 1,313,000 | 1,281,000 | 28,000 | 76,000 | 67,000 | 29,000 | -29,000 |
multi-tenant disposition receivable | 22,013,000 | 27,934,000 | 55,916,000 | 90,214,000 | 108,729,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax assets | 5,139,000 | 5,167,000 | 4,894,000 | 4,906,000 | 4,915,000 | 4,866,000 | 4,822,000 | 4,786,000 | 4,791,000 | 4,808,000 | 2,559,000 | 2,584,000 | 2,581,000 | 3,647,000 | 1,363,000 | 1,416,000 | 1,470,000 | 1,488,000 | 2,320,000 | 2,343,000 | 2,367,000 | 2,367,000 | 4,472,000 | 4,434,000 | 4,419,000 | 4,441,000 | 3,254,000 | 3,288,000 | 3,281,000 | 3,293,000 | 999,000 | 1,006,000 | 1,057,000 | 1,029,000 | 1,674,000 | 1,645,000 | 1,591,000 | 1,586,000 | 2,565,000 | 2,561,000 | 2,572,000 | 2,552,000 | 2,905,000 | 2,426,000 | 2,425,000 | ||||||||||||
goodwill | 45,628,000 | 45,898,000 | 45,983,000 | 46,009,000 | 44,842,000 | 51,370,000 | 52,255,000 | 50,020,000 | 48,540,000 | 46,976,000 | 51,018,000 | 21,556,000 | 21,550,000 | 20,355,000 | 21,075,000 | 21,808,000 | |||||||||||||||||||||||||||||||||||||||||
deferred financing costs | 15,638,000 | 16,812,000 | 18,110,000 | 7,017,000 | 8,407,000 | 9,808,000 | 11,209,000 | 12,610,000 | 14,011,000 | 15,412,000 | 16,814,000 | 11,100,000 | 11,954,000 | 12,808,000 | 13,661,000 | 14,515,000 | 4,171,000 | 4,925,000 | 5,712,000 | 6,499,000 | 7,269,000 | 7,878,000 | 8,652,000 | 9,416,000 | 10,177,000 | 10,938,000 | 14,652,000 | 5,090,000 | 5,704,000 | 6,311,000 | 6,932,000 | 5,833,000 | 6,540,000 | 6,774,000 | 7,412,000 | 320,000 | 626,000 | 1,092,000 | 3,816,000 | 11,855,000 | 13,785,000 | 12,706,000 | 12,928,000 | ||||||||||||||
total assets | 4,152,300,000 | 4,347,203,000 | 4,765,170,000 | 4,984,916,000 | 5,789,334,000 | 6,955,764,000 | 7,335,870,000 | 7,612,713,000 | 7,968,796,000 | 8,098,977,000 | 8,184,713,000 | 4,001,876,000 | 4,041,496,000 | 3,961,826,000 | 3,965,568,000 | 4,044,536,000 | 4,152,740,000 | 4,182,956,000 | 4,203,054,000 | 4,241,016,000 | 4,043,857,000 | 3,967,014,000 | 3,824,471,000 | 3,792,992,000 | 3,815,353,000 | 3,701,605,000 | 3,608,599,000 | 3,494,759,000 | 3,323,761,000 | 3,309,478,000 | 3,217,058,000 | 3,111,085,000 | 3,133,122,000 | 3,038,595,000 | 2,953,301,000 | 2,932,977,000 | 2,897,636,000 | 2,891,467,000 | 2,406,223,000 | 2,436,306,000 | 2,501,330,000 | 2,547,968,000 | 2,562,238,000 | 2,393,761,000 | 2,390,889,000 | 2,428,797,000 | 1,965,462,000 | 1,762,673,000 | 819,992,000 | 214,927,000 | 107,478,000 | 50,861,000 | 9,249,000 | 2,933,000 | 67,000 | 29,000 | |
liabilities and equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mortgage notes payable | 1,222,275,000 | 1,264,604,000 | 1,305,573,000 | 1,312,718,000 | 1,774,116,000 | 2,221,706,000 | 2,273,464,000 | 2,268,801,000 | 2,481,263,000 | 2,517,868,000 | 2,571,664,000 | 995,184,000 | 1,240,795,000 | 1,233,081,000 | 1,258,179,000 | 1,345,936,000 | 1,399,713,000 | 1,430,915,000 | 1,484,890,000 | 1,487,083,000 | 1,347,484,000 | 1,363,698,000 | 1,417,712,000 | 1,303,161,000 | 1,249,308,000 | 1,272,154,000 | 1,366,818,000 | 1,286,033,000 | 1,131,072,000 | 1,129,807,000 | 974,515,000 | 975,929,000 | 1,038,894,000 | 984,876,000 | 531,708,000 | 509,427,000 | 337,397,000 | 261,910,000 | 281,186,000 | 172,483,000 | 179,624,000 | 171,004,000 | 76,904,000 | 31,644,000 | 10,202,000 | ||||||||||||
revolving credit facilities | 290,006,000 | 663,762,000 | 458,880,000 | 342,023,000 | 298,909,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
senior notes | 934,020,000 | 928,169,000 | 922,449,000 | 916,864,000 | 911,416,000 | 906,101,000 | 900,905,000 | 895,830,000 | 890,879,000 | 886,045,000 | 881,320,000 | 493,810,000 | 493,464,000 | 493,122,000 | 492,773,000 | 492,423,000 | 492,077,000 | 491,735,000 | 491,386,000 | 491,036,000 | 490,692,000 | 490,345,000 | |||||||||||||||||||||||||||||||||||
acquired intangible lease liabilities | 16,714,000 | 17,501,000 | 18,365,000 | 19,863,000 | 20,441,000 | 76,800,000 | 80,125,000 | 89,401,000 | 92,823,000 | 95,810,000 | 98,323,000 | 23,091,000 | 23,852,000 | 24,550,000 | 24,759,000 | 27,063,000 | 28,158,000 | 29,345,000 | 30,714,000 | 30,847,000 | 31,503,000 | 32,970,000 | 29,402,000 | 29,564,000 | 29,398,000 | 30,529,000 | 31,559,000 | 32,724,000 | 32,885,000 | 35,757,000 | 32,118,000 | 32,787,000 | 31,967,000 | 31,388,000 | 33,041,000 | ||||||||||||||||||||||
derivative liabilities, at fair value | 1,727,000 | 5,298,000 | 6,555,000 | 10,788,000 | 2,679,000 | 3,719,000 | 18,656,000 | 1,557,000 | 3,705,000 | 5,145,000 | 269,000 | 1,798,000 | 1,033,000 | 328,000 | 155,000 | 991,000 | 4,259,000 | 8,729,000 | 13,228,000 | 14,835,000 | 19,984,000 | 18,546,000 | 17,542,000 | 14,035,000 | 7,507,000 | 10,638,000 | 7,204,000 | 5,908,000 | 3,886,000 | 3,071,000 | 5,976,000 | 19,738,000 | 15,791,000 | ||||||||||||||||||||||||
accounts payable and accrued expenses | 29,162,000 | 43,821,000 | 44,351,000 | 45,878,000 | 47,789,000 | 75,735,000 | 90,653,000 | 85,753,000 | 100,963,000 | 99,014,000 | 117,993,000 | 31,265,000 | 30,882,000 | 22,889,000 | 27,558,000 | 23,975,000 | 29,218,000 | 25,887,000 | 36,503,000 | 29,174,000 | 30,025,000 | 28,310,000 | 28,776,000 | 27,122,000 | 22,762,000 | 22,903,000 | 20,741,000 | 46,244,000 | 43,494,000 | 31,529,000 | 26,369,000 | 27,152,000 | 27,320,000 | 23,227,000 | 24,553,000 | 23,181,000 | 22,581,000 | 22,861,000 | 17,058,000 | 18,003,000 | 19,623,000 | 18,659,000 | 22,698,000 | 22,774,000 | 22,776,000 | 19,357,000 | 9,623,000 | 8,357,000 | 6,611,000 | 2,519,000 | 1,446,000 | 1,721,000 | 2,465,000 | 2,433,000 | 2,085,000 | 1,446,000 | 45,000 |
operating lease liability | 40,634,000 | 41,429,000 | 41,830,000 | 42,244,000 | 40,673,000 | 48,333,000 | 50,126,000 | 49,575,000 | 47,704,000 | 48,369,000 | 47,893,000 | 22,329,000 | 22,029,000 | 21,877,000 | 20,255,000 | 21,728,000 | 23,247,000 | 22,771,000 | 23,436,000 | 24,192,000 | 24,085,000 | 25,350,000 | 24,458,000 | 23,649,000 | 23,363,000 | 23,985,000 | 23,547,000 | ||||||||||||||||||||||||||||||
prepaid rent | 26,718,000 | 28,254,000 | 38,918,000 | 36,625,000 | 14,389,000 | 28,734,000 | 44,821,000 | 45,722,000 | 47,534,000 | 46,213,000 | 47,070,000 | 28,844,000 | 37,849,000 | 28,456,000 | 40,502,000 | 32,396,000 | 36,228,000 | 32,756,000 | 39,225,000 | 36,404,000 | 26,580,000 | 21,481,000 | 22,413,000 | 17,359,000 | 17,448,000 | 17,236,000 | 20,338,000 | 21,119,000 | 20,816,000 | 16,223,000 | 17,258,000 | 16,690,000 | 21,489,000 | 18,535,000 | 20,511,000 | 20,864,000 | 20,476,000 | 18,429,000 | 14,040,000 | 14,389,000 | 13,601,000 | 15,491,000 | 12,890,000 | 11,891,000 | |||||||||||||
deferred tax liability | 17,518,000 | 17,796,000 | 7,056,000 | 7,083,000 | 5,991,000 | 5,477,000 | 6,152,000 | 5,626,000 | 5,718,000 | 6,009,000 | 6,029,000 | 6,395,000 | 6,386,000 | 7,264,000 | 6,423,000 | 7,196,000 | 7,983,000 | 8,254,000 | 11,357,000 | 11,699,000 | 12,157,000 | 12,157,000 | 15,146,000 | 14,559,000 | 14,289,000 | 14,975,000 | 14,603,000 | 15,140,000 | 14,960,000 | 15,227,000 | 15,417,000 | 15,511,000 | 16,269,000 | 15,861,000 | 15,583,000 | 15,120,000 | 15,670,000 | 15,065,000 | 4,113,000 | 4,079,000 | 4,159,000 | 4,016,000 | |||||||||||||||
dividends payable | 11,570,000 | 11,718,000 | 11,976,000 | 11,943,000 | 11,990,000 | 11,909,000 | 11,830,000 | 11,581,000 | 11,357,000 | 11,173,000 | 10,995,000 | 5,139,000 | 5,208,000 | 5,189,000 | 5,170,000 | 5,511,000 | 5,428,000 | 5,386,000 | 5,394,000 | 5,386,000 | 5,386,000 | 5,152,000 | 5,014,000 | 4,934,000 | 4,934,000 | 4,006,000 | 3,416,000 | 3,001,000 | 2,721,000 | 2,664,000 | 2,638,000 | 2,341,000 | 2,426,000 | 2,556,000 | 461,000 | 55,000 | 29,000 | 34,000 | 30,000 | 30,000 | 33,000 | 407,000 | 249,000 | ||||||||||||||
real estate liabilities held for sale | 64,000 | 60,000 | 62,000 | 379,000 | 1,377,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities related to discontinued operations | 641,000 | 890,000 | 3,262,000 | 7,470,000 | 495,515,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities | 2,591,049,000 | 2,683,705,000 | 3,064,159,000 | 3,152,537,000 | 3,873,782,000 | 4,768,806,000 | 5,060,668,000 | 5,189,449,000 | 5,442,128,000 | 5,459,828,000 | 5,391,487,000 | 2,646,707,000 | 2,629,884,000 | 2,507,907,000 | 2,480,994,000 | 2,516,618,000 | 2,557,402,000 | 2,556,321,000 | 2,534,652,000 | 2,588,417,000 | 2,396,628,000 | 2,412,735,000 | 2,242,572,000 | 2,181,437,000 | 2,165,396,000 | 1,991,647,000 | 1,983,252,000 | 1,949,132,000 | 1,786,199,000 | 1,880,732,000 | 1,811,112,000 | 1,762,488,000 | 1,738,627,000 | 1,624,352,000 | 1,551,655,000 | 1,605,398,000 | 1,566,418,000 | 1,535,486,000 | 1,255,425,000 | 1,265,887,000 | 1,312,425,000 | 1,327,849,000 | 1,325,042,000 | 1,127,694,000 | 970,526,000 | 1,012,128,000 | 523,779,000 | 293,563,000 | 248,675,000 | 92,207,000 | 40,202,000 | 12,496,000 | 3,737,000 | 3,729,000 | |||
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.25% series a cumulative redeemable preferred stock, 0.01 par value... | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 68,000 | 67,000 | 59,000 | 55,000 | ||||||||||||||||||||||||||||
6.875% series b cumulative redeemable perpetual preferred stock, 0.01 par value... | 47,000 | 47,000 | 47,000 | 47,000 | 47,000 | 47,000 | 47,000 | 47,000 | 47,000 | 47,000 | 47,000 | 47,000 | 47,000 | 47,000 | 47,000 | 47,000 | 46,000 | 45,000 | 45,000 | 45,000 | 45,000 | 39,000 | 37,000 | 35,000 | 35,000 | 35,000 | |||||||||||||||||||||||||||||||
7.500% series d cumulative redeemable perpetual preferred stock, 0.01 par value... | 79,000 | 79,000 | 79,000 | 79,000 | 79,000 | 79,000 | 79,000 | 79,000 | 79,000 | 79,000 | 79,000 | ||||||||||||||||||||||||||||||||||||||||||||||
7.375% series e cumulative redeemable perpetual preferred stock, 0.01 par value... | 46,000 | 46,000 | 46,000 | 46,000 | 46,000 | 46,000 | 46,000 | 46,000 | 46,000 | 46,000 | 46,000 | ||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.01 par value... | 3,450,000 | 3,490,000 | 3,533,000 | 3,541,000 | 3,617,000 | 3,640,000 | 3,638,000 | 3,638,000 | 3,639,000 | 3,639,000 | 3,638,000 | 2,374,000 | 2,371,000 | 2,371,000 | 2,371,000 | 2,371,000 | 2,369,000 | 2,369,000 | 2,369,000 | 2,335,000 | 2,286,000 | 2,227,000 | 2,227,000 | 2,225,000 | 2,225,000 | 2,225,000 | 2,225,000 | 2,169,000 | 2,169,000 | 2,091,000 | 2,051,000 | 2,003,000 | 2,003,000 | 2,003,000 | 2,003,000 | 2,003,000 | 1,990,000 | 1,990,000 | 1,705,000 | 1,692,000 | 1,692,000 | 1,692,000 | 1,692,000 | 1,692,000 | 1,799,000 | 1,782,000 | 1,762,000 | 1,723,000 | 692,000 | 157,000 | 88,000 | 50,000 | 10,000 | 3,000 | |||
additional paid-in capital | 4,213,160,000 | 4,249,018,000 | 4,284,310,000 | 4,288,338,000 | 4,342,134,000 | 4,359,264,000 | 4,354,823,000 | 4,353,095,000 | 4,351,577,000 | 4,350,112,000 | 4,349,401,000 | 2,690,375,000 | 2,683,827,000 | 2,683,169,000 | 2,682,600,000 | 2,680,737,000 | 2,678,030,000 | 2,675,154,000 | 2,674,710,000 | 2,616,383,000 | 2,540,522,000 | 2,418,659,000 | 2,413,117,000 | 2,408,527,000 | 2,408,452,000 | 2,408,353,000 | 2,322,419,000 | 2,196,183,000 | 2,183,829,000 | 2,031,981,000 | 1,954,264,000 | 1,859,990,000 | 1,859,746,000 | 1,860,058,000 | 1,826,236,000 | 1,729,596,000 | 1,708,870,000 | 1,708,541,000 | 1,488,996,000 | 1,480,376,000 | 1,480,281,000 | 1,480,162,000 | 1,479,879,000 | 1,480,585,000 | 1,591,778,000 | 1,575,592,000 | 1,558,509,000 | 1,529,345,000 | 606,345,000 | 133,592,000 | 74,017,000 | 40,481,000 | 6,048,000 | -311,000 | -1,845,000 | -1,337,000 | |
accumulated other comprehensive income | 12,993,000 | 22,169,000 | 19,537,000 | 33,452,000 | -14,096,000 | -602,000 | 11,593,000 | 3,702,000 | 1,147,000 | -24,899,000 | -9,514,000 | 15,309,000 | 15,546,000 | 10,527,000 | 17,303,000 | 13,885,000 | 8,073,000 | -5,630,000 | -5,421,000 | 493,000 | 20,195,000 | -14,618,000 | -3,982,000 | 214,000 | 6,810,000 | 17,102,000 | 19,116,000 | 34,593,000 | 19,447,000 | 9,118,000 | -5,589,000 | -448,000 | 181,000 | -1,295,000 | 319,000 | 159,000 | |||||||||||||||||||||
accumulated deficit | -2,668,592,000 | -2,611,419,000 | -2,606,609,000 | -2,493,192,000 | -2,414,684,000 | -2,150,342,000 | -2,069,400,000 | -1,929,107,000 | -1,818,753,000 | -1,702,143,000 | -1,560,738,000 | -1,368,678,000 | -1,295,547,000 | -1,247,781,000 | -1,188,266,000 | -1,156,198,000 | -1,108,645,000 | -1,072,462,000 | -1,022,986,000 | -984,958,000 | -933,695,000 | -896,547,000 | -847,322,000 | -810,923,000 | -776,002,000 | -733,245,000 | -694,714,000 | -656,411,000 | -653,956,000 | -615,448,000 | -569,448,000 | -532,566,000 | -502,026,000 | -468,396,000 | -437,962,000 | -404,209,000 | -373,917,000 | -346,058,000 | -331,754,000 | -310,600,000 | -296,344,000 | -272,812,000 | -255,460,000 | -230,578,000 | -160,625,000 | -155,116,000 | -118,140,000 | -62,139,000 | -34,425,000 | -11,348,000 | -6,684,000 | -2,325,000 | -527,000 | -445,000 | |||
total stockholders’ equity | 1,561,251,000 | 1,663,498,000 | 1,701,011,000 | 1,832,379,000 | 1,915,552,000 | 2,186,958,000 | 2,272,550,000 | 2,421,033,000 | 2,524,859,000 | 2,637,752,000 | 2,791,939,000 | 1,335,779,000 | 1,394,468,000 | 1,439,021,000 | 1,471,921,000 | 1,517,511,000 | 1,587,177,000 | 1,620,720,000 | 1,664,733,000 | 1,651,176,000 | 1,623,111,000 | 1,532,519,000 | 1,562,497,000 | 1,594,511,000 | 1,635,271,000 | 1,697,631,000 | 1,615,379,000 | 1,538,018,000 | |||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 4,152,300,000 | 4,765,170,000 | 4,984,916,000 | 5,789,334,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
assets held for sale | 49,654,000 | 17,406,000 | 9,391,000 | 4,254,000 | 14,047,000 | 3,188,000 | 1,299,000 | 45,125,000 | 2,244,000 | 3,360,000 | 10,433,000 | 107,868,000 | 121,064,000 | 110,679,000 | 112,902,000 | 31,984,000 | |||||||||||||||||||||||||||||||||||||||||
revolving credit facility | 324,165,000 | 740,682,000 | 547,406,000 | 1,390,292,000 | 1,583,936,000 | 1,735,603,000 | 1,760,182,000 | 1,744,182,000 | 1,609,931,000 | 1,038,502,000 | 767,942,000 | 669,968,000 | 605,109,000 | 558,914,000 | 260,270,000 | 225,566,000 | 118,676,000 | 167,885,000 | 125,864,000 | 111,132,000 | 264,009,000 | 344,592,000 | 399,213,000 | 199,071,000 | 101,405,000 | 259,527,000 | 260,409,000 | 363,894,000 | 455,556,000 | 418,034,000 | |||||||||||||||||||||||||||
total liabilities and equity | 4,347,203,000 | 6,955,764,000 | 7,335,870,000 | 7,612,713,000 | 7,968,796,000 | 8,098,977,000 | 8,184,713,000 | 4,001,876,000 | 4,041,496,000 | 3,961,826,000 | 3,965,568,000 | 4,044,536,000 | 4,152,740,000 | 4,182,956,000 | 4,203,054,000 | 4,241,016,000 | 4,043,857,000 | 3,967,014,000 | 3,824,471,000 | 3,792,992,000 | 3,815,353,000 | 3,701,605,000 | 3,608,599,000 | 3,494,759,000 | 3,323,761,000 | 3,309,478,000 | 3,217,058,000 | 3,111,085,000 | 3,133,122,000 | 3,038,595,000 | 2,953,301,000 | 2,932,977,000 | 2,897,636,000 | 2,891,467,000 | 2,406,223,000 | 2,436,306,000 | 2,501,330,000 | 2,547,968,000 | 2,562,238,000 | 2,393,761,000 | |||||||||||||||||
accumulated other comprehensive loss | -15,755,000 | -16,751,000 | -6,833,000 | -11,844,000 | -2,689,000 | -13,388,000 | -16,695,000 | -15,259,000 | -15,819,000 | -11,881,000 | -3,649,000 | -4,277,000 | 940,000 | -12,589,000 | -145,000 | -19,000 | -43,000 | ||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss income | -25,844,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interest | 2,652,000 | 2,231,000 | 1,809,000 | 1,397,000 | 1,287,000 | 19,390,000 | 17,144,000 | 14,898,000 | 12,653,000 | 10,407,000 | 8,161,000 | 5,915,000 | 3,669,000 | 1,423,000 | 24,118,000 | 21,760,000 | 19,402,000 | 17,044,000 | 14,686,000 | 12,327,000 | 9,968,000 | 7,609,000 | 5,251,000 | 3,258,000 | 1,923,000 | 125,000 | 1,077,000 | 2,211,000 | 2,878,000 | 7,663,000 | 8,203,000 | 7,110,000 | 14,770,000 | 15,157,000 | 14,726,000 | 15,362,000 | |||||||||||||||||||||
total equity | 2,186,958,000 | 2,275,202,000 | 2,423,264,000 | 2,526,668,000 | 2,639,149,000 | 2,793,226,000 | 1,355,169,000 | 1,411,612,000 | 1,453,919,000 | 1,484,574,000 | 1,527,918,000 | 1,595,338,000 | 1,626,635,000 | 1,668,402,000 | 1,652,599,000 | 1,647,229,000 | 1,554,279,000 | 1,581,899,000 | 1,611,555,000 | 1,649,957,000 | 1,709,958,000 | 1,625,347,000 | 1,545,627,000 | 1,537,562,000 | 1,428,746,000 | 1,405,946,000 | 1,348,597,000 | 1,394,495,000 | 1,414,243,000 | 1,401,646,000 | 1,327,579,000 | 1,331,218,000 | 1,355,981,000 | 1,150,798,000 | 1,170,419,000 | 1,188,905,000 | 1,220,119,000 | 1,237,196,000 | 1,266,067,000 | ||||||||||||||||||
due from related parties | 436,000 | 568,000 | 464,000 | 244,000 | 307,000 | 447,000 | 181,000 | 351,000 | 346,000 | 377,000 | 366,000 | 351,000 | 345,000 | 351,000 | 20,000 | 20,000 | 20,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | ||||||||||||||||||||||||||||
due to related parties | 350,000 | 444,000 | 1,183,000 | 76,000 | 1,321,000 | 892,000 | 893,000 | 294,000 | 845,000 | 2,002,000 | 24,000 | 196,000 | 342,000 | 299,000 | 124,000 | 472,000 | 790,000 | 782,000 | 779,000 | 770,000 | 829,000 | 1,233,000 | 1,428,000 | 1,348,000 | 2,162,000 | 680,000 | 665,000 | 414,000 | |||||||||||||||||||||||||||||
goodwill and other intangible assets | 21,362,000 | 22,060,000 | 22,336,000 | 22,655,000 | 23,089,000 | 23,089,000 | 22,492,000 | 21,943,000 | 21,688,000 | 21,920,000 | 21,595,000 | 22,098,000 | 21,925,000 | 22,180,000 | 22,357,000 | 22,443,000 | 23,151,000 | 22,771,000 | 22,588,000 | 22,154,000 | 13,408,000 | 13,931,000 | 3,071,000 | 3,042,000 | 3,111,000 | 2,988,000 | 3,390,000 | 3,345,000 | 3,272,000 | 3,665,000 | |||||||||||||||||||||||||||
term loan | 273,197,000 | 278,554,000 | 284,342,000 | 291,189,000 | 287,172,000 | 300,154,000 | 417,072,000 | 398,955,000 | 390,450,000 | 397,893,000 | 389,885,000 | 277,403,000 | 273,414,000 | 278,727,000 | 282,463,000 | 224,510,000 | 236,783,000 | 229,905,000 | |||||||||||||||||||||||||||||||||||||||
taxes payable | 190,000 | 1,046,000 | 3,000 | 613,000 | 48,000 | 2,228,000 | 925,000 | 1,933,000 | 948,000 | 2,475,000 | 6,797,000 | 7,366,000 | 7,492,000 | 9,059,000 | 3,596,000 | 3,893,000 | 3,713,000 | 5,201,000 | |||||||||||||||||||||||||||||||||||||||
stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' equity | 1,532,311,000 | 1,425,488,000 | 1,404,023,000 | 1,348,597,000 | 1,394,370,000 | 1,413,166,000 | 1,399,435,000 | 1,324,701,000 | 1,323,555,000 | 1,347,778,000 | 1,143,688,000 | 1,155,649,000 | 1,173,748,000 | 1,205,393,000 | 1,221,834,000 | 1,252,639,000 | 1,420,363,000 | 1,416,669,000 | 1,441,683,000 | 1,469,110,000 | 571,317,000 | 122,720,000 | 67,276,000 | 38,365,000 | 5,512,000 | -796,000 | -2,018,000 | -1,417,000 | |||||||||||||||||||||||||||||
7.25% series a cumulative redeemable preferred shares, 0.01 par value... | 54,000 | 54,000 | 54,000 | 54,000 | 54,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
related party notes receivable acquired in merger | 1,285,000 | 3,211,000 | 5,138,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
mezzanine facility | 55,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.01 par value... | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate investments, at cost: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivatives, at fair value | 842,000 | 15,495,000 | 24,292,000 | 28,700,000 | 4,996,000 | 6,559,000 | 3,582,000 | 5,812,000 | 5,451,000 | 5,698,000 | 9,633,000 | 13,638,000 | 4,056,000 | 1,030,000 | 555,000 | 734,000 | 310,000 | 397,000 | 22,000 | 53,000 | |||||||||||||||||||||||||||||||||||||
mortgage notes payable, net of deferred financing costs | 794,919,000 | 773,046,000 | 758,610,000 | 749,884,000 | 502,808,000 | 507,075,000 | 525,503,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
term loan payable, net of deferred financing costs | 226,552,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mortgage (discount) premium | -2,172,000 | -2,367,000 | -2,400,000 | -2,503,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
mezzanine facility, net of discount | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
below-market lease liabilities | 31,408,000 | 31,479,000 | 30,901,000 | 25,669,000 | 26,398,000 | 27,643,000 | 27,978,000 | 5,854,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.25% series a cumulative redeemable preferred shares, liquidation preference 25.00 per share, 4,600,000 shares authorized, 4,000,000 shares issued and outstanding as of september 30, 2017 and no shares issued and outstanding as of december 31, 2016. | 40,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
credit facility | 722,108,000 | 698,203,000 | 616,614,000 | 671,023,000 | 673,674,000 | 703,263,000 | 717,286,000 | 735,357,000 | 596,115,000 | 633,396,000 | 659,268,000 | 299,747,000 | 71,628,000 | 36,289,000 | |||||||||||||||||||||||||||||||||||||||||||
mezzanine discount | -17,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mortgage premium | 315,000 | 436,000 | 555,000 | 676,000 | 798,000 | 921,000 | 1,123,000 | 1,165,000 | 1,290,000 | 1,415,000 | 1,539,000 | 1,663,000 | |||||||||||||||||||||||||||||||||||||||||||||
unbilled straight line rent | 27,563,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
credit facility deferred financing costs | 538,000 | 2,464,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment securities, at fair value | 469,000 | 500,000 | 490,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
due from affiliates | 136,000 | 53,000 | 192,000 | 29,000 | 500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
listing note, at fair value | 3,380,000 | 4,430,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
due to affiliates | 399,000 | 943,000 | 1,953,000 | 1,501,000 | 400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
below-market lease liability | 28,878,000 | 20,881,000 | 20,881,000 | 21,676,000 | 8,743,000 | 8,827,000 | 6,651,000 | 3,872,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
current taxes payable | 3,166,000 | 2,661,000 | 1,020,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tender offer payable | 125,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interests | 13,428,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred offering costs | 70,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent | 11,370,000 | 12,252,000 | 18,105,000 | 6,702,000 | 4,836,000 | 1,862,000 | 883,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
distributions payable | 10,798,000 | 10,709,000 | 10,268,000 | 9,028,000 | 3,603,000 | 840,000 | 492,000 | 258,000 | 46,000 | 15,000 | |||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' equity | 2,390,889,000 | 2,428,797,000 | 1,965,462,000 | 1,762,673,000 | 819,992,000 | 214,927,000 | 107,478,000 | 50,861,000 | 9,249,000 | 2,933,000 | 67,000 | 29,000 | |||||||||||||||||||||||||||||||||||||||||||||
receivable for sale of common stock | 2,000 | 1,758,000 | 12,398,000 | 1,766,000 | 429,000 | 449,000 | 396,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax asset | 2,102,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred costs | 15,270,000 | 10,246,000 | 9,318,000 | 4,759,000 | 2,135,000 | 1,772,000 | 343,000 | 32,000 | 40,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
note payable | 12,813,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash | 28,071,000 | 6,359,000 | 262,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent and other liabilities | 315,000 | 49,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative, at fair value | 73,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mortgage note payable | 1,155,000 | 1,228,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated deficit during the development stage | -173,000 | -80,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative | 93,000 | 63,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
total expenses | 93,000 | 63,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -93,000 | -63,000 | -80,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive loss | -93,000 | -63,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation | 3,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | -61,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of offering costs | -434,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances from affiliate | 295,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 61,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, beginning of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, end of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred offering costs paid directly by affiliates | 90,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• |
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 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -5,078,000 | 48,181,000 | -60,116,000 | -24,143,000 | -189,379,000 | -65,635,000 | -35,664,000 | -23,751,000 | |||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 28,135,000 | 29,901,000 | 30,816,000 | 30,692,000 | 41,474,000 | 42,814,000 | 43,702,000 | 45,044,000 | 44,649,000 | 44,816,000 | 28,516,000 | 24,163,000 | 23,818,000 | 23,481,000 | 23,751,000 | 24,382,000 | 24,574,000 | 24,182,000 | 23,945,000 | 23,495,000 | 22,461,000 | 21,079,000 | 20,421,000 | 19,703,000 | 19,263,000 | 21,090,000 | 17,348,000 | 14,086,000 | 16,733,000 | 16,696,000 | 16,261,000 | 16,042,000 | 15,850,000 | 15,320,000 | 15,095,000 | 14,690,000 | 14,280,000 | 12,563,000 | 12,472,000 | 12,692,000 | 12,606,000 | 12,748,000 | 12,413,000 | 11,604,000 | 10,884,000 | 5,220,000 | 8,956,000 | 4,281,000 | 2,399,000 | 506,000 | 261,000 | 53,000 | 17,000 |
amortization of intangibles | 13,476,000 | 14,537,000 | 13,964,000 | 14,943,000 | 44,623,000 | 40,206,000 | 41,728,000 | 44,449,000 | 47,351,000 | 53,897,000 | 20,716,000 | 13,134,000 | 13,211,000 | 13,506,000 | 14,040,000 | 14,977,000 | 15,315,000 | 17,843,000 | 17,720,000 | 16,207,000 | 17,223,000 | 14,898,000 | 14,628,000 | 14,281,000 | 14,270,000 | 10,899,000 | 14,272,000 | 16,998,000 | 14,570,000 | 13,382,000 | 13,935,000 | 13,770,000 | 13,646,000 | 13,238,000 | 14,784,000 | 12,807,000 | 12,834,000 | 10,842,000 | 11,010,000 | 11,120,000 | 11,150,000 | 11,170,000 | 10,536,000 | 10,485,000 | 10,230,000 | 8,047,000 | 6,170,000 | 3,359,000 | 1,955,000 | 768,000 | 423,000 | 71,000 | 13,000 |
amortization of deferred financing costs | 2,260,000 | 1,961,000 | 2,681,000 | 2,499,000 | 2,486,000 | 2,510,000 | 2,496,000 | 2,580,000 | 2,394,000 | 2,408,000 | 2,046,000 | 2,083,000 | 2,085,000 | 2,240,000 | 2,322,000 | 2,336,000 | 2,596,000 | 2,614,000 | 2,590,000 | 2,395,000 | 2,279,000 | 2,077,000 | 2,075,000 | 1,847,000 | 1,810,000 | 1,789,000 | 1,906,000 | 1,177,000 | 1,742,000 | 1,455,000 | 1,338,000 | 1,499,000 | 901,000 | 1,399,000 | 1,198,000 | 943,000 | 880,000 | 929,000 | 951,000 | 2,393,000 | 2,425,000 | 2,471,000 | 2,140,000 | 1,995,000 | 1,921,000 | 1,721,000 | 1,226,000 | 498,000 | 308,000 | 145,000 | 97,000 | 6,000 | 2,000 |
amortization of discounts on mortgages and senior notes | 9,041,000 | 8,833,000 | 8,640,000 | 14,609,000 | 13,960,000 | 15,017,000 | 14,156,000 | 24,080,000 | 15,338,000 | ||||||||||||||||||||||||||||||||||||||||||||
amortization of below-market lease liabilities | -645,000 | -656,000 | -730,000 | -816,000 | -3,919,000 | -2,876,000 | -2,779,000 | -3,080,000 | -2,899,000 | -2,959,000 | -1,268,000 | -821,000 | -817,000 | -798,000 | -810,000 | -958,000 | -965,000 | -1,204,000 | -1,068,000 | -998,000 | -1,088,000 | -935,000 | -872,000 | -822,000 | -815,000 | -618,000 | -894,000 | -995,000 | -1,011,000 | -760,000 | -896,000 | -906,000 | -901,000 | -854,000 | -866,000 | -818,000 | -826,000 | -677,000 | -624,000 | -636,000 | -622,000 | -628,000 | -509,000 | ||||||||||
amortization of above-market lease assets | 1,482,000 | 1,470,000 | 1,596,000 | 1,659,000 | 3,713,000 | 4,155,000 | 4,327,000 | 4,692,000 | 4,790,000 | 4,636,000 | 2,494,000 | 1,896,000 | 1,556,000 | 942,000 | 960,000 | 1,017,000 | 1,071,000 | 919,000 | 914,000 | 916,000 | 907,000 | 860,000 | 853,000 | 819,000 | 840,000 | 1,042,000 | 1,066,000 | 1,108,000 | 1,112,000 | 1,114,000 | 1,129,000 | 1,168,000 | 1,203,000 | 1,144,000 | 1,113,000 | 1,073,000 | 1,016,000 | 647,000 | 552,000 | 574,000 | 562,000 | 574,000 | 577,000 | ||||||||||
amortization related to right-of-use assets | 269,000 | 274,000 | 281,000 | 389,000 | 366,000 | 293,000 | 257,000 | 289,000 | 334,000 | 230,000 | 218,000 | 222,000 | 216,000 | 205,000 | 201,000 | 214,000 | 224,000 | 229,000 | 235,000 | 240,000 | 240,000 | ||||||||||||||||||||||||||||||||
amortization of lease incentives | 581,000 | 529,000 | 536,000 | 533,000 | 478,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
unbilled straight-line rent | -680,000 | -777,000 | 3,433,000 | -2,959,000 | -5,235,000 | -3,896,000 | -5,343,000 | -5,349,000 | -4,562,000 | -6,720,000 | -2,000 | -1,786,000 | -1,888,000 | -2,099,000 | -2,314,000 | -2,342,000 | -2,853,000 | -1,663,000 | -1,658,000 | -1,483,000 | -944,000 | -1,503,000 | -1,879,000 | -3,068,000 | -1,487,000 | -1,695,000 | -1,506,000 | -1,931,000 | -1,626,000 | -1,482,000 | -1,492,000 | -1,833,000 | -1,503,000 | -1,550,000 | -2,070,000 | -3,039,000 | -3,878,000 | -2,554,000 | |||||||||||||||
equity-based compensation | 4,042,000 | 3,024,000 | 3,059,000 | 3,338,000 | 3,093,000 | 2,309,000 | 2,309,000 | 2,340,000 | 1,973,000 | 1,058,000 | 10,444,000 | 2,870,000 | 2,925,000 | 2,855,000 | 3,132,000 | 3,358,000 | 2,727,000 | 2,727,000 | 2,721,000 | 3,007,000 | 2,577,000 | 2,585,000 | 2,479,000 | 2,513,000 | 2,488,000 | 2,491,000 | 2,501,000 | 2,429,000 | 2,109,000 | 2,053,000 | -23,000 | -832,000 | |||||||||||||||||||||
unrealized losses on foreign currency transactions, derivatives, and other | -3,517,000 | -3,421,000 | 7,177,000 | 3,304,000 | -6,289,000 | 4,360,000 | -230,000 | -1,259,000 | 3,598,000 | 3,111,000 | 1,792,000 | ||||||||||||||||||||||||||||||||||||||||||
unrealized losses on undesignated foreign currency advances and other hedge ineffectiveness | 0 | -31,000 | 6,324,000 | 6,351,000 | -88,000 | 2,971,000 | 882,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net gain on multi-tenant disposition receivable | -2,536,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment and modification of debt | 1,707,000 | 2,335,000 | 4,121,000 | 19,512,000 | 352,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
loss on dispositions of real estate investments | -8,627,000 | -99,962,000 | 4,583,000 | -34,769,000 | 86,865,000 | -21,326,000 | |||||||||||||||||||||||||||||||||||||||||||||||
lease incentive and commission payments | -2,445,000 | -1,695,000 | -2,052,000 | -3,453,000 | -1,890,000 | -6,992,000 | -295,000 | -102,000 | -371,000 | 0 | -403,000 | -763,000 | -1,611,000 | -1,217,000 | -1,992,000 | -815,000 | -2,315,000 | -1,760,000 | |||||||||||||||||||||||||||||||||||
impairment charges | 11,115,000 | 31,972,000 | 55,433,000 | 9,812,000 | 60,315,000 | 20,098,000 | 38,583,000 | 27,402,000 | 4,327,000 | 796,000 | 16,031,000 | 230,000 | 1,199,000 | ||||||||||||||||||||||||||||||||||||||||
goodwill impairment | 0 | 0 | 0 | 7,134,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other assets | 4,792,000 | 10,676,000 | -4,444,000 | -8,200,000 | 6,192,000 | 20,209,000 | -23,836,000 | 490,000 | 9,344,000 | 3,519,000 | -11,087,000 | 6,358,000 | 8,814,000 | -4,357,000 | -1,373,000 | 1,844,000 | -475,000 | 8,573,000 | 50,768,000 | -56,997,000 | 1,367,000 | -5,043,000 | -6,709,000 | 604,000 | 4,873,000 | 4,933,000 | -12,709,000 | 2,707,000 | -6,230,000 | 11,499,000 | -4,604,000 | -5,865,000 | -1,493,000 | -2,406,000 | -1,203,000 | -200,000 | -2,416,000 | 767,000 | 681,000 | -236,000 | -2,363,000 | 3,526,000 | 3,607,000 | -3,478,000 | -3,624,000 | -17,133,000 | -2,625,000 | 10,861,000 | -11,747,000 | -1,082,000 | -32,000 | -753,000 | 48,000 |
accounts payable and accrued expenses | -12,160,000 | 301,000 | -2,623,000 | -11,555,000 | -16,489,000 | -12,430,000 | 4,124,000 | -13,701,000 | -177,000 | -17,207,000 | 4,377,000 | 289,000 | 2,905,000 | -4,037,000 | 2,126,000 | -3,497,000 | 2,361,000 | -9,723,000 | 7,036,000 | -1,403,000 | 558,000 | 2,381,000 | 2,485,000 | 4,442,000 | -909,000 | 2,643,000 | -1,781,000 | 1,804,000 | -12,396,000 | 2,026,000 | -1,563,000 | 3,766,000 | 4,034,000 | -1,869,000 | 1,177,000 | 621,000 | -522,000 | -1,409,000 | -945,000 | -1,620,000 | 964,000 | 527,000 | -76,000 | 526,000 | 3,882,000 | 8,827,000 | 1,060,000 | 2,323,000 | 3,539,000 | 1,027,000 | 453,000 | 345,000 | 63,000 |
prepaid rent | -1,536,000 | -10,664,000 | 2,142,000 | 12,669,000 | -4,627,000 | -14,144,000 | -901,000 | -1,812,000 | 1,321,000 | -857,000 | -213,000 | -9,005,000 | 9,393,000 | -12,046,000 | 8,106,000 | -3,832,000 | 3,472,000 | -6,469,000 | 2,821,000 | 9,824,000 | 5,099,000 | -932,000 | 5,049,000 | -84,000 | 212,000 | -3,103,000 | -780,000 | 303,000 | 4,593,000 | -1,035,000 | 568,000 | -4,799,000 | 2,954,000 | -1,976,000 | -353,000 | 388,000 | 2,047,000 | -1,612,000 | -349,000 | 788,000 | -1,890,000 | 2,601,000 | 999,000 | ||||||||||
net cash from operating activities | 39,676,000 | 56,034,000 | 52,027,000 | 59,167,000 | 62,126,000 | 70,359,000 | 92,186,000 | 3,593,000 | 21,343,000 | 63,015,000 | 53,713,000 | 44,074,000 | 61,819,000 | 100,165,000 | 4,678,000 | 53,220,000 | 46,614,000 | 47,819,000 | 41,895,000 | 26,605,000 | 46,493,000 | 24,751,000 | 41,200,000 | 33,709,000 | 29,011,000 | 40,677,000 | 28,454,000 | 33,584,000 | 36,188,000 | 32,728,000 | 24,347,000 | 30,134,000 | 31,783,000 | 28,130,000 | 35,754,000 | 21,964,000 | 9,948,000 | 34,489,000 | -10,045,000 | 1,121,000 | 16,124,000 | -16,893,000 | -303,000 | -1,316,000 | -1,289,000 | 206,000 | |||||||
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -1,575,000 | -6,620,000 | -9,823,000 | -9,756,000 | -14,304,000 | -10,503,000 | -7,976,000 | -18,411,000 | -3,717,000 | -7,440,000 | -14,375,000 | -2,998,000 | -1,782,000 | -1,432,000 | -1,297,000 | -3,247,000 | -1,387,000 | -793,000 | -1,396,000 | -1,540,000 | -881,000 | -11,265,000 | 1,160,000 | -2,068,000 | -438,000 | -108,000 | -1,915,000 | -662,000 | -153,000 | -388,000 | 0 | 0 | -86,000 | -114,000 | -253,000 | -7,920,000 | -470,000 | -1,852,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
free cash flows | 38,101,000 | 49,414,000 | 42,204,000 | 49,411,000 | 47,822,000 | 59,856,000 | 84,210,000 | -14,818,000 | 17,626,000 | 55,575,000 | 39,338,000 | 41,076,000 | 60,037,000 | 98,733,000 | 3,381,000 | 49,973,000 | 45,227,000 | 47,026,000 | 40,499,000 | 25,065,000 | 45,612,000 | 13,486,000 | 42,360,000 | 31,641,000 | 28,573,000 | 40,569,000 | 26,539,000 | 32,922,000 | 36,035,000 | 32,340,000 | 24,347,000 | 30,134,000 | 31,697,000 | 28,016,000 | 35,501,000 | 14,044,000 | 9,478,000 | 32,637,000 | -10,045,000 | 1,121,000 | 16,124,000 | -16,893,000 | -303,000 | -1,316,000 | -1,289,000 | 206,000 | |||||||
net proceeds from dispositions of real estate investments | 63,135,000 | 404,607,000 | 101,509,000 | 340,450,000 | 910,502,000 | 255,780,000 | 248,025,000 | 256,473,000 | 43,134,000 | ||||||||||||||||||||||||||||||||||||||||||||
cash received from multi-tenant disposition receivable | 8,457,000 | 22,440,000 | 36,132,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | 70,017,000 | 131,021,000 | 353,251,000 | 900,746,000 | 234,221,000 | 245,970,000 | 35,158,000 | -461,261,000 | -3,717,000 | -88,802,000 | -11,775,000 | -33,662,000 | -1,782,000 | -39,990,000 | -265,339,000 | -4,447,000 | -31,347,000 | -31,104,000 | -115,947,000 | -46,711,000 | -108,849,000 | -26,642,000 | -206,927,000 | -82,951,000 | -97,053,000 | -71,015,000 | -63,727,000 | 3,140,000 | -153,000 | -18,238,000 | 120,933,000 | 13,414,000 | -86,000 | -114,000 | -254,000 | -183,190,000 | -8,578,000 | -30,257,000 | -108,558,000 | -889,049,000 | -299,572,000 | -219,996,000 | -58,831,000 | -44,068,000 | |||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under revolving credit facilities | 11,561,000 | 40,000,000 | 756,496,000 | 438,000,000 | 15,000,000 | 40,000,000 | 35,000,000 | 331,262,000 | 80,000,000 | 105,000,000 | 593,962,000 | 264,943,000 | 91,040,000 | 35,092,000 | 66,312,000 | 43,766,000 | 35,000,000 | 106,679,000 | 0 | 72,696,000 | 15,000,000 | 111,112,000 | 0 | 22,000,000 | 205,000,000 | -30,269,000 | 124,264,000 | 90,000,000 | 26,000,000 | 0 | 55,000,000 | 122,000,000 | 70,000,000 | ||||||||||||||||||||
repayments on revolving credit facilities | -39,663,000 | -380,996,000 | -832,710,000 | -285,000,000 | -890,170,000 | -170,000,000 | -231,894,000 | -354,000,000 | -52,726,000 | 0 | -48,437,000 | -267,372,000 | -84,000,000 | 124,064,000 | -279,649,000 | -90,000,000 | -130,000,000 | -90,000,000 | -57,375,000 | 0 | -30,000,000 | ||||||||||||||||||||||||||||||||
principal payments on mortgage notes payable | -44,864,000 | -45,219,000 | -11,266,000 | -483,816,000 | -6,166,000 | -56,982,000 | -8,850,000 | -461,824,000 | -122,033,000 | -79,332,000 | -3,583,000 | -252,906,000 | -4,623,000 | -78,515,000 | -39,308,000 | -4,812,000 | -14,065,000 | -45,164,000 | -20,813,000 | -2,747,000 | -2,709,000 | ||||||||||||||||||||||||||||||||
common shares repurchased upon vesting of restricted stock | -1,576,000 | -995,000 | -155,000 | -486,000 | -128,000 | -369,000 | -55,000 | -97,000 | -770,000 | 1,000 | -258,000 | 0 | |||||||||||||||||||||||||||||||||||||||||
repurchases of common stock | -38,366,000 | -37,366,000 | -6,940,000 | -56,556,000 | -19,417,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid on common stock | -41,307,000 | -42,310,000 | -42,330,000 | -43,479,000 | -63,942,000 | -63,753,000 | -63,466,000 | -63,483,000 | -81,733,000 | -81,714,000 | -41,958,000 | -41,664,000 | -41,658,000 | -41,657,000 | -42,056,000 | -41,558,000 | -41,566,000 | -41,564,000 | -40,302,000 | -38,139,000 | -36,213,000 | -35,844,000 | -35,793,000 | -35,784,000 | -47,638,000 | -47,638,000 | -44,988,000 | -14,883,000 | -43,270,000 | -39,092,000 | -36,691,000 | -35,828,000 | -35,833,000 | ||||||||||||||||||||
dividends paid on series a preferred stock | -3,081,000 | -3,081,000 | -3,081,000 | -3,081,000 | -3,081,000 | -3,081,000 | -3,081,000 | -3,081,000 | -3,081,000 | -3,081,000 | -3,081,000 | -3,081,000 | -3,081,000 | -3,081,000 | -3,081,000 | -3,081,000 | -3,081,000 | -3,081,000 | -3,081,000 | -3,081,000 | -3,081,000 | -3,082,000 | -3,080,000 | -3,082,000 | -3,081,000 | ||||||||||||||||||||||||||||
dividends paid on series b preferred stock | -2,018,000 | -2,018,000 | -2,018,000 | -2,018,000 | -2,018,000 | -2,018,000 | -2,018,000 | -2,018,000 | -2,018,000 | -2,018,000 | -2,018,000 | -2,018,000 | -2,018,000 | -2,018,000 | -2,013,000 | -2,013,000 | -1,935,000 | -1,935,000 | -1,936,000 | -1,935,000 | -1,701,000 | -1,564,000 | -1,482,000 | -1,482,000 | -577,000 | ||||||||||||||||||||||||||||
dividends paid on series d preferred stock | -3,719,000 | -3,719,000 | -3,719,000 | -3,719,000 | -3,719,000 | -3,719,000 | -3,719,000 | -3,720,000 | -3,718,000 | ||||||||||||||||||||||||||||||||||||||||||||
dividends paid on series e preferred stock | -2,118,000 | -2,117,000 | -2,118,000 | -2,118,000 | -2,118,000 | -2,118,000 | -2,118,000 | -2,118,000 | -2,118,000 | ||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -165,151,000 | -163,468,000 | -445,002,000 | -975,631,000 | -280,291,000 | -342,165,000 | -107,892,000 | 532,819,000 | -35,320,000 | 39,539,000 | -19,269,000 | -16,316,000 | -23,351,000 | -56,855,000 | 171,920,000 | 92,752,000 | -33,963,000 | -50,127,000 | 153,539,000 | 142,929,000 | 150,757,000 | 2,387,000 | 108,085,000 | 111,735,000 | 59,801,000 | 32,571,000 | 59,806,000 | -34,856,000 | -42,610,000 | -12,997,000 | -33,537,000 | -35,577,000 | -51,828,000 | 4,705,000 | 135,687,000 | -26,674,000 | 7,886,000 | -89,808,000 | 231,054,000 | 936,843,000 | 504,818,000 | 55,302,000 | 30,297,000 | 32,718,000 | 5,892,000 | ||||||||
net change in cash, cash equivalents and restricted cash | -55,458,000 | -4,102,000 | 23,587,000 | -39,724,000 | -15,718,000 | 54,343,000 | 16,056,000 | -25,836,000 | 19,452,000 | -10,356,000 | 75,151,000 | -17,694,000 | 13,752,000 | -37,910,000 | 22,669,000 | -5,904,000 | 36,686,000 | -81,858,000 | 3,320,000 | -88,741,000 | 141,525,000 | -180,375,000 | -18,696,000 | -33,412,000 | 79,487,000 | -60,194,000 | 122,823,000 | 88,401,000 | 496,000 | -57,642,000 | 62,493,000 | -8,241,000 | 2,233,000 | ||||||||||||||||||||
effect of exchange rate changes on cash | -1,147,000 | -4,444,000 | -3,126,000 | 15,681,000 | -2,299,000 | -10,910,000 | -7,774,000 | 14,632,000 | 1,846,000 | -5,682,000 | -1,900,000 | 2,287,000 | 2,396,000 | 7,707,000 | -5,158,000 | -5,033,000 | -1,923,000 | -3,890,000 | -1,176,000 | 1,436,000 | -2,998,000 | 5,260,000 | 1,922,000 | 3,192,000 | -5,972,000 | 24,569,000 | -4,586,000 | 4,639,000 | -5,554,000 | 2,656,000 | -13,000 | -4,983,000 | -537,000 | 4,396,000 | 2,022,000 | 1,632,000 | 1,030,000 | -239,000 | -1,406,000 | -339,000 | -2,347,000 | -4,023,000 | 10,617,000 | -473,000 | 9,147,000 | -15,722,000 | 2,771,000 | 949,000 | 1,599,000 | -171,000 | -1,000 | ||
cash, cash equivalents and restricted cash, beginning of period | 194,063,000 | 0 | 0 | 224,208,000 | 0 | 0 | 162,399,000 | 0 | 0 | 104,445,000 | 0 | 0 | 93,311,000 | 0 | 0 | 125,693,000 | 0 | 0 | 274,287,000 | 0 | 0 | 103,693,000 | 0 | 0 | 107,727,000 | ||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, end of period | 137,458,000 | 20,461,000 | -24,043,000 | 206,191,000 | 8,282,000 | -11,204,000 | 183,697,000 | 73,251,000 | -15,407,000 | 120,593,000 | 17,511,000 | -10,937,000 | 128,074,000 | 2,144,000 | -87,305,000 | 264,220,000 | -16,774,000 | -30,220,000 | 347,802,000 | 118,237,000 | 93,040,000 | 98,635,000 | 62,480,000 | -13,224,000 | 109,423,000 | ||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized losses losses on foreign currency transactions, derivatives, and other | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss on multi-tenant disposition receivable | 5,541,000 | -1,834,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
settlement and consulting costs paid with common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax assets | 832,000 | 23,000 | 2,105,000 | -38,000 | -15,000 | 22,000 | -1,187,000 | 34,000 | -7,000 | 12,000 | -2,294,000 | 7,000 | 51,000 | -28,000 | 645,000 | -29,000 | -54,000 | -13,000 | 1,355,000 | -4,000 | 11,000 | -20,000 | 353,000 | ||||||||||||||||||||||||||||||
deferred tax liability | -3,103,000 | -342,000 | -2,989,000 | 587,000 | 270,000 | -686,000 | 372,000 | -537,000 | 180,000 | -267,000 | -190,000 | -94,000 | -758,000 | 408,000 | 278,000 | 463,000 | 134,000 | 929,000 | 530,000 | 34,000 | 271,000 | 143,000 | |||||||||||||||||||||||||||||||
net cash, cash equivalents and restricted cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in real estate and real estate related assets | -52,739,000 | 0 | 0 | -81,362,000 | 0 | 0 | -174,405,000 | -38,046,000 | -293,334,000 | -26,121,000 | -31,572,000 | -113,117,000 | -253,730,000 | -98,012,000 | -187,537,000 | -23,454,000 | -212,269,000 | -105,593,000 | -98,190,000 | -63,596,000 | -61,664,000 | -6,823,000 | 0 | -30,290,000 | -1,000 | -175,890,000 | |||||||||||||||||||||||||||
cash from business combination, net of cash acquired | -608,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from insurance claims | 1,617,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash, cash equivalents and restricted cash from investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from mortgage notes payable | 0 | 15,000 | 237,000,000 | 80,512,000 | 0 | 0 | 0 | 88,000,000 | -84,000 | 204,000,000 | 291,141,000 | 84,228,000 | 162,265,000 | 299,674,000 | 0 | 32,750,000 | 37,569,000 | 146,475,000 | |||||||||||||||||||||||||||||||||||
penalties and charges related to repayments and early repayments of debt | -1,684,000 | -358,000 | -2,819,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
common stock issuance costs | -20,000 | -4,000 | -21,000 | -106,000 | -13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
payments of financing costs | -19,000 | 0 | 0 | -6,724,000 | -881,000 | 0 | 0 | 0 | -4,292,000 | -72,000 | -1,953,000 | -150,000 | -9,708,000 | -1,978,000 | -65,000 | -13,232,000 | -4,911,000 | -857,000 | -4,401,000 | -2,073,000 | 87,000 | ||||||||||||||||||||||||||||||||
distributions to non-controlling interest holders | -32,000 | -32,000 | -32,000 | -41,000 | -41,000 | -2,963,000 | -100,000 | -100,000 | -100,000 | -100,000 | -100,000 | -100,000 | -100,000 | -100,000 | -10,696,000 | -103,000 | -104,000 | -103,000 | -99,000 | -135,000 | -137,000 | -135,000 | -136,000 | -134,000 | -137,000 | -290,000 | 0 | -158,000 | -165,000 | -159,000 | -160,000 | -255,000 | -405,000 | -487,000 | -857,000 | -321,000 | |||||||||||||||||
net cash, cash equivalents and restricted cash from financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -48,578,000 | -136,184,000 | -26,258,000 | -890,000 | -12,640,000 | 14,838,000 | -716,000 | 10,541,000 | -2,796,000 | 7,390,000 | 2,588,000 | 4,184,000 | -8,495,000 | 4,142,000 | 5,530,000 | 9,601,000 | 12,931,000 | 9,941,000 | 15,328,000 | 8,276,000 | -4,290,000 | 2,632,000 | 7,743,000 | 4,812,000 | 8,449,000 | 2,487,000 | 5,200,000 | 7,450,000 | 16,071,000 | 9,016,000 | 15,932,000 | 6,558,000 | -45,807,000 | 25,855,000 | -5,208,000 | -24,558,000 | -7,479,000 | -16,349,000 | -2,603,000 | -3,090,000 | -1,294,000 | -2,000 | |||||||||||
termination fee - receipt | |||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized (gains) on undesignated foreign currency advances and other hedge ineffectiveness | -1,917,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
deposits for real estate investments | -1,700,000 | 900,000 | -1,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issuance (costs) proceeds | -37,000 | 58,072,000 | 50,259,000 | 105,750,000 | -287,000 | -51,000 | |||||||||||||||||||||||||||||||||||||||||||||||
series b preferred stock issuance proceeds | 16,000 | 238,000 | 2,073,000 | 2,396,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
amortization of lease incentives and commissions | 276,000 | 243,000 | 225,000 | -466,000 | 466,000 | 437,000 | 424,000 | 424,000 | 348,000 | 318,000 | 272,000 | ||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 317,000 | 13,090,000 | 58,000 | 817,000 | 0 | 1,657,000 | 41,000 | -379,000 | 563,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||
gain on dispositions of real estate investments | -34,102,000 | -5,867,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized income on undesignated foreign currency advances and other hedge ineffectiveness | -1,032,000 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of mortgage discounts | 15,078,000 | 3,374,000 | 237,000 | 227,000 | 225,000 | 238,000 | 251,000 | ||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains on foreign currency transactions, derivatives, and other | 4,941,000 | -1,933,000 | 1,631,000 | 2,647,000 | -10,732,000 | -6,321,000 | -4,210,000 | ||||||||||||||||||||||||||||||||||||||||||||||
impairment charges and related lease intangible write-offs | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from dispositions of real estate investments | 47,559,000 | 146,860,000 | 51,622,000 | 80,639,000 | 9,277,000 | 407,000 | 3,934,000 | ||||||||||||||||||||||||||||||||||||||||||||||
payments on early extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issuance proceeds (costs) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
termination fee receipt | 0 | 0 | 9,003,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposition of real estate investments | -6,977,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement and consulting costs paid/to be paid with common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes payable | 0 | 0 | 0 | -1,046,000 | 1,043,000 | -610,000 | 565,000 | -2,180,000 | 1,303,000 | -1,008,000 | 985,000 | -1,527,000 | -4,322,000 | -569,000 | -126,000 | -1,567,000 | 4,153,000 | -297,000 | -171,000 | -1,488,000 | |||||||||||||||||||||||||||||||||
net proceeds from disposition of real estate investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on early extinguishment of debt charges | 0 | 289,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of real estate investments | -143,000 | -1,195,000 | 0 | -892,000 | 1,933,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
settlement costs to be paid with common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposition of real estate investment | 2,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
bad debt expense | 77,000 | 59,000 | 651,000 | 80,000 | 61,000 | 43,000 | 35,000 | 557,000 | 179,000 | 414,000 | 76,000 | ||||||||||||||||||||||||||||||||||||||||||
amortization of mortgage discounts and premiums | 0 | 0 | 3,000 | 10,000 | 28,000 | 30,000 | 100,000 | 102,000 | 118,000 | 601,000 | 263,000 | 267,000 | 262,000 | 261,000 | |||||||||||||||||||||||||||||||||||||||
payments on term loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||
series a preferred stock issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issuance proceeds | 997,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of lease incentive and commissions | |||||||||||||||||||||||||||||||||||||||||||||||||||||
termination fee - unbilled | -6,532,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized (gains) losses on foreign currency transactions, derivatives, and other | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for settlement of derivatives | -106,000 | 0 | -1,054,000 | -719,000 | 0 | -561,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on dispositions of real estate investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loan | 755,000 | -306,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
series a preferred stock issuance (costs) proceeds | -50,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized losses (gains) on foreign currency transactions, derivatives, and other | -3,591,000 | 302,000 | -1,762,000 | -2,140,000 | 1,809,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
payments for settlement of net investment hedges | |||||||||||||||||||||||||||||||||||||||||||||||||||||
series b preferred stock issuance (costs) proceeds | -30,000 | -51,000 | 15,959,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of lease incentive | 118,000 | 119,000 | 115,000 | 115,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
lease incentive payment | 0 | 0 | 0 | -4,676,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
(payments for) proceeds from settlement of net investment hedges | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on mortgage notes payable | -90,583,000 | 0 | -125,742,000 | -94,621,000 | -130,556,000 | -82,636,000 | 4,370,000 | -292,233,000 | -24,057,000 | -1,305,000 | -82,000 | -78,000 | -21,552,000 | -206,000 | -12,816,000 | -183,000 | -189,000 | -189,000 | -186,000 | -176,000 | -175,000 | -184,000 | 370,000 | -167,000 | -164,000 | -174,000 | |||||||||||||||||||||||||||
amortization of operating lease right-of-use assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on foreign currency transactions, derivatives, and other | |||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on undesignated foreign currency advances and other hedge ineffectiveness | 0 | 0 | 76,000 | -108,000 | 47,000 | 43,000 | |||||||||||||||||||||||||||||||||||||||||||||||
deposits for future real estate acquisitions | -3,839,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of above- and below- market ground lease assets | 207,000 | 207,000 | 209,000 | 169,000 | 231,000 | 236,000 | 236,000 | 255,000 | 238,000 | 250,000 | 243,000 | 242,000 | 249,000 | 214,000 | 58,000 | 14,000 | 35,000 | 76,000 | |||||||||||||||||||||||||||||||||||
unrealized (gain) loss on foreign currency transactions, derivatives, and other | 1,325,000 | -2,082,000 | -1,215,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
series b preferred stock issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||
deposits for real estate acquisitions | -1,434,000 | 1,219,000 | -1,070,000 | -1,200,000 | 20,776,000 | -17,801,000 | -6,750,000 | 0 | 157,000 | 421,000 | 195,000 | 8,223,000 | -3,514,000 | -4,163,000 | -1,321,000 | -974,000 | 0 | ||||||||||||||||||||||||||||||||||||
deposits on mortgages | -300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock issuance costs | 76,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of mezzanine discount | 0 | 0 | 0 | 17,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
repayment of mezzanine facility | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | -182,000 | 108,018,000 | 388,000 | 150,198,000 | -434,000 | 211,000 | -5,000 | 7,000 | 0 | 113,000 | 9,000 | 298,000 | -246,000 | 22,317,000 | 1,028,269,000 | 518,742,000 | 65,843,000 | 37,096,000 | 38,693,000 | 7,239,000 | |||||||||||||||||||||||||||||||||
proceeds from issuance of series a preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of series b preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payments received on related party notes receivable acquired in merger | |||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on foreign currency transactions, derivatives, and other | -1,670,000 | -455,000 | 452,000 | 2,550,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of preferred stock | 18,140,000 | 11,899,000 | 1,613,000 | 34,086,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid on preferred stock | -2,706,000 | -2,485,000 | -2,455,000 | -2,455,000 | -2,451,000 | -2,455,000 | -2,451,000 | ||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | 95,267,000 | -13,407,000 | 106,733,000 | 3,890,000 | -4,943,000 | 72,354,000 | 9,772,000 | -5,286,000 | 45,787,000 | 37,858,000 | 76,329,000 | -199,264,000 | -672,596,000 | 656,166,000 | 280,378,000 | -3,083,000 | |||||||||||||||||||||||||||||||||||||
restricted cash, end of period | 3,368,000 | 183,000 | 2,690,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
equity based compensation | -1,177,000 | -391,000 | -2,235,000 | 16,000 | 1,341,000 | 1,293,000 | 70,000 | 1,044,000 | -90,000 | ||||||||||||||||||||||||||||||||||||||||||||
unrealized losses (gains) on undesignated foreign currency advances and other hedge ineffectiveness | |||||||||||||||||||||||||||||||||||||||||||||||||||||
(payments for) proceeds from settlement of derivatives | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash acquired in merger transaction | |||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash acquired in merger transaction | |||||||||||||||||||||||||||||||||||||||||||||||||||||
advances from related parties | 1,713,000 | 15,000 | 251,000 | 135,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock | 94,221,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of preferred stock | -28,000 | 200,000 | -419,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
advances/acquired related party receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on disposition of real estate investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||
vesting of class b units | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized losses on non-functional foreign currency advances not designated as net investment hedges | |||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on dispositions of real estate investments | 0 | -275,000 | 143,000 | -957,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
appreciation of investment in securities | -10,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from settlement of derivatives | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the partial termination of derivatives | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from redemption of investment securities | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on common stock repurchases, inclusive of fees | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on share repurchases related to tender offer | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of operating partnership units | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of real estate investments | 0 | 0 | 12,440,000 | 94,375,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under credit facility | 495,868,000 | 0 | 75,335,000 | 46,197,000 | 0 | 224,636,000 | 0 | 251,572,000 | -70,362,000 | 237,663,000 | |||||||||||||||||||||||||||||||||||||||||||
repayments on credit facility | -805,748,000 | -71,732,000 | -15,440,000 | -6,696,000 | -20,000,000 | -2,550,000 | -75,617,000 | -63,893,000 | -231,107,000 | 1,070,000 | 1,000 | ||||||||||||||||||||||||||||||||||||||||||
payments of common stock offering costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid | -35,834,000 | -35,466,000 | -35,293,000 | -30,250,000 | -30,097,000 | -30,019,000 | -30,020,000 | -29,668,000 | -30,278,000 | ||||||||||||||||||||||||||||||||||||||||||||
related party notes receivable acquired in merger | 1,285,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | -175,000 | 10,000 | 2,348,000 | 7,916,000 | -326,000 | 976,000 | -991,000 | 757,000 | 46,000 | 730,000 | 1,252,000 | 1,088,000 | -5,180,000 | 276,000 | -1,551,000 | ||||||||||||||||||||||||||||||||||||||
net change in cash and cash equivalents | 1,868,000 | -6,575,000 | 1,493,000 | 10,011,000 | -3,880,000 | -23,812,000 | 40,205,000 | -25,539,000 | -25,304,000 | 12,118,000 | -208,411,000 | -656,874,000 | 653,395,000 | 267,929,000 | -3,832,000 | ||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 69,831,000 | 0 | 0 | 69,938,000 | 0 | 64,684,000 | 0 | 0 | 0 | 11,500,000 | 0 | ||||||||||||||||||||||||||||||||||||||||
repayment mezzanine facility | 0 | -56,537,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from offering costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds of financing costs | -865,000 | -102,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
advances to related parties | |||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 10,315,000 | 10,426,000 | 2,631,000 | 2,322,000 | 78,000 | 74,000 | 13,000 | 12,000 | |||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | 636,000 | 2,473,000 | 268,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of op units to common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of mortgage (discount) premium | 136,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains on undesignated foreign currency advances and other hedge ineffectiveness | -4,496,000 | -1,459,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from termination of derivatives | 0 | 0 | 0 | 10,055,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investment securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment on mezzanine facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from notes payable | 0 | -614,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
payments on notes payable | 0 | 614,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
payments of offering costs | 0 | 9,000 | -27,000 | 67,000 | -644,000 | -8,343,000 | -102,483,000 | -56,800,000 | -7,911,000 | -4,328,000 | -5,387,000 | -1,144,000 | |||||||||||||||||||||||||||||||||||||||||
payments of deferred financing costs | -269,000 | -3,215,000 | -6,745,000 | -2,154,000 | -5,057,000 | -2,932,000 | -508,000 | -1,520,000 | |||||||||||||||||||||||||||||||||||||||||||||
amortization of mortgage premium | -121,000 | -119,000 | -121,000 | -122,000 | -123,000 | -202,000 | -42,000 | -125,000 | -125,000 | -124,000 | -124,000 | ||||||||||||||||||||||||||||||||||||||||||
gains on sale of real estate investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of listing note | -1,050,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds (payments) of financing costs | -3,584,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
unbilled straight line rent | -2,722,000 | -2,801,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds of offering costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||
losses on hedging instruments deemed ineffective | 98,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains on non-functional foreign currency advances not designated as net investment hedges | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net realized and unrealized marked-to-market transactions | -5,036,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of investment in securities | 39,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
advances from affiliates | -627,000 | -871,000 | 289,000 | 1,572,000 | -559,000 | 0 | 0 | 459,000 | -446,000 | -357,000 | |||||||||||||||||||||||||||||||||||||||||||
amortization of above- and below- market ground lease asset | |||||||||||||||||||||||||||||||||||||||||||||||||||||
straight line rent | |||||||||||||||||||||||||||||||||||||||||||||||||||||
current taxes payable | 505,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of above/below market ground lease asset | |||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation | 103,000 | 35,000 | 8,000 | 71,000 | 22,000 | 5,000 | 8,000 | 8,000 | 4,000 | 4,000 | |||||||||||||||||||||||||||||||||||||||||||
net realized and unrealized mark-to-market transactions | 13,016,000 | -14,566,000 | -2,673,000 | -849,000 | 169,000 | 81,000 | |||||||||||||||||||||||||||||||||||||||||||||||
depreciation of investment in securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax asset | -1,000 | -323,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
payments on share repurchase program | -883,000 | -1,316,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of below-market lease liabilities | -494,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of above market lease asset | 585,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of above market ground lease asset | 18,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
current tax liability | 1,020,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
due from affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent | -882,000 | -5,853,000 | 11,403,000 | 1,866,000 | 2,974,000 | 979,000 | 568,000 | 266,000 | 49,000 | ||||||||||||||||||||||||||||||||||||||||||||
investment in real estate and other assets | -38,655,000 | -107,453,000 | -885,535,000 | -295,409,000 | -218,675,000 | -57,857,000 | -44,068,000 | ||||||||||||||||||||||||||||||||||||||||||||||
purchase in investment securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions paid | -14,268,000 | -13,780,000 | -13,083,000 | -6,524,000 | -2,028,000 | -939,000 | -594,000 | -190,000 | -46,000 | ||||||||||||||||||||||||||||||||||||||||||||
accretion of below-market lease liability | |||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of above-market ground lease assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of below-market lease liability and amortization of above-market lease assets | 392,000 | 348,000 | 66,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
mortgage note payable used to acquire investments in real estate | -5,260,000 | 7,929,000 | 93,951,000 | 21,371,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
common stock issued through distribution reinvestment plan | 17,120,000 | 8,286,000 | 1,937,000 | 441,000 | 102,000 | 3,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net borrowings under credit facility | 36,289,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from note payable | 12,813,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of below-market lease liabilities and amortization of above-market lease assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate on cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of above market lease | 13,000 | 12,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net change in cash | 21,883,000 | 6,098,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash, beginning of period | 0 | 262,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash, end of period | 21,712,000 | 6,359,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
real estate investments, at cost: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
land | |||||||||||||||||||||||||||||||||||||||||||||||||||||
buildings, fixtures and improvements | |||||||||||||||||||||||||||||||||||||||||||||||||||||
total tangible assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||
acquired intangibles: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
in-place leases | |||||||||||||||||||||||||||||||||||||||||||||||||||||
total assets acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||
mortgage notes payable used to acquire real estate investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquired real estate investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||
number of properties purchased | |||||||||||||||||||||||||||||||||||||||||||||||||||||
due to affiliates | -157,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures | |||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
april 1, 2013 — december 31, 2013 | 160,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
2014 | 213,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
2015 | 213,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
2016 | 213,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
2017 | 213,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
thereafter | 1,325,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
advances from affiliate | |||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred offering costs paid directly by affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||
• |
