Getty Realty Corp(NYSE:GTY)
Getty Realty Corp. is the leading publicly traded real estate investment trust in the United States specializing in the ownership, leasing and financing of convenience store and gasoline station properties. As of September 30, 2020, the Company owned 896 properties and leased 58 properties from thir...
Website: http://www.gettyrealty.com
Founded: 1955
Full Time Employees: 31
Sector: Real Estate
Industry: REIT-Retail
• 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 | 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 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 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 | 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 | 2012-03-31 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues from rental properties | 55,159,000 | 52,724,000 | 51,706,000 | 52,239,000 | 50,494,000 | 48,720,000 | 47,215,000 | 45,615,000 | 48,848,000 | 43,658,000 | 42,367,000 | 42,559,000 | 41,533,000 | 40,814,000 | 38,984,000 | 39,667,000 | 38,263,000 | 36,951,000 | 37,194,000 | 36,336,000 | 34,650,000 | 35,692,000 | 33,560,000 | 33,287,000 | 29,570,000 | 29,022,000 | 28,284,000 | 24,826,000 | 24,263,000 | 25,083,000 | 24,328,000 | 24,140,000 | 24,388,000 | 28,564,000 | 29,077,000 | 25,461,000 | 24,244,000 | 23,616,000 | 18,090,000 | 25,425,000 | 24,140,000 | 23,009,000 | 22,954,000 | 22,386,000 | 26,775,000 | 31,214,000 | 27,126,000 | 25,025,000 | 22,168,000 | 21,981,000 | 21,742,000 | 22,470,000 | 24,267,000 | 20,210,000 | 20,255,000 | 20,727,000 | 17,993,000 | 18,087,000 | |
interest on notes and mortgages receivable | 432,000 | 533,000 | 624,000 | 777,000 | 973,000 | 1,217,000 | 1,755,000 | 2,027,000 | 1,638,000 | 1,040,000 | 653,000 | 564,000 | 433,000 | 365,000 | 337,000 | 429,000 | 415,000 | 329,000 | 709,000 | 668,000 | 713,000 | 736,000 | 728,000 | 762,000 | 792,000 | 759,000 | 764,000 | 748,000 | 758,000 | 773,000 | 786,000 | 865,000 | 1,118,000 | 1,226,000 | 910,000 | 781,000 | 756,000 | 714,000 | 616,750 | 707,000 | 962,000 | 798,000 | 775,000 | 726,000 | 700,000 | 681,000 | 741,000 | ||||||||||||
total revenues | 55,591,000 | 53,257,000 | 52,330,000 | 53,016,000 | 51,467,000 | 49,937,000 | 48,970,000 | 47,642,000 | 50,486,000 | 44,698,000 | 43,020,000 | 43,123,000 | 41,966,000 | 41,179,000 | 39,321,000 | 40,096,000 | 38,678,000 | 37,280,000 | 37,903,000 | 37,004,000 | 35,363,000 | 36,428,000 | 34,288,000 | 34,049,000 | 34,694,000 | 34,242,000 | 32,116,000 | 29,037,000 | 27,648,000 | 29,719,000 | 28,511,000 | 28,608,000 | 28,427,000 | 29,790,000 | 29,987,000 | 26,242,000 | 25,000,000 | 24,330,000 | 19,488,250 | 29,258,000 | 25,102,000 | 23,807,000 | 23,729,000 | 23,112,000 | 27,475,000 | 31,895,000 | 27,867,000 | ||||||||||||
yoy | 8.01% | 6.65% | 6.86% | 11.28% | 1.94% | 11.72% | 13.83% | 10.48% | 20.30% | 8.55% | 9.41% | 7.55% | 8.50% | 10.46% | 3.74% | 8.36% | 9.37% | 2.34% | 10.54% | 8.68% | 1.93% | 6.38% | 6.76% | 19.48% | 23.85% | 8.07% | 1.50% | -2.74% | -0.24% | -4.92% | 9.02% | 13.71% | 22.44% | 53.87% | -10.31% | -0.41% | 2.20% | -17.87% | 26.59% | -8.64% | -25.36% | -14.85% | |||||||||||||||||
qoq | 4.38% | 1.77% | -1.29% | 3.01% | 3.06% | 1.97% | 2.79% | -5.63% | 12.95% | 3.90% | -0.24% | 2.76% | 1.91% | 4.73% | -1.93% | 3.67% | 3.75% | -1.64% | 2.43% | 4.64% | -2.92% | 6.24% | 0.70% | -1.86% | 1.32% | 6.62% | 5.02% | -6.97% | 4.24% | -0.34% | 0.64% | -4.58% | -0.66% | 14.27% | 4.97% | 2.75% | 24.84% | -33.39% | 16.56% | 5.44% | 0.33% | 2.67% | -15.88% | -13.86% | 14.45% | ||||||||||||||
operating expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property costs | 2,406,000 | 2,443,000 | 1,982,000 | 3,245,000 | 3,927,000 | 3,983,000 | 3,703,000 | 5,568,000 | 8,710,000 | 4,811,000 | 4,700,000 | 5,884,000 | 5,719,000 | 5,324,000 | 4,626,000 | 6,540,000 | 5,564,000 | 5,272,000 | 6,640,000 | 6,391,000 | 4,935,000 | 7,251,000 | 5,643,000 | 5,495,000 | 5,592,000 | 6,429,000 | 4,935,000 | 5,251,000 | 4,531,000 | 6,559,000 | 5,202,000 | 5,674,000 | 5,290,000 | ||||||||||||||||||||||||||
impairments | 647,000 | 455,000 | 1,169,000 | 1,499,000 | 675,000 | 512,000 | 1,280,000 | 1,273,000 | 986,000 | 2,462,000 | 522,000 | 1,318,000 | 798,000 | 391,000 | 1,038,000 | 1,198,000 | 756,000 | 776,000 | 1,325,000 | 507,000 | 1,031,000 | 928,000 | 701,000 | 771,000 | 729,000 | 831,000 | 2,427,000 | 914,000 | 2,284,000 | 1,678,000 | 1,152,000 | 2,069,000 | 1,989,000 | ||||||||||||||||||||||||||
environmental | -3,356,000 | 5,341,000 | 116,000 | 447,000 | 305,000 | -150,000 | -17,000 | 284,000 | 313,000 | 343,000 | 321,000 | -5,483,000 | 632,000 | -15,910,000 | -141,000 | 757,000 | 77,000 | 513,000 | 18,000 | 830,000 | 221,000 | 5,685,000 | 855,000 | 903,000 | 1,208,000 | 1,442,000 | 1,247,000 | 426,000 | -540,000 | -50,000 | 884,000 | 929,000 | 815,000 | ||||||||||||||||||||||||||
general and administrative | 6,441,000 | 6,794,000 | 6,926,000 | 6,493,000 | 5,948,000 | 6,168,000 | 6,656,000 | 5,793,000 | 5,745,000 | 5,912,000 | 6,285,000 | 5,209,000 | 5,024,000 | 5,260,000 | 5,128,000 | 4,741,000 | 5,055,000 | 5,509,000 | 4,154,000 | 4,545,000 | 4,068,000 | 3,641,000 | 3,798,000 | 3,977,000 | 3,556,000 | 3,855,000 | 3,587,000 | 3,673,000 | 3,493,000 | 3,047,000 | 3,257,000 | 3,806,000 | 4,044,000 | ||||||||||||||||||||||||||
depreciation and amortization | 15,040,000 | 14,917,000 | 16,041,000 | 15,000,000 | 13,960,000 | 13,372,000 | 12,652,000 | 12,716,000 | 11,288,000 | 10,864,000 | 10,428,000 | 10,388,000 | 9,962,000 | 9,924,000 | 9,628,000 | 8,895,000 | 8,648,000 | 8,437,000 | 7,635,000 | 7,325,000 | 7,097,000 | 6,321,000 | 6,151,000 | 6,099,000 | 6,068,000 | 5,907,000 | 5,594,000 | 4,394,000 | 4,392,000 | 4,521,000 | 5,411,000 | 4,616,000 | 4,622,000 | ||||||||||||||||||||||||||
total operating expenses | 21,178,000 | 29,950,000 | 26,234,000 | 26,684,000 | 24,815,000 | 23,885,000 | 24,274,000 | 25,634,000 | 27,042,000 | 24,392,000 | 22,256,000 | 17,316,000 | 22,135,000 | 4,989,000 | 20,279,000 | 22,131,000 | 20,100,000 | 20,507,000 | 19,772,000 | 19,598,000 | 17,352,000 | 23,928,000 | 17,035,000 | 17,330,000 | 17,510,000 | 18,345,000 | 17,916,000 | 14,587,000 | 14,292,000 | 15,913,000 | 15,774,000 | 16,390,000 | 16,990,000 | 16,757,000 | 18,802,000 | 18,470,000 | 15,816,000 | 14,153,000 | 10,002,250 | 10,908,000 | 14,294,000 | 15,306,000 | 17,317,000 | 18,905,000 | 23,980,000 | 24,767,000 | 11,488,000 | 12,817,000 | 8,715,000 | 7,369,000 | 7,874,000 | 9,516,000 | 12,308,000 | 8,525,000 | 6,707,000 | 7,341,000 | |||
gains on dispositions of real estate | 338,000 | 1,558,000 | 328,000 | 507,000 | -331,000 | 1,042,000 | 11,000 | -157,000 | 835,000 | 1,696,000 | 32,000 | 1,217,000 | 3,153,000 | 8,432,000 | 495,000 | 68,000 | 52,000 | 15,000 | 1,328,000 | 310,000 | 516,000 | 1,514,000 | |||||||||||||||||||||||||||||||||||||
operating income | 34,751,000 | 24,865,000 | 26,424,000 | 32,656,000 | 25,181,000 | 26,193,000 | 25,740,000 | 25,147,000 | 24,027,000 | 20,622,000 | 21,351,000 | 34,584,000 | 20,175,000 | 37,339,000 | 25,195,000 | 20,037,000 | 18,837,000 | 23,992,000 | 18,213,000 | 17,593,000 | 18,880,000 | 12,500,000 | 17,680,000 | 16,668,000 | 17,184,000 | 15,897,000 | 14,200,000 | 14,450,000 | 13,356,000 | 13,806,000 | 12,737,000 | 12,218,000 | 11,437,000 | 13,033,000 | 11,185,000 | 7,772,000 | 9,184,000 | 10,177,000 | 9,486,000 | 18,350,000 | 10,808,000 | 8,501,000 | 6,412,000 | 4,207,000 | 3,495,000 | 7,128,000 | 16,379,000 | 12,208,000 | 13,453,000 | 14,612,000 | 13,868,000 | 12,954,000 | 11,959,000 | 11,685,000 | 10,999,000 | 10,820,000 | 11,286,000 | 10,746,000 | |
yoy | 38.00% | -5.07% | 2.66% | 29.86% | 4.80% | 27.01% | 20.56% | -27.29% | 19.09% | -44.77% | -15.26% | 72.60% | 7.10% | 55.63% | 38.34% | 13.89% | -0.23% | 91.94% | 3.01% | 5.55% | 9.87% | -21.37% | 24.51% | 18.92% | 19.03% | 2.85% | 18.27% | 16.78% | 5.93% | 13.88% | 57.21% | 24.53% | 28.06% | 17.91% | -57.65% | -15.03% | 19.72% | 47.94% | 336.18% | 209.24% | 19.26% | -60.85% | -65.54% | -74.02% | -51.22% | 18.11% | -5.76% | 12.49% | 25.05% | 26.08% | 19.72% | 5.96% | 8.74% | ||||||
qoq | 39.76% | -5.90% | -19.08% | 29.69% | -3.86% | 1.76% | 2.36% | 4.66% | 16.51% | -3.41% | -38.26% | 71.42% | -45.97% | 48.20% | 25.74% | 6.37% | -21.49% | 31.73% | 3.52% | -6.82% | 51.04% | -29.30% | 6.07% | -3.00% | 8.10% | 11.95% | 8.19% | -3.26% | 8.39% | 4.25% | 6.83% | -12.25% | 16.52% | 43.91% | -15.37% | -9.76% | 7.28% | -48.31% | 69.78% | 27.14% | 32.58% | 52.41% | 20.37% | -50.97% | -56.48% | 34.17% | -9.25% | -7.93% | 5.36% | 7.06% | 8.32% | 2.34% | 6.24% | 1.65% | -4.13% | 5.03% | |||
operating margin % | 62.51% | 46.69% | 50.49% | 61.60% | 48.93% | 52.45% | 52.56% | 52.78% | 47.59% | 46.14% | 49.63% | 80.20% | 48.07% | 90.67% | 64.08% | 49.97% | 48.70% | 64.36% | 48.05% | 47.54% | 53.39% | 34.31% | 51.56% | 48.95% | 49.53% | 46.43% | 44.21% | NaN% | 49.76% | 48.31% | 46.46% | 44.67% | 42.71% | 40.23% | 43.75% | 37.30% | 29.62% | 36.74% | 41.83% | 48.68% | 62.72% | 43.06% | 35.71% | 27.02% | 18.20% | 12.72% | 22.35% | 58.78% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% |
other income | 47,000 | 53,000 | 94,000 | 62,000 | 206,000 | 180,000 | 118,000 | 191,000 | 89,000 | 6,000 | 288,000 | 40,000 | 33,000 | 248,000 | 91,000 | 154,000 | 208,000 | 64,000 | 376,000 | 61,000 | 495,000 | 5,637,000 | 1,504,000 | 205,000 | -78,000 | 224,000 | 363,000 | 3,876,000 | 234,000 | 607,000 | 644,000 | 799,000 | -24,000 | 10,796,000 | 121,000 | 7,379,000 | 131,000 | 13,250 | 19,000 | -1,000 | 35,000 | 59,000 | 211,000 | -1,000 | 333,000 | -49,000 | 411,000 | 80,000 | 35,000 | 53,000 | 121,000 | 166,000 | 171,000 | 1,419,000 | 276,000 | 115,000 | 809,000 | ||
interest expense | -11,450,000 | -10,904,000 | -11,732,000 | -10,423,000 | -10,052,000 | -9,662,000 | -9,135,000 | -8,826,000 | -8,083,000 | -7,104,000 | -7,514,000 | -7,312,000 | -6,906,000 | -6,907,000 | -6,537,000 | -6,180,000 | -6,155,000 | -6,129,000 | -6,705,000 | -6,681,000 | -6,675,000 | -6,247,000 | -5,986,000 | -5,946,000 | -6,060,000 | -5,314,000 | -5,050,000 | -4,280,000 | -4,080,000 | -4,035,000 | -4,156,000 | -4,155,000 | -4,215,000 | -4,279,000 | -4,479,000 | -3,353,000 | -2,434,000 | -2,580,000 | -2,241,500 | -3,074,000 | -2,998,000 | -2,894,000 | -2,860,000 | -2,896,000 | -2,692,000 | -1,483,000 | -1,346,000 | -1,319,000 | -1,118,000 | -1,116,000 | -1,322,000 | -1,494,000 | -1,459,000 | -1,195,000 | -2,314,000 | -2,224,000 | -979,000 | ||
net earnings | 23,348,000 | 14,014,000 | 14,786,000 | 22,295,000 | 15,335,000 | 16,711,000 | 16,723,000 | 16,512,000 | 16,033,000 | 13,524,000 | 14,082,000 | 27,312,000 | 13,302,000 | 30,680,000 | 18,749,000 | 14,011,000 | 12,890,000 | 17,927,000 | 11,884,000 | 10,973,000 | 12,700,000 | 11,890,000 | 13,198,000 | 10,927,000 | 10,944,000 | 13,540,000 | 10,032,000 | 15,106,000 | 9,704,000 | 8,328,000 | 8,804,000 | 13,576,000 | 7,703,000 | 19,893,000 | 7,035,000 | 11,619,000 | 6,637,000 | 9,638,000 | 16,241,500 | 41,877,000 | 12,739,000 | 10,350,000 | 5,801,000 | -3,465,000 | 3,626,000 | 6,485,000 | 15,202,000 | 11,386,000 | 12,485,000 | 13,351,000 | 13,959,000 | 11,905,000 | 11,331,000 | 12,185,000 | 12,846,000 | 10,024,000 | 10,437,000 | 11,276,000 | |
yoy | 52.25% | -16.14% | -11.58% | 35.02% | -4.35% | 23.57% | 18.75% | -39.54% | 20.53% | -55.92% | -24.89% | 94.93% | 3.20% | 71.14% | 57.77% | 27.69% | 1.50% | 50.77% | -9.96% | 0.42% | 16.05% | -12.19% | 31.56% | -27.55% | 39.53% | 20.46% | 11.27% | 25.98% | -58.14% | 25.15% | 16.84% | 16.06% | 106.40% | -56.69% | -72.25% | -47.90% | -6.88% | 179.98% | -1308.57% | 251.32% | 59.60% | -61.84% | -130.43% | -70.96% | -51.43% | 8.90% | -4.36% | 10.18% | 9.57% | 8.66% | 18.76% | 8.57% | 8.06% | ||||||
qoq | 66.60% | -5.22% | -33.68% | 45.39% | -8.23% | -0.07% | 1.28% | 2.99% | 18.55% | -3.96% | -48.44% | 105.32% | -56.64% | 63.64% | 33.82% | 8.70% | -28.10% | 50.85% | 8.30% | -13.60% | 6.81% | -9.91% | 20.78% | -0.16% | -19.17% | 34.97% | 55.67% | 16.52% | -5.41% | -35.15% | 76.24% | -61.28% | 182.77% | -39.45% | 75.06% | -31.14% | -40.66% | -61.22% | 228.73% | 23.08% | 78.42% | -267.42% | -195.56% | -44.09% | -57.34% | 33.51% | -8.80% | -6.49% | -4.36% | 17.25% | 5.07% | -7.01% | -5.15% | 28.15% | -3.96% | -7.44% | |||
net income margin % | 42.00% | 26.31% | 28.26% | 42.05% | 29.80% | 33.46% | 34.15% | 34.66% | 31.76% | 30.26% | 32.73% | 63.34% | 31.70% | 74.50% | 47.68% | 34.94% | 33.33% | 48.09% | 31.35% | 29.65% | 35.91% | 32.64% | 38.49% | 32.09% | 31.54% | 39.54% | 31.24% | NaN% | 52.02% | 35.10% | 28.02% | 30.88% | 47.46% | 27.10% | 66.78% | 23.46% | 44.28% | 26.55% | 39.61% | 83.34% | 143.13% | 50.75% | 43.47% | 24.45% | -14.99% | 13.20% | 20.33% | 54.55% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% |
basic net earnings per common share: | 400 | 240 | 250 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted net earnings per common share: | 400 | 240 | 250 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 56,693,000 | 55,530,000 | 55,062,000 | 54,305,000 | 54,249,000 | 53,979,000 | 53,961,000 | 50,020,000 | 50,621,000 | 49,615,000 | 46,989,000 | 46,730,000 | 46,734,000 | 46,733,000 | 46,721,000 | 44,955,000 | 44,437,000 | 43,872,000 | 42,226,000 | 41,456,000 | 41,383,000 | 41,139,000 | 41,024,000 | 40,873,000 | 40,430,000 | 39,901,000 | 39,710,000 | 33,422,000 | 33,420,000 | 33,403,000 | 33,397,000 | 33,397 | 33,397,000 | 33,397,000 | 33,395,000 | 33,396,000 | 33,395,000 | 33,394,000 | 33,394,000 | 32,502,000 | 27,950,000 | 29,942,000 | 27,150,000 | 24,766,000 | 24,766,000 | 24,766,000 | 24,765 | ||||||||||||
diluted | 56,757,000 | 55,606,000 | 55,191,000 | 54,552,000 | 54,619,000 | 54,011,000 | 53,969,000 | 50,216,000 | 50,712,000 | 49,989,000 | 47,571,000 | 46,838,000 | 46,779,000 | 46,756,000 | 46,742,000 | 45,025,000 | 44,470,000 | 43,875,000 | 42,254,000 | 41,467,000 | 41,391,000 | 41,176,000 | 41,049,000 | 40,891,000 | 40,455,000 | 39,914,000 | 39,712,000 | 33,422,000 | |||||||||||||||||||||||||||||||
comprehensive income: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on cash flow hedges | 102,000 | 29,000 | -519,000 | 2,104,000 | -2,698,000 | 734,000 | 2,548,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flow hedge expense reclassified to interest expense | 146,000 | 154,000 | 146,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total other comprehensive income | 248,000 | 183,000 | -373,000 | 2,110,000 | -2,923,000 | 522,000 | 2,448,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income | 23,596,000 | 14,197,000 | 14,413,000 | 24,405,000 | 12,412,000 | 17,233,000 | 19,171,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on dispositions of real estate | -71,500 | -1,471,000 | 141,000 | 1,044,000 | 371,500 | 583,000 | 316,000 | 587,000 | 1,911,500 | 344,000 | 1,149,000 | 6,153,000 | 2,072,000 | 259,000 | 7,219,000 | 82,000 | 187,000 | 869,000 | 427,000 | -51,000 | -29,000 | 3,016,000 | 649,000 | ||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | -43,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per common share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per common share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flow hedge income reclassified to interest expense | 6,000 | -225,000 | -212,000 | -100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance for doubtful accounts | 102,000 | -113,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance for uncollectible accounts | 85,000 | 357,000 | 126,000 | 132,000 | 230,000 | 171,000 | 263,000 | 366,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
tenant reimbursements | 4,332,000 | 4,461,000 | 3,068,000 | 3,463,000 | 2,627,000 | 3,863,000 | 3,397,000 | 3,603,000 | 2,921,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
earnings from continuing operations | 11,017,000 | 13,823,000 | 10,162,000 | 14,553,000 | 9,179,000 | 11,420,000 | 9,236,000 | 13,583,000 | 7,842,000 | 20,385,000 | 8,523,000 | 11,758,000 | 6,787,000 | 7,728,000 | -1,364,000 | 15,295,000 | 7,809,000 | 5,642,000 | 3,611,000 | 1,522,000 | 802,000 | 5,978,000 | 14,984,000 | 11,300,000 | 12,415,000 | 13,531,000 | 12,599,000 | 11,581,000 | 10,666,000 | 10,661,000 | |||||||||||||||||||||||||||||
discontinued operations: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings from discontinued operations | -73,000 | -283,000 | -130,000 | 553,000 | 525,000 | -7,000 | -150,000 | 1,910,000 | 6,409,000 | 26,582,000 | 4,930,000 | 4,708,000 | 2,190,000 | -4,987,000 | 2,824,000 | 507,000 | 218,000 | 86,000 | 70,000 | -180,000 | 1,360,000 | 324,000 | 665,000 | 1,524,000 | |||||||||||||||||||||||||||||||||||
dividends declared per common share | 320 | 320 | 320 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance (recoveries) for uncollectible accounts | -119,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(recoveries) allowance for uncollectible accounts | -71,000 | 158,000 | -132,000 | -704,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings from operating activities | 553,000 | 525,000 | -7,000 | 18,000 | -1,367,000 | 756,000 | -3,724,000 | -829,000 | -5,563,000 | 116,000 | 12,000 | -13,000 | 18,000 | 18,000 | -195,000 | 32,000 | 14,000 | 149,000 | 10,000 | ||||||||||||||||||||||||||||||||||||||||
gains (loss) on dispositions of real estate | 4,721,000 | 644,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted earnings per common share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | 36,897,000 | 34,634,000 | 34,555,000 | 33,806,000 | 33,776,000 | 33,714,000 | 33,659,000 | 33,420,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
(loss) from operating activities | -100,000 | -411,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(loss) from discontinued operations | -144,500 | -432,000 | -139,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
rental property expenses | 4,500,500 | 6,319,000 | 5,502,000 | 5,992,000 | 5,879,000 | 5,140,750 | 6,385,000 | 6,691,000 | 7,959,000 | 8,188,000 | 8,345,000 | 7,999,000 | 6,714,000 | 3,709,000 | 3,486,000 | 2,426,000 | 2,164,000 | 2,314,000 | 3,232,000 | 4,412,000 | 2,070,000 | 2,295,000 | 2,366,000 | 2,420,000 | 2,425,000 | ||||||||||||||||||||||||||||||||||
impairment charges | 2,670,500 | 1,700,000 | 2,006,000 | 422,000 | 130,000 | 341,000 | 538,000 | 354,000 | 472,000 | 3,349,000 | 2,000,000 | 2,511,000 | 360,000 | 1,513,000 | 994,000 | 66,000 | |||||||||||||||||||||||||||||||||||||||||||
environmental expenses | 1,314,750 | 1,647,000 | 1,784,000 | 1,700,000 | 881,000 | 2,163,250 | 6,184,000 | 1,354,000 | 1,115,000 | 416,000 | 268,000 | -564,000 | 573,000 | 1,326,000 | 1,127,000 | 1,547,000 | 993,000 | 1,335,000 | 1,552,000 | 3,122,000 | 2,042,000 | 2,838,000 | 3,055,000 | 969,000 | 1,642,000 | ||||||||||||||||||||||||||||||||||
general and administrative expenses | 3,216,750 | 4,244,000 | 4,835,000 | 4,465,000 | 3,654,000 | 212,750 | -4,613,000 | 2,357,000 | 3,467,000 | 2,975,000 | 4,963,000 | 10,547,000 | 13,133,000 | 2,736,000 | 4,885,000 | 2,214,000 | 1,806,000 | 1,820,000 | 2,338,000 | 1,747,000 | 1,748,000 | 1,525,000 | 1,780,000 | 1,453,000 | 1,383,000 | ||||||||||||||||||||||||||||||||||
depreciation and amortization expense | 3,048,000 | 4,629,000 | 3,977,000 | 2,337,000 | 2,322,000 | 1,761,750 | 2,414,000 | 2,007,000 | 2,293,000 | 2,389,000 | 3,329,000 | 3,487,000 | 3,987,000 | 2,204,000 | 2,325,000 | 2,528,000 | 2,406,000 | 2,405,000 | 2,394,000 | 2,961,000 | 2,665,000 | 2,598,000 | 2,706,000 | 1,865,000 | 1,891,000 | ||||||||||||||||||||||||||||||||||
income from operating activities | -479,000 | -1,716,000 | -171,000 | -1,243,000 | -918,250 | -420,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
(loss)/earnings from discontinued operations | -617,000 | -1,488,000 | -139,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 56,693,000 | 55,530,000 | 55,062,000 | 54,305,000 | 54,249,000 | 53,979,000 | 53,961,000 | 50,020,000 | 50,621,000 | 49,615,000 | 46,989,000 | 46,730,000 | 46,734,000 | 46,733,000 | 46,721,000 | 44,955,000 | 44,437,000 | 43,872,000 | 42,226,000 | 41,456,000 | 41,383,000 | 41,139,000 | 41,024,000 | 40,873,000 | 40,430,000 | 39,901,000 | 39,710,000 | 33,422,000 | 33,420,000 | 33,403,000 | 33,397,000 | 33,397 | 33,397,000 | 33,397,000 | 33,395,000 | 33,396,000 | 33,395,000 | 33,394,000 | 33,394,000 | 32,502,000 | 27,950,000 | 29,942,000 | 27,150,000 | 24,766,000 | 24,766,000 | 24,766,000 | 24,765 | ||||||||||||
diluted | 56,757,000 | 55,606,000 | 55,191,000 | 54,552,000 | 54,619,000 | 54,011,000 | 53,969,000 | 50,216,000 | 50,712,000 | 49,989,000 | 47,571,000 | 46,838,000 | 46,779,000 | 46,756,000 | 46,742,000 | 45,025,000 | 44,470,000 | 43,875,000 | 42,254,000 | 41,467,000 | 41,391,000 | 41,176,000 | 41,049,000 | 40,891,000 | 40,455,000 | 39,914,000 | 39,712,000 | 33,422,000 | |||||||||||||||||||||||||||||||
loss on dispositions of real estate | -40,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 56,693,000 | 55,530,000 | 55,062,000 | 54,305,000 | 54,249,000 | 53,979,000 | 53,961,000 | 50,020,000 | 50,621,000 | 49,615,000 | 46,989,000 | 46,730,000 | 46,734,000 | 46,733,000 | 46,721,000 | 44,955,000 | 44,437,000 | 43,872,000 | 42,226,000 | 41,456,000 | 41,383,000 | 41,139,000 | 41,024,000 | 40,873,000 | 40,430,000 | 39,901,000 | 39,710,000 | 33,422,000 | 33,420,000 | 33,403,000 | 33,397,000 | 33,397 | 33,397,000 | 33,397,000 | 33,395,000 | 33,396,000 | 33,395,000 | 33,394,000 | 33,394,000 | 32,502,000 | 27,950,000 | 29,942,000 | 27,150,000 | 24,766,000 | 24,766,000 | 24,766,000 | 24,765 | ||||||||||||
stock options | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 33,420,000 | 33,403,000 | 33,397,000 | 33,397,000 | 33,397,000 | 33,396,000 | 33,395,000 | 33,394,000 | 33,395,000 | 32,504,000 | 665,000 | 29,944,000 | 27,152,000 | 24,769,000 | 1,000 | 24,767,000 | 24,792,000 | 24,787,000 | 24,785 | 24,764,000 | |||||||||||||||||||||||||||||||||||||||
allowance for uncollectible accounts/ | 900,000 | 1,287,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income/ | 37,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other revenue | 781,500 | 3,126,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance for deferred rent receivable | 382,750 | 1,531,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains from dispositions of real estate | 9,902,000 | 27,002,000 | 4,174,000 | 954,750 | 576,000 | 2,708,000 | 231,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted weighted-average shares outstanding | 33,397,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock options and restricted stock units | 1,000 | 2,000 | 500 | 2,000 | 2,000 | 3,000 | 1,000 | 27,000 | 22,000 | 20 | 25,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 33,420,000 | 33,403,000 | 33,397,000 | 33,397,000 | 33,397,000 | 33,396,000 | 33,395,000 | 33,394,000 | 33,395,000 | 32,504,000 | 665,000 | 29,944,000 | 27,152,000 | 24,769,000 | 1,000 | 24,767,000 | 24,792,000 | 24,787,000 | 24,785 | 24,764,000 | |||||||||||||||||||||||||||||||||||||||
dividends declared per share | 0.354 | 0.475 | 0.465 | 0.465 | 0.455 | 0.455 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total expenses | 9,256,000 | 9,907,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings before income taxes and | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | 10,104,000 | 1,172,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit | 700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings before discontinued operations | 10,104,000 | 8,872,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings from discontinued operations | 144,000 | -20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on dispositions of real estate from | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted average shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 24,765,000 | 24,765,000 | 24,739,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.42 | 460 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 0.42 | 460 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings before income taxes | 10,576,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings per common share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.42 | 460 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 0.42 | 460 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 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 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 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 | 2012-03-31 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
land | 991,510,000 | 978,170,000 | 947,414,000 | 943,800,000 | 912,922,000 | 903,208,000 | 886,992,000 | 867,884,000 | 858,121,000 | 821,752,000 | 812,198,000 | 802,010,000 | 785,881,000 | 783,567,000 | 775,656,000 | 745,930,000 | 717,846,000 | 712,020,000 | 687,618,000 | 681,144,000 | 674,812,000 | 656,496,000 | 651,517,000 | 630,653,000 | 629,602,000 | 619,750,000 | 587,511,000 | 589,497,000 | 552,782,000 | 475,871,000 | 474,393,000 | 474,115,000 | 474,103,000 | 474,260,000 | 475,311,000 | 475,784,000 | 477,123,000 | 483,985,000 | 341,164,000 | 344,324,000 | 344,537,000 | 344,957,000 | 342,590,000 | 342,944,000 | 351,700,000 | 351,502,000 | 307,753,000 | 318,814,000 | 320,808,000 | 344,309,000 | 345,984,000 | 353,422,000 | 360,929,000 | 253,413,000 | 253,429,000 | 253,466,000 | 252,669,000 | 252,083,000 | 253,310,000 | 221,055,000 | 222,111,000 | 221,540,000 | 221,377,000 | 221,501,000 | 221,581,000 | 222,194,000 | 222,497,000 | 222,300,000 | 216,904,000 | 180,569,000 |
buildings and improvements | 1,086,038,000 | 1,069,165,000 | 1,032,694,000 | 1,028,799,000 | 980,753,000 | 939,713,000 | 901,565,000 | 847,339,000 | 819,748,000 | 752,046,000 | 740,105,000 | 707,352,000 | 671,100,000 | 665,929,000 | 632,129,000 | 613,926,000 | 583,333,000 | 552,796,000 | 518,167,000 | 491,912,000 | 488,702,000 | 421,514,000 | 413,505,000 | 406,812,000 | 403,900,000 | 396,329,000 | 377,875,000 | 379,785,000 | 353,272,000 | 314,291,000 | 306,716,000 | 306,980,000 | 303,544,000 | 303,539,000 | 304,498,000 | 304,894,000 | 306,440,000 | 317,584,000 | 243,625,000 | 246,112,000 | 196,775,000 | 197,573,000 | 196,716,000 | 196,607,000 | 202,473,000 | 202,471,000 | 191,497,000 | 208,325,000 | 224,003,000 | 251,942,000 | 270,902,000 | 247,777,000 | 250,268,000 | 251,174,000 | 251,349,000 | 252,077,000 | 251,990,000 | 251,791,000 | 252,305,000 | 250,573,000 | 253,048,000 | 252,027,000 | 253,500,000 | 254,274,000 | 254,388,000 | 252,060,000 | 251,597,000 | 250,917,000 | 243,452,000 | 203,694,000 |
lease intangible assets | 188,118,000 | 179,308,000 | 170,247,000 | 171,129,000 | 121,455,000 | 118,199,000 | 109,457,000 | 100,315,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in direct financing leases | 39,980,000 | 41,170,000 | 42,322,000 | 43,416,000 | 44,434,000 | 56,684,000 | 58,358,000 | 59,964,000 | 61,432,000 | 62,953,000 | 64,760,000 | 66,185,000 | 67,683,000 | 69,048,000 | 70,376,000 | 72,823,000 | 74,895,000 | 76,094,000 | 78,700,000 | 79,767,000 | 80,806,000 | 83,305,000 | 84,197,000 | 85,066,000 | 87,376,000 | 88,138,000 | 88,881,000 | 89,587,000 | 90,261,000 | 90,897,000 | 91,518,000 | 92,097,000 | 92,636,000 | 93,141,000 | ||||||||||||||||||||||||||||||||||||
construction in progress | 76,000 | 98,000 | 83,000 | 96,000 | 102,000 | 1,338,000 | 856,000 | 426,000 | 591,000 | 550,000 | 515,000 | 578,000 | 726,000 | 726,000 | 706,000 | 671,000 | 774,000 | 750,000 | 1,141,000 | 965,000 | 897,000 | 2,144,000 | 2,264,000 | 2,023,000 | 3,333,000 | 2,392,000 | 1,948,000 | 1,682,000 | 1,266,000 | 1,120,000 | 622,000 | 426,000 | 266,000 | 228,000 | 44,000 | 955,000 | 242,000 | |||||||||||||||||||||||||||||||||
real estate held for use | 2,305,722,000 | 2,267,911,000 | 2,192,760,000 | 2,187,240,000 | 1,938,211,000 | 1,900,943,000 | 1,847,771,000 | 1,775,613,000 | 1,739,892,000 | 1,637,301,000 | 1,617,578,000 | 1,576,125,000 | 1,525,390,000 | 1,519,270,000 | 1,478,867,000 | 1,152,599,000 | 1,101,384,000 | 1,071,934,000 | 885,356,000 | 891,079,000 | 837,611,000 | 776,968,000 | 664,978,000 | 659,105,000 | 660,945,000 | 660,534,000 | 664,233,000 | 669,637,000 | 674,524,000 | 679,966,000 | 698,497,000 | 484,505,000 | 490,926,000 | 441,765,000 | 443,631,000 | 441,881,000 | 443,839,000 | 455,364,000 | 456,906,000 | 400,937,000 | 420,208,000 | 430,133,000 | ||||||||||||||||||||||||||||
less accumulated depreciation and amortization | -389,900,000 | -379,279,000 | -364,206,000 | -350,626,000 | -294,269,000 | -286,422,000 | -275,613,000 | -265,593,000 | -259,209,000 | -250,693,000 | -241,686,000 | -232,812,000 | -230,232,000 | -222,184,000 | -215,457,000 | -207,928,000 | -200,569,000 | -193,632,000 | -180,955,000 | -175,499,000 | -170,919,000 | -163,877,000 | -158,672,000 | -154,132,000 | -145,756,000 | -141,159,000 | -136,723,000 | -133,353,000 | -130,352,000 | -126,304,000 | -122,626,000 | -120,576,000 | -117,379,000 | -113,794,000 | -110,216,000 | -107,109,000 | ||||||||||||||||||||||||||||||||||
real estate held for sale | 8,146,000 | 200,000 | 243,000 | 2,609,000 | 2,383,000 | 2,383,000 | 2,429,000 | 3,568,000 | 2,554,000 | 2,568,000 | 3,757,000 | 164,000 | 343,000 | 176,000 | 111,000 | 630,000 | 360,000 | 739,000 | 645,000 | 839,000 | 917,000 | 993,000 | 1,339,000 | 1,305,000 | 2,567,000 | 2,930,000 | 4,343,000 | 9,672,000 | 14,492,000 | 17,621,000 | 22,984,000 | 30,061,000 | 34,822,000 | 31,570,000 | 25,340,000 | 23,718,000 | ||||||||||||||||||||||||||||||||||
real estate | 1,923,968,000 | 1,888,632,000 | 1,828,754,000 | 1,836,857,000 | 1,768,006,000 | 1,735,103,000 | 1,683,998,000 | 1,612,764,000 | 1,484,251,000 | 1,389,162,000 | 1,378,460,000 | 1,347,070,000 | 1,295,322,000 | 1,297,429,000 | 1,263,586,000 | 1,152,710,000 | 1,101,384,000 | 1,071,934,000 | 1,025,971,000 | 998,522,000 | 993,492,000 | 916,277,000 | 908,614,000 | 885,986,000 | 891,439,000 | 877,312,000 | 830,611,000 | 837,611,000 | 776,968,000 | 664,978,000 | 659,844,000 | 661,590,000 | 661,373,000 | 665,150,000 | 670,630,000 | 675,863,000 | 681,271,000 | 701,064,000 | 487,435,000 | 495,269,000 | 451,437,000 | 458,123,000 | 459,502,000 | 466,823,000 | 485,425,000 | 491,728,000 | 432,507,000 | 445,548,000 | 453,851,000 | 466,413,000 | 476,532,000 | 454,124,000 | 465,151,000 | 360,370,000 | 362,675,000 | 365,041,000 | 366,051,000 | 367,205,000 | 370,906,000 | 339,006,000 | 343,545,000 | 344,245,000 | 347,412,000 | 348,968,000 | 351,272,000 | 351,789,000 | 353,508,000 | 354,388,000 | 343,342,000 | 269,743,000 |
notes and mortgages receivable | 21,291,000 | 20,417,000 | 30,706,000 | 29,454,000 | 39,004,000 | 62,699,000 | 66,639,000 | 112,008,000 | 106,159,000 | 71,623,000 | 46,797,000 | 34,313,000 | 25,447,000 | 20,120,000 | 15,873,000 | 18,196,000 | 21,452,000 | 19,140,000 | 26,635,000 | 29,675,000 | 28,648,000 | 30,747,000 | 32,154,000 | 32,015,000 | 33,072,000 | 34,244,000 | 32,502,000 | 32,366,000 | 31,672,000 | 32,411,000 | 32,529,000 | 32,737,000 | 33,311,000 | 33,335,000 | 47,618,000 | 48,455,000 | 48,446,000 | 34,242,000 | 34,171,000 | 34,226,000 | 32,901,000 | 31,876,000 | 31,084,000 | 28,793,000 | ||||||||||||||||||||||||||
cash and cash equivalents | 5,190,000 | 7,489,000 | 6,292,000 | 9,484,000 | 4,013,000 | 4,723,000 | 10,666,000 | 3,307,000 | 5,496,000 | 8,867,000 | 22,067,000 | 8,713,000 | 11,449,000 | 20,062,000 | 56,983,000 | 7,280,000 | 19,025,000 | 31,831,000 | 58,338,000 | 25,111,000 | 35,924,000 | 35,639,000 | 25,563,000 | 19,145,000 | 18,563,000 | 18,208,000 | 18,013,000 | 19,992,000 | 18,040,000 | 14,447,000 | 18,056,000 | 12,523,000 | 10,187,000 | 6,811,000 | 8,112,000 | 3,942,000 | 3,756,000 | 9,786,000 | 6,640,000 | 3,111,000 | 8,396,000 | 7,701,000 | 7,922,000 | 12,035,000 | 4,670,000 | 6,779,000 | 18,726,000 | 16,876,000 | 16,387,000 | 18,492,000 | 16,087,000 | 14,941,000 | 23,422,000 | 6,122,000 | 3,587,000 | 10,091,000 | 3,141,000 | 3,050,000 | 5,934,000 | 2,595,000 | 2,574,000 | 2,178,000 | 6,968,000 | 2,479,000 | 271,000 | 2,071,000 | 1,504,000 | 1,844,000 | 1,430,000 | |
restricted cash | 4,419,000 | 4,097,000 | 4,097,000 | 4,133,000 | 3,009,000 | 2,360,000 | 2,265,000 | 1,979,000 | 1,366,000 | 1,368,000 | 1,448,000 | 2,536,000 | 1,669,000 | 1,672,000 | 1,708,000 | 1,764,000 | 1,791,000 | 1,979,000 | 2,014,000 | 2,009,000 | 2,008,000 | 1,942,000 | 1,942,000 | 1,938,000 | 1,442,000 | 1,179,000 | 1,114,000 | 821,000 | 820,000 | 825,000 | 771,000 | 671,000 | 215,000 | 8,000 | 381,000 | 409,000 | 409,000 | 409,000 | 409,000 | 713,000 | 463,000 | 1,463,000 | 1,463,000 | 1,000,000 | ||||||||||||||||||||||||||
deferred rent receivable | 68,459,000 | 65,903,000 | 63,502,000 | 61,553,000 | 59,225,000 | 57,741,000 | 55,970,000 | 54,424,000 | 54,448,000 | 52,866,000 | 51,585,000 | 50,391,000 | 49,378,000 | 48,515,000 | 47,636,000 | 46,313,000 | 45,668,000 | 44,890,000 | 43,700,000 | 42,879,000 | 42,028,000 | 40,355,000 | 39,506,000 | 38,676,000 | 36,824,000 | 35,853,000 | 34,833,000 | 33,610,000 | 32,506,000 | 31,712,000 | 30,778,000 | 29,966,000 | 28,792,000 | 27,709,000 | 26,660,000 | 24,427,000 | 23,102,000 | 22,004,000 | 21,049,000 | 20,605,000 | 19,439,000 | 18,282,000 | 16,893,000 | 17,565,000 | 15,105,000 | 15,028,000 | 12,448,000 | 10,938,000 | 9,459,000 | 8,587,000 | 27,569,000 | 27,345,000 | 27,385,000 | 27,679,000 | 27,640,000 | 27,619,000 | 27,481,000 | 27,158,000 | 26,887,000 | 26,530,000 | 26,718,000 | 26,200,000 | 25,715,000 | 25,354,000 | 24,915,000 | 34,219,000 | 33,648,000 | 32,779,000 | 31,632,000 | |
accounts receivable | 1,966,000 | 2,555,000 | 1,990,000 | 2,509,000 | 2,411,000 | 4,400,000 | 2,764,000 | 5,012,000 | 6,648,000 | 4,343,000 | 4,189,000 | 4,247,000 | 4,357,000 | 3,679,000 | 2,797,000 | 4,340,000 | 3,303,000 | 2,539,000 | 4,281,000 | 3,945,000 | 1,520,000 | 2,879,000 | 2,548,000 | 1,522,000 | 2,925,000 | 2,989,000 | 1,110,000 | 3,712,000 | 2,780,000 | 3,122,000 | 1,742,000 | 4,118,000 | 2,741,000 | 3,714,000 | 1,754,000 | 2,975,000 | 4,043,000 | 4,405,000 | 4,823,000 | 4,395,000 | 4,446,000 | 3,705,000 | 3,173,000 | 5,106,000 | ||||||||||||||||||||||||||
right-of-use assets - operating | 10,804,000 | 11,327,000 | 11,840,000 | 12,368,000 | 12,832,000 | 13,426,000 | 14,000,000 | 14,571,000 | 15,135,000 | 15,730,000 | 17,316,000 | 18,193,000 | 18,848,000 | 19,773,000 | 20,431,000 | 21,769,000 | 22,907,000 | 23,462,000 | 17,215,000 | 17,953,000 | 19,341,000 | 22,724,000 | 23,871,000 | 24,649,000 | ||||||||||||||||||||||||||||||||||||||||||||||
right-of-use assets - finance | 72,000 | 84,000 | 96,000 | 107,000 | 119,000 | 131,000 | 149,000 | 174,000 | 200,000 | 225,000 | 251,000 | 277,000 | 302,000 | 328,000 | 353,000 | 405,000 | 660,000 | 707,000 | 819,000 | 875,000 | 931,000 | 1,043,000 | 1,099,000 | 1,156,000 | ||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other assets | 19,706,000 | 14,644,000 | 22,358,000 | 17,215,000 | 13,244,000 | 11,293,000 | 13,101,000 | 18,066,000 | 105,004,000 | 92,970,000 | 93,011,000 | 96,555,000 | 82,495,000 | 84,103,000 | 91,867,000 | 76,607,000 | 73,353,000 | 69,896,000 | 65,865,000 | 64,064,000 | 64,773,000 | 58,653,000 | 57,856,000 | 57,339,000 | 58,606,000 | 57,358,000 | 54,329,000 | 55,055,000 | 51,738,000 | 49,047,000 | 40,936,000 | 43,604,000 | 41,816,000 | 43,823,000 | 44,599,000 | 47,937,000 | 49,980,000 | 48,614,000 | 31,918,000 | 32,974,000 | 36,776,000 | 35,435,000 | 45,774,000 | 54,605,000 | 45,072,000 | 39,869,000 | 48,836,000 | 31,940,000 | 13,771,000 | 21,233,000 | 6,965,000 | 7,456,000 | 7,559,000 | 8,816,000 | 9,696,000 | 10,302,000 | 11,850,000 | 8,192,000 | 8,916,000 | 8,528,000 | 10,324,000 | 10,587,000 | 12,011,000 | 6,412,000 | 6,744,000 | 8,346,000 | 1,005,000 | |||
total assets | 2,055,875,000 | 2,015,148,000 | 1,969,635,000 | 1,973,680,000 | 1,901,863,000 | 1,891,876,000 | 1,849,552,000 | 1,822,305,000 | 1,778,707,000 | 1,637,154,000 | 1,615,124,000 | 1,562,295,000 | 1,489,267,000 | 1,495,681,000 | 1,501,234,000 | 1,402,207,000 | 1,364,438,000 | 1,342,472,000 | 1,323,538,000 | 1,264,800,000 | 1,269,471,000 | 1,193,564,000 | 1,177,350,000 | 1,147,492,000 | 1,130,247,000 | 1,115,281,000 | 1,061,393,000 | 1,072,754,000 | 1,004,785,000 | 887,439,000 | 876,174,000 | 877,306,000 | 871,071,000 | 873,691,000 | 893,389,000 | 899,129,000 | 906,881,000 | 916,590,000 | 682,780,000 | 687,501,000 | 651,167,000 | 654,234,000 | 664,035,000 | 682,402,000 | 689,113,000 | 704,266,000 | 650,955,000 | 640,581,000 | 639,533,000 | 647,926,000 | 643,585,000 | 636,842,000 | 650,552,000 | 427,144,000 | 428,108,000 | 437,268,000 | 431,492,000 | 432,872,000 | 438,194,000 | 387,354,000 | 388,395,000 | 387,813,000 | 395,204,000 | 393,346,000 | 393,574,000 | 396,911,000 | 404,664,000 | 405,088,000 | 392,617,000 | 311,604,000 |
liabilities and stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
credit facility | 190,000,000 | 175,000,000 | 157,500,000 | 82,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
term loan | 148,951,000 | 148,636,000 | 148,321,000 | 73,007,000 | 72,692,000 | 100,000,000 | 100,000,000 | 100,000,000 | 100,000,000 | 22,030,000 | 22,225,000 | 22,420,000 | 22,615,000 | 23,200,000 | 23,395,000 | 23,590,000 | 23,785,000 | 23,980,000 | 24,175,000 | 24,370,000 | 24,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
senior unsecured notes | 748,405,000 | 748,328,000 | 748,287,000 | 673,511,000 | 673,594,000 | 673,531,000 | 673,469,000 | 673,406,000 | 673,343,000 | 673,281,000 | 673,218,000 | 623,492,000 | 623,435,000 | 623,374,000 | 623,313,000 | 523,946,000 | 523,907,000 | 523,868,000 | 449,187,000 | 449,146,000 | 449,105,000 | 449,024,000 | 324,466,000 | 324,438,000 | 324,380,000 | 324,351,000 | 224,624,000 | 224,656,000 | 224,637,000 | 224,619,000 | 224,627,000 | 174,743,000 | 174,730,000 | 174,716,000 | 174,703,000 | 175,000,000 | ||||||||||||||||||||||||||||||||||
environmental remediation obligations | 16,469,000 | 20,616,000 | 20,593,000 | 20,942,000 | 20,812,000 | 20,958,000 | 21,663,000 | 22,369,000 | 22,717,000 | 22,917,000 | 23,020,000 | 23,155,000 | 29,217,000 | 29,549,000 | 46,957,000 | 47,767,000 | 47,932,000 | 48,722,000 | 49,024,000 | 49,273,000 | 50,358,000 | 58,849,000 | 58,760,000 | 59,250,000 | 60,905,000 | 61,828,000 | 63,364,000 | 63,565,000 | 64,862,000 | 64,645,000 | 68,824,000 | 74,516,000 | 78,525,000 | 81,091,000 | 82,740,000 | 84,345,000 | 91,252,000 | 93,057,000 | 94,945,000 | 91,566,000 | 42,320,000 | 41,256,000 | 41,952,000 | 43,472,000 | 45,169,000 | 45,210,000 | 45,728,000 | 46,150,000 | ||||||||||||||||||||||
dividends payable | 27,934,000 | 27,393,000 | 26,853,000 | 26,541,000 | 25,422,000 | 25,047,000 | 24,952,000 | 24,850,000 | 23,209,000 | 22,262,000 | 20,969,000 | 20,576,000 | 19,619,000 | 19,619,000 | 19,618,000 | 18,043,000 | 17,785,000 | 17,690,000 | 16,111,000 | 15,768,000 | 15,632,000 | 14,662,000 | 14,628,000 | 14,555,000 | 13,145,000 | 13,025,000 | 12,890,000 | 12,846,000 | 11,165,000 | 9,835,000 | 9,827,000 | 9,742,000 | 8,568,000 | 8,542,000 | 8,534,000 | 15,897,000 | 8,117,000 | 7,442,000 | 7,442,000 | 12,150,000 | 6,750,000 | 6,750,000 | 6,752,000 | 8,423,000 | 6,738,000 | 6,739,000 | 6,738,000 | 4,202,000 | 4,202,000 | 4,202,000 | 16,111,000 | 16,111,000 | 14,432,000 | 14,429,000 | 14,278,000 | 11,783,000 | 11,805,000 | 11,805,000 | 11,680,000 | 11,680,000 | 11,669,000 | 11,669,000 | 11,545,000 | 11,545,000 | 11,534,000 | 11,538,000 | 11,538,000 | 11,290,000 | 11,277,000 | |
lease liability - operating | 11,960,000 | 12,515,000 | 13,057,000 | 13,612,000 | 14,170,000 | 14,791,000 | 15,424,000 | 16,051,000 | 16,665,000 | 17,307,000 | 19,024,000 | 19,959,000 | 20,654,000 | 21,622,000 | 22,313,000 | 23,467,000 | 24,046,000 | 24,391,000 | 17,893,000 | 18,614,000 | 19,982,000 | 23,351,000 | 24,463,000 | 25,201,000 | ||||||||||||||||||||||||||||||||||||||||||||||
lease liability - finance | 206,000 | 237,000 | 268,000 | 330,000 | 403,000 | 472,000 | 536,000 | 595,000 | 649,000 | 728,000 | 1,439,000 | 1,518,000 | 1,650,000 | 1,774,000 | 1,893,000 | 2,143,000 | 3,195,000 | 3,367,000 | 3,714,000 | 3,879,000 | 4,039,000 | 4,335,000 | 4,474,000 | 4,606,000 | ||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued liabilities | 48,544,000 | 48,637,000 | 41,957,000 | 45,210,000 | 42,935,000 | 40,222,000 | 40,349,000 | 46,790,000 | 41,218,000 | 40,573,000 | 41,246,000 | 43,745,000 | 42,765,000 | 42,676,000 | 42,323,000 | 42,117,000 | 44,307,000 | 43,891,000 | 59,823,000 | 58,612,000 | 58,880,000 | 58,422,000 | 53,408,000 | 53,774,000 | 62,604,000 | 62,545,000 | 62,028,000 | 63,490,000 | 61,950,000 | 62,173,000 | 64,331,000 | 63,586,000 | 65,787,000 | 65,521,000 | 70,482,000 | 73,023,000 | 73,958,000 | 71,600,000 | 49,834,000 | 51,417,000 | 52,746,000 | 53,959,000 | 54,112,000 | 57,416,000 | 55,463,000 | 48,438,000 | 49,928,000 | 45,160,000 | 38,148,000 | 38,891,000 | 31,433,000 | 29,780,000 | ||||||||||||||||||
total liabilities | 1,043,518,000 | 1,032,726,000 | 1,008,515,000 | 1,011,597,000 | 938,472,000 | 940,842,000 | 899,400,000 | 866,753,000 | 852,801,000 | 777,068,000 | 778,916,000 | 802,445,000 | 737,340,000 | 738,614,000 | 756,417,000 | 699,983,000 | 678,672,000 | 661,929,000 | 705,752,000 | 670,292,000 | 682,996,000 | 608,643,000 | 592,839,000 | 569,257,000 | 558,055,000 | 548,612,000 | 509,875,000 | 519,059,000 | 456,941,000 | 445,424,000 | 441,585,000 | 446,388,000 | 451,236,000 | 457,629,000 | 483,040,000 | 492,568,000 | 504,628,000 | 513,448,000 | 284,067,000 | 280,477,000 | 229,157,000 | 235,965,000 | 245,816,000 | 267,311,000 | 270,870,000 | 321,387,000 | 274,294,000 | 267,832,000 | 268,575,000 | 269,476,000 | 264,754,000 | 234,091,000 | 247,641,000 | 112,209,000 | 111,932,000 | 120,549,000 | 223,329,000 | 225,203,000 | 230,580,000 | 180,252,000 | 183,869,000 | 181,916,000 | 184,905,000 | 181,877,000 | 182,946,000 | 184,733,000 | 180,361,000 | 181,128,000 | 168,026,000 | 84,722,000 |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.01 par value... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.01 par value... | 577,000 | 566,000 | 554,000 | 550,000 | 550,000 | 542,000 | 540,000 | 540,000 | 527,000 | 505,000 | 495,000 | 467,000 | 467,000 | 467,000 | 467,000 | 453,000 | 447,000 | 444,000 | 427,000 | 418,000 | 414,000 | 412,000 | 411,000 | 409,000 | 405,000 | 403,000 | 397,000 | 397,000 | 395,000 | 347,000 | 346,000 | 344,000 | 339,000 | 337,000 | 337,000 | 334,000 | ||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -1,806,000 | -2,054,000 | -2,237,000 | -1,864,000 | -3,974,000 | -1,051,000 | -1,573,000 | -4,021,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 1,168,611,000 | 1,134,349,000 | 1,099,862,000 | 1,088,390,000 | 1,087,562,000 | 1,062,204,000 | 1,053,510,000 | 1,053,129,000 | 1,011,137,000 | 938,163,000 | 905,557,000 | 822,340,000 | 821,153,000 | 819,976,000 | 818,787,000 | 773,904,000 | 753,420,000 | 743,305,000 | 697,301,000 | 669,805,000 | 656,981,000 | 649,762,000 | 646,581,000 | 638,877,000 | 627,905,000 | 620,183,000 | 605,553,000 | 604,872,000 | 599,212,000 | 491,606,000 | 489,451,000 | 485,659,000 | 473,168,000 | 469,633,000 | 468,954,000 | |||||||||||||||||||||||||||||||||||
dividends paid in excess of earnings | -155,025,000 | -150,439,000 | -137,059,000 | -124,993,000 | -120,747,000 | -110,661,000 | -102,325,000 | -94,096,000 | -85,758,000 | -78,582,000 | -69,844,000 | -62,957,000 | -69,693,000 | -63,376,000 | -74,437,000 | -72,133,000 | -68,101,000 | -63,206,000 | -79,942,000 | -75,715,000 | -70,920,000 | -65,253,000 | -62,481,000 | -61,051,000 | -56,118,000 | -53,917,000 | -54,432,000 | -51,574,000 | -51,763,000 | -49,938,000 | -55,208,000 | -55,085,000 | -53,672,000 | -53,908,000 | -58,942,000 | -58,111,000 | -62,107,000 | -61,026,000 | -65,203,000 | -56,624,000 | -41,382,000 | -44,867,000 | -44,754,000 | -47,640,000 | -44,261,000 | -79,399,000 | -85,399,000 | -89,011,000 | -90,610,000 | -82,943,000 | -82,367,000 | -57,938,000 | -57,029,000 | -52,304,000 | -50,357,000 | -49,279,000 | -48,960,000 | -49,045,000 | -48,571,000 | -48,951,000 | -50,876,000 | -49,124,000 | -46,769,000 | -45,588,000 | -44,679,000 | -44,505,000 | -33,558,000 | -34,866,000 | -31,021,000 | |
total stockholders’ equity | 1,012,357,000 | 982,422,000 | 961,120,000 | 962,083,000 | 963,391,000 | 951,034,000 | 950,152,000 | 955,552,000 | 925,906,000 | 860,086,000 | 836,208,000 | 759,850,000 | 751,927,000 | 757,067,000 | 744,817,000 | 702,224,000 | 685,766,000 | 680,543,000 | 617,786,000 | 594,508,000 | 586,475,000 | 584,921,000 | 584,511,000 | 578,235,000 | 572,192,000 | |||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 2,055,875,000 | 2,015,148,000 | 1,969,635,000 | 1,973,680,000 | 1,901,863,000 | 1,891,876,000 | 1,849,552,000 | 1,822,305,000 | 1,778,707,000 | 1,637,154,000 | 1,615,124,000 | 1,562,295,000 | 1,489,267,000 | 1,495,681,000 | 1,501,234,000 | 1,402,207,000 | 1,364,438,000 | 1,342,472,000 | 1,323,538,000 | 1,264,800,000 | 1,269,471,000 | 1,193,564,000 | 1,177,350,000 | 1,147,492,000 | 1,130,247,000 | |||||||||||||||||||||||||||||||||||||||||||||
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under revolving credit facility | 12,500,000 | 17,500,000 | 50,000,000 | 10,000,000 | 75,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under credit agreement | 70,000,000 | 42,500,000 | 17,500,000 | 110,000,000 | 75,000,000 | 85,000,000 | 112,640,000 | 87,433,000 | 97,021,000 | 86,863,000 | 146,969,000 | 154,502,000 | 94,327,000 | 84,152,000 | 73,976,000 | 123,801,000 | 123,626,000 | 127,450,000 | 146,275,000 | 144,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
real estate: - sum | 1,360,527,000 | 1,301,953,000 | 1,265,566,000 | 1,206,926,000 | 1,174,021,000 | 1,067,286,000 | 1,039,488,000 | 1,036,835,000 | 907,320,000 | 791,282,000 | 781,731,000 | 781,521,000 | 777,913,000 | 778,027,000 | 779,853,000 | 781,633,000 | 783,805,000 | 801,569,000 | 584,789,000 | 616,886,000 | 475,159,000 | 473,567,000 | 474,877,000 | 475,775,000 | 475,969,000 | 474,254,000 | 474,094,000 | 473,217,000 | 460,356,000 | 384,263,000 | ||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ equity | 566,669,000 | 551,518,000 | 553,695,000 | 547,844,000 | 442,015,000 | 434,589,000 | 430,918,000 | 419,835,000 | 416,062,000 | 410,349,000 | 406,561,000 | 402,253,000 | 403,142,000 | 398,713,000 | 407,024,000 | 422,010,000 | 418,269,000 | 418,219,000 | 415,091,000 | 418,243,000 | 382,879,000 | 376,661,000 | 372,749,000 | 370,958,000 | 378,450,000 | 378,831,000 | 402,751,000 | 402,911,000 | 314,935,000 | 316,176,000 | 316,719,000 | 208,163,000 | 207,669,000 | 205,897,000 | 212,178,000 | |||||||||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 1,115,281,000 | 1,061,393,000 | 1,072,754,000 | 1,004,785,000 | 887,439,000 | 876,174,000 | 877,306,000 | 871,071,000 | 873,691,000 | 893,389,000 | 899,129,000 | 906,881,000 | 916,590,000 | 682,780,000 | 687,501,000 | 651,167,000 | 654,234,000 | 664,035,000 | 682,402,000 | 689,113,000 | 704,266,000 | 650,955,000 | 640,581,000 | 639,533,000 | 647,926,000 | 643,585,000 | 636,842,000 | 650,552,000 | 427,144,000 | 428,108,000 | 437,268,000 | 431,492,000 | 432,872,000 | 387,813,000 | 396,911,000 | |||||||||||||||||||||||||||||||||||
mortgage payable | 309,000 | 306,000 | 303,000 | 301,000 | 349,000 | 346,000 | 344,000 | 341,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investment in direct financing leases | 93,635,000 | 94,098,000 | 94,549,000 | 94,968,000 | 95,380,000 | 95,764,000 | 96,143,000 | 96,492,000 | 96,835,000 | 97,147,000 | 97,436,000 | 97,701,000 | 91,685,000 | 91,904,000 | 92,110,000 | 92,290,000 | 92,471,000 | 90,231,000 | 77,251,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent receivable, net of allowance of 0 and 7,009, respectively | 25,450,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
paid-in capital | 464,338,000 | 464,026,000 | 463,834,000 | 463,582,000 | 463,314,000 | 463,058,000 | 462,802,000 | 462,639,000 | 462,397,000 | 462,170,000 | 461,944,000 | 461,726,000 | 461,426,000 | 461,234,000 | 461,059,000 | 460,864,000 | 460,355,000 | 460,190,000 | 368,093,000 | 367,965,000 | 367,844,000 | 259,565,000 | 259,459,000 | 259,362,000 | 259,266,000 | 259,163,000 | 259,069,000 | 258,984,000 | 258,897,000 | 258,809,000 | 258,734,000 | 258,837,000 | 258,769,000 | 258,701,000 | 258,550,000 | |||||||||||||||||||||||||||||||||||
less — accumulated depreciation and amortization | -103,839,000 | -103,072,000 | -100,284,000 | -99,510,000 | -98,899,000 | -97,425,000 | -95,712,000 | -98,809,000 | -97,067,000 | -98,313,000 | -106,931,000 | -114,678,000 | -129,838,000 | -140,354,000 | -147,075,000 | -146,046,000 | -144,217,000 | -142,103,000 | -140,502,000 | -138,608,000 | -136,669,000 | -129,322,000 | -122,465,000 | |||||||||||||||||||||||||||||||||||||||||||||||
borrowings under credit lines | 156,000,000 | 166,000,000 | 31,500,000 | 27,000,000 | 34,000,000 | 43,000,000 | 63,500,000 | 121,000,000 | 71,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
term loans | 175,000,000 | 175,000,000 | 100,000,000 | 100,000,000 | 100,000,000 | 100,000,000 | 100,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 334,000 | 334,000 | 334,000 | 334,000 | 334,000 | 334,000 | 334,000 | 334,000 | 334,000 | 334,000 | 334,000 | 334,000 | 334,000 | 334,000 | 334,000 | 334,000 | 334,000 | 299,000 | 299,000 | 299,000 | 248,000 | 248,000 | 248,000 | 248,000 | ||||||||||||||||||||||||||||||||||||||||||||||
borrowings under credit line | 25,000,000 | 58,000,000 | 150,290,000 | 151,700,000 | 151,700,000 | 151,700,000 | 150,000,000 | 160,000,000 | 41,300,000 | 38,700,000 | 45,000,000 | 149,200,000 | 151,200,000 | 154,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less—accumulated depreciation and amortization | -99,547,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes, mortgages and accounts receivable | 38,945,000 | 53,084,000 | 41,865,000 | 31,996,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes, mortgages and accounts receivable, | 44,173,000 | 35,919,000 | 34,303,000 | 32,627,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 30,328,000 | 26,969,000 | 17,281,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
environmental remediation costs | 52,300,000 | 52,263,000 | 59,006,000 | 15,000,000 | 14,712,000 | 14,874,000 | 16,953,000 | 17,317,000 | 17,008,000 | 16,527,000 | 18,664,000 | 17,978,000 | 18,603,000 | 17,660,000 | 17,827,000 | 18,004,000 | 18,001,000 | 18,523,000 | 19,581,000 | 18,392,000 | 17,028,000 | 17,242,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
other receivables | 4,210,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -584,000 | -1,153,000 | -1,731,000 | -2,145,000 | -2,690,000 | -2,993,000 | -3,425,000 | -3,461,000 | -4,009,000 | -4,296,000 | -2,164,000 | -2,088,000 | -3,750,000 | -2,299,000 | -1,224,000 | -191,000 | -894,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
recoveries from state underground storage tank funds | 3,982,000 | 3,966,000 | 4,136,000 | 4,390,000 | 4,205,000 | 3,882,000 | 4,089,000 | 4,344,000 | 4,462,000 | 4,223,000 | 4,570,000 | 4,497,000 | 4,639,000 | 4,652,000 | 4,409,000 | 4,147,000 | 3,929,000 | 4,058,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
note, mortgages and accounts receivable | 32,168,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 33,423,000 | 18,013,000 | 18,065,000 | 19,974,000 | 21,163,000 | 21,301,000 | 20,811,000 | 21,094,000 | 22,586,000 | 22,337,000 | 20,659,000 | 21,078,000 | 23,650,000 | 22,176,000 | 20,422,000 | 19,520,000 | 13,022,000 | 9,502,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net investment in direct financing lease | 20,540,000 | 20,464,000 | 20,373,000 | 19,229,000 | 19,156,000 | 17,454,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mortgages and accounts receivable | 1,796,000 | 2,111,000 | 2,174,000 | 2,431,000 | 2,402,000 | 2,351,000 | 2,672,000 | 3,092,000 | 1,533,000 | 1,526,000 | 1,363,000 | 1,451,000 | 1,473,000 | 4,612,000 | 4,317,000 | 2,791,000 | 4,213,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less – accumulated depreciation and amortization | -134,709,000 | -132,622,000 | -131,614,000 | -127,465,000 | -126,807,000 | -124,697,000 | -120,586,000 | -118,829,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders' equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders' equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
50,000,000 shares; issued 24,766,216 at september 30, 2009 and 24,766,166 at december 31, 2008 | 248,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders' equity | 207,614,000 | 207,102,000 | 204,526,000 | 210,299,000 | 211,469,000 | 210,628,000 | 224,303,000 | 223,960,000 | 224,591,000 | 226,882,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders' equity | 438,194,000 | 387,354,000 | 388,395,000 | 395,204,000 | 393,346,000 | 393,574,000 | 404,664,000 | 405,088,000 | 392,617,000 | 311,604,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt | 129,500,000 | 131,000,000 | 130,250,000 | 134,750,000 | 131,250,000 | 129,750,000 | 132,500,000 | 128,820,000 | 131,678,000 | 126,686,000 | 46,701,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
50,000,000 shares; issued 24,766,216 at june 30, 2009 and 24,766,166 at december 31, 2008 | 248,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
50,000,000 shares; issued 24,766,216 at march 31, 2009 and 24,766,166 at december 31, 2008 | 248,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the accompanying notes are an integral part of these consolidated financial statements. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
50,000,000 shares; issued 24,765,685 at september 30, 2008 and 24,765,065 at december 31, 2007 | 248,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
50,000,000 shares; issued 24,765,685 at june 30, 2008 and 24,765,065 at december 31, 2007 | 248,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
50,000,000 shares; issued 24,765,615 at march 31, 2008 and 24,765,065 at december 31, 2007 | 248,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies (notes 2, 3, 5 and 6) shareholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
50,000,000 shares; issued 24,764,875 at september 30, 2007 and 24,764,765 at december 31, 2006 | 248,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
50,000,000 shares; issued 24,764,875 at june 30, 2007and 24,764,765 at december 31, 2006 | 248,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less - accumulated depreciation and amortization | -114,520,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
50,000,000 shares; issued 24,764,815 at march 31, 2007 and 24,764,765 at december 31, 2006 | 248,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents | 953,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2006 and 24,716,614 at december 31, 2005 | 247,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 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 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 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 | 2012-03-31 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings | 23,348,000 | 14,014,000 | 14,786,000 | 22,295,000 | 15,335,000 | 16,711,000 | 16,723,000 | 16,512,000 | 16,033,000 | 13,524,000 | 14,082,000 | 27,312,000 | 13,302,000 | 30,680,000 | 18,749,000 | 14,011,000 | 12,890,000 | 17,927,000 | 11,884,000 | 10,973,000 | 12,700,000 | 11,890,000 | 13,198,000 | 10,927,000 | 10,944,000 | 13,540,000 | 10,032,000 | 9,340,000 | 15,106,000 | 9,704,000 | 8,328,000 | 8,804,000 | 13,576,000 | 7,703,000 | 19,893,000 | 7,035,000 | 11,619,000 | -1,137,000 | -3,092,000 | 10,235,000 | 6,637,000 | 9,638,000 | 5,045,000 | 41,877,000 | 12,739,000 | 10,350,000 | 5,801,000 | -3,465,000 | 3,626,000 | 6,485,000 | 15,202,000 | 11,386,000 | 12,485,000 | 13,351,000 | 13,959,000 | 11,905,000 | 11,331,000 | 9,928,000 | 9,315,000 | 10,488,000 | 10,636,000 | 11,371,000 | 587,000 | 12,846,000 | 10,024,000 | 10,437,000 |
adjustments to reconcile net earnings to net cash flow from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization expense | 15,040,000 | 14,917,000 | 16,041,000 | 15,000,000 | 13,960,000 | 13,372,000 | 12,652,000 | 12,716,000 | 11,288,000 | 10,864,000 | 10,428,000 | 10,388,000 | 9,962,000 | 9,924,000 | 9,628,000 | 8,895,000 | 8,648,000 | 8,437,000 | 7,635,000 | 7,325,000 | 7,097,000 | 6,321,000 | 6,151,000 | 6,099,000 | 6,068,000 | 5,907,000 | 5,594,000 | 4,678,000 | 4,395,000 | 4,392,000 | 4,521,000 | 5,411,000 | 4,616,000 | 4,622,000 | 4,629,000 | 3,978,000 | 3,585,000 | 2,339,000 | 2,323,000 | 2,429,000 | 2,446,000 | 2,409,000 | 2,643,000 | 2,734,000 | 3,492,000 | 3,487,000 | 3,987,000 | 2,205,000 | 2,325,000 | 2,528,000 | 2,406,000 | 2,409,000 | 2,395,000 | 2,978,000 | 2,593,000 | 3,237,000 | 2,875,000 | 2,950,000 | 2,813,000 | 2,608,000 | 2,614,000 | 2,707,000 | 1,865,000 | |||
impairments | 647,000 | 455,000 | 1,169,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses on dispositions of real estate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent receivable | -2,556,000 | -2,401,000 | -1,949,000 | -2,328,000 | -1,484,000 | -1,771,000 | -1,546,000 | 24,000 | -1,582,000 | -1,281,000 | -1,194,000 | -1,013,000 | -863,000 | -878,000 | -704,000 | -644,000 | -778,000 | -736,000 | -820,000 | -851,000 | -777,000 | -849,000 | -830,000 | -955,000 | -971,000 | -1,020,000 | -1,223,000 | |||||||||||||||||||||||||||||||||||||||
recovery for credit loss direct financing leases | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangible market lease assets and liabilities and lease incentives | 151,000 | 119,000 | 121,000 | 24,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of investment in direct financing leases | 1,190,000 | 1,153,000 | 1,093,000 | 1,061,000 | 1,239,000 | 1,674,000 | 1,606,000 | 1,560,000 | 1,521,000 | 1,497,000 | 1,426,000 | 1,428,000 | 1,366,000 | 1,327,000 | 1,271,000 | 1,233,000 | 1,198,000 | 1,145,000 | 1,068,000 | 1,039,000 | 982,000 | 892,000 | 868,000 | 827,000 | 762,000 | 743,000 | 705,000 | 636,000 | 621,000 | 579,000 | 539,000 | 505,000 | 494,000 | 463,000 | 451,000 | 419,000 | 412,000 | 384,000 | 378,000 | 312,000 | ||||||||||||||||||||||||||
amortization of debt issuance costs | 363,000 | 363,000 | 1,405,000 | 563,000 | 563,000 | 564,000 | 563,000 | 459,000 | 249,000 | 248,000 | 255,000 | 240,000 | 238,000 | 239,000 | 229,000 | 260,000 | 259,000 | 259,000 | 260,000 | 261,000 | 260,000 | 240,000 | 235,000 | 235,000 | ||||||||||||||||||||||||||||||||||||||||||
accretion expense | 74,000 | 67,000 | 97,000 | 108,000 | 91,000 | 84,000 | 124,000 | 163,000 | 144,000 | 120,000 | 158,000 | 222,000 | 215,000 | 378,000 | 444,000 | 407,000 | 402,000 | 461,000 | 453,000 | 456,000 | 466,000 | 475,000 | 494,000 | 538,000 | 529,000 | 617,000 | 691,000 | 826,000 | 762,000 | 1,033,000 | 1,087,000 | 1,056,000 | 1,011,000 | 953,000 | 1,310,000 | 1,121,000 | 1,229,000 | 1,169,000 | 924,000 | 666,000 | 810,000 | 774,000 | 160,000 | 136,000 | 216,000 | 214,000 | 180,000 | 165,000 | 253,000 | 177,000 | 355,000 | 245,000 | 190,000 | 166,000 | 326,000 | 264,000 | 217,000 | 167,000 | ||||||||
stock-based compensation expense | 1,789,000 | 1,790,000 | 1,613,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 589,000 | -565,000 | 519,000 | -98,000 | 1,989,000 | -1,636,000 | 2,248,000 | 1,321,000 | -2,305,000 | -160,000 | 46,000 | 92,000 | -696,000 | -900,000 | 720,000 | -1,091,000 | -824,000 | 1,215,000 | -407,000 | -2,506,000 | 1,461,000 | -556,000 | -1,038,000 | 1,257,000 | -486,000 | -2,096,000 | 2,190,000 | -89,000 | -1,663,000 | 1,685,000 | -2,110,000 | 428,000 | -1,473,000 | 773,000 | 482,000 | -673,000 | -281,000 | -1,074,000 | -392,000 | -907,000 | -610,000 | 1,179,000 | -1,337,000 | 20,672,000 | 165,000 | 1,347,000 | -880,000 | -92,000 | -7,479,000 | -7,397,000 | 125,000 | -60,000 | 269,000 | 23,000 | 219,000 | -63,000 | ||||||||||
prepaid expenses and other assets | -4,996,000 | 267,000 | -1,744,000 | -21,000 | 1,024,000 | -16,000 | 506,000 | 659,000 | -580,000 | -766,000 | -1,598,000 | -817,000 | -101,000 | -452,000 | -595,000 | 122,000 | -345,000 | -477,000 | 173,000 | -727,000 | -188,000 | 313,000 | 153,000 | -765,000 | -244,000 | 96,000 | -235,000 | 3,611,000 | -3,945,000 | 257,000 | -181,000 | 141,000 | 193,000 | 292,000 | 63,000 | 489,000 | -433,000 | -308,000 | 368,000 | 70,000 | 349,000 | 3,147,000 | -303,000 | 256,000 | -52,000 | -102,000 | -165,000 | 240,000 | -216,000 | 56,000 | 30,000 | -353,000 | 294,000 | -15,000 | 85,000 | 155,000 | 238,000 | -55,000 | -453,000 | 79,000 | 52,000 | 192,000 | ||||
environmental remediation obligations | -4,932,000 | -715,000 | -1,049,000 | -786,000 | -1,011,000 | -1,598,000 | -1,361,000 | -2,240,000 | -1,719,000 | -1,225,000 | -973,000 | -7,002,000 | -1,219,000 | -18,077,000 | -1,790,000 | -1,517,000 | -2,111,000 | -921,000 | -2,249,000 | -2,489,000 | -2,113,000 | -1,704,000 | -2,558,000 | -1,873,000 | -2,363,000 | -3,141,000 | -2,012,000 | -2,513,000 | -4,966,000 | -8,273,000 | -10,988,000 | -4,331,000 | -4,714,000 | -4,607,000 | -11,149,000 | -4,913,000 | -4,430,000 | -2,993,000 | -6,415,000 | -2,413,000 | -3,107,000 | -4,433,000 | -5,253,000 | -4,332,000 | -4,060,000 | -1,966,000 | ||||||||||||||||||||
accounts payable and accrued liabilities | 166,000 | 6,829,000 | -3,097,000 | 3,630,000 | -598,000 | 321,000 | -2,790,000 | 235,000 | 1,060,000 | -278,000 | -1,488,000 | 541,000 | 573,000 | -136,000 | -3,100,000 | -3,170,000 | -244,000 | -2,308,000 | 776,000 | 318,000 | -2,800,000 | 6,175,000 | 444,000 | -2,017,000 | 614,000 | 1,025,000 | -426,000 | 569,000 | -679,000 | 375,000 | -983,000 | 1,081,000 | -99,000 | -1,581,000 | 13,000 | 1,520,000 | 2,644,000 | -664,000 | -1,012,000 | -712,000 | -695,000 | -2,588,000 | 2,084,000 | 7,227,000 | -561,000 | 1,339,000 | 200,000 | -774,000 | 469,000 | -2,949,000 | ||||||||||||||||
net cash flow from operating activities | 30,535,000 | 34,735,000 | 28,677,000 | 34,633,000 | 29,729,000 | 29,951,000 | 30,821,000 | 25,951,000 | 26,106,000 | 22,420,000 | 25,215,000 | 24,462,000 | 22,579,000 | 20,830,000 | 18,684,000 | 20,597,000 | 19,407,000 | 20,815,000 | 14,915,000 | 17,874,000 | 26,434,000 | 16,905,000 | 14,655,000 | 15,737,000 | 13,451,000 | 17,299,000 | 18,415,000 | 8,836,000 | 12,948,000 | 3,923,000 | 13,933,000 | 9,577,000 | 9,441,000 | 15,333,000 | 10,762,000 | 17,271,000 | 6,322,000 | 6,836,000 | 8,580,000 | 5,853,000 | 7,968,000 | 4,877,000 | 8,257,000 | 12,208,000 | 11,999,000 | 11,435,000 | 12,610,000 | 10,874,000 | 11,688,000 | 10,901,000 | 11,053,000 | |||||||||||||||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property acquisitions | -52,753,000 | -77,216,000 | -10,012,000 | -85,582,000 | -53,551,000 | -65,611,000 | -85,326,000 | -55,084,000 | -119,728,000 | -25,165,000 | -48,095,000 | -73,987,000 | -9,090,000 | -47,161,000 | -7,037,000 | -63,341,000 | -41,452,000 | -21,852,000 | -36,138,000 | -11,350,000 | -57,321,000 | -13,624,000 | -19,406,000 | -126,085,000 | -11,646,000 | -6,154,000 | ||||||||||||||||||||||||||||||||||||||||
capital expenditures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
free cash flows | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
addition to construction in progress | 4,000 | -16,000 | 14,000 | 6,000 | -184,000 | -482,000 | -430,000 | -145,000 | -75,000 | -30,000 | -99,000 | -7,000 | -16,000 | -20,000 | -13,000 | -37,000 | -24,000 | -127,000 | -206,000 | -103,000 | 7,000 | 72,000 | -279,000 | -151,000 | -958,000 | -826,000 | -266,000 | -145,000 | -498,000 | -196,000 | -160,000 | -38,000 | -183,000 | -25,000 | -445,000 | |||||||||||||||||||||||||||||||
proceeds from dispositions of real estate | 1,718,000 | 3,124,000 | 249,000 | 7,378,000 | 4,376,000 | 143,000 | 1,089,000 | 6,854,000 | 1,713,000 | -5,000 | 2,639,000 | 12,594,000 | 912,000 | 329,000 | 10,369,000 | 2,278,000 | 284,000 | 8,497,000 | 219,000 | 330,000 | 851,000 | 0 | 515,000 | 77,000 | 65,000 | 971,000 | 605,000 | 6,154,000 | 15,073,000 | 30,356,000 | 5,459,000 | 15,461,000 | 3,973,000 | 869,000 | 4,389,000 | 624,000 | 668,000 | 116,000 | 69,000 | 50,000 | 2,100,000 | 639,000 | 1,058,000 | 398,000 | 1,023,000 | 1,369,000 | 1,412,000 | 1,491,000 | 1,282,000 | 5,489,000 | 1,501,000 | 148,000 | ||||||||||||||
deposits for property acquisitions | -900,000 | 7,028,000 | -150,000 | -5,182,000 | -2,196,000 | 1,124,000 | 3,231,000 | -2,508,000 | -1,237,000 | -155,000 | 7,830,000 | -10,170,000 | 332,000 | 1,233,000 | 1,733,000 | -10,000 | 250,000 | 690,000 | 278,000 | -23,000 | 50,000 | -20,000 | -130,000 | -150,000 | 2,322,000 | -2,798,000 | 2,187,000 | -2,060,000 | ||||||||||||||||||||||||||||||||||||||
issuance of notes and mortgages receivable | -930,000 | -5,359,000 | -1,078,000 | -1,837,000 | -2,155,000 | -6,432,000 | -12,713,000 | -30,652,000 | -47,016,000 | -25,017,000 | -16,583,000 | -8,955,000 | -5,532,000 | -3,152,000 | -1,673,000 | -1,192,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
collection of notes and mortgages receivable | 249,000 | 15,461,000 | 239,000 | 11,073,000 | 25,556,000 | 10,577,000 | 57,537,000 | 23,851,000 | 12,870,000 | 876,000 | 4,565,000 | 483,000 | 444,000 | 113,000 | 608,000 | 4,448,000 | 376,000 | 535,000 | 3,801,000 | 1,144,000 | 2,691,000 | 1,423,000 | 898,000 | 1,905,000 | 1,278,000 | 926,000 | 651,000 | 740,000 | 480,000 | 278,000 | 574,000 | 279,000 | 15,063,000 | 1,616,000 | 1,417,000 | 903,000 | 400,000 | 927,000 | 1,040,000 | 740,000 | 439,000 | 564,000 | 10,022,000 | 8,295,000 | 782,000 | 1,726,000 | 534,000 | 241,000 | 295,000 | 633,000 | ||||||||||||||||
net cash flow used in investing activities | -52,722,000 | -57,156,000 | -10,788,000 | -74,464,000 | -28,362,000 | -60,849,000 | -36,794,000 | -57,808,000 | -153,517,000 | -49,496,000 | -49,884,000 | -78,137,000 | -13,282,000 | -39,721,000 | -7,916,000 | -57,569,000 | -893,000 | -134,000 | -2,042,000 | 2,368,000 | ||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings from credit facility | 85,000,000 | 75,000,000 | 300,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of credit facility | -70,000,000 | -57,500,000 | -225,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior unsecured notes | 0 | 0 | 125,000,000 | 0 | 0 | 0 | 125,000,000 | 0 | 0 | 0 | 100,000,000 | 0 | 0 | 0 | 50,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of term loan | 0 | 0 | -150,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of senior unsecured notes | 0 | 0 | -50,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loan | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of finance lease liability | -31,000 | -31,000 | -62,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of cash dividends | -27,378,000 | -26,837,000 | -26,524,000 | -25,406,000 | -25,032,000 | -24,937,000 | -24,834,000 | -23,196,000 | -22,251,000 | -20,955,000 | -20,562,000 | -19,604,000 | -19,605,000 | -19,604,000 | -19,451,000 | -17,762,000 | -17,672,000 | -17,314,000 | -15,752,000 | -15,616,000 | -15,163,000 | -14,264,000 | -14,194,000 | -14,138,000 | -12,700,000 | -12,514,000 | -12,467,000 | -9,516,000 | -9,512,000 | -9,429,000 | -8,290,000 | -8,216,000 | -8,340,000 | -11,385,000 | -8,115,000 | -7,443,000 | -7,442,000 | -12,150,000 | -6,750,000 | -6,750,000 | -6,752,000 | -8,423,000 | -6,739,000 | -6,740,000 | -6,738,000 | -4,202,000 | -4,202,000 | |||||||||||||||||||
payments of debt issuance costs | 0 | -42,000 | -4,337,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
security deposits received | 152,000 | 335,000 | -41,000 | 1,124,000 | -23,000 | -160,000 | -9,000 | -12,000 | 63,000 | 0 | -29,000 | -242,000 | 3,000 | 2,010,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
payments in settlement of restricted stock units | 0 | 0 | -1,165,000 | -252,000 | 0 | -140,000 | -890,000 | -1,000 | -1,000 | 0 | -1,002,000 | 0 | 0 | 0 | -496,000 | 0 | -244,000 | -484,000 | 0 | 0 | -244,000 | 0 | 0 | -115,000 | -2,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net - equity offering | 32,510,000 | 32,765,000 | -2,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net - atm program | -43,000 | -72,000 | 11,014,000 | -139,000 | 23,892,000 | 7,271,000 | -66,000 | 31,158,000 | 82,958,000 | -60,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flow from financing activities | 20,210,000 | 23,618,000 | -21,117,000 | -6,332,000 | 25,272,000 | 14,488,000 | 25,411,000 | 124,193,000 | 10,110,000 | 39,730,000 | 51,053,000 | -19,796,000 | -19,815,000 | 19,316,000 | 27,113,000 | 8,718,000 | -22,866,000 | 45,695,000 | -13,844,000 | 49,476,000 | -2,805,000 | 4,072,000 | 3,632,000 | -9,707,000 | -20,079,000 | -17,947,000 | 163,000 | -16,170,000 | -8,045,000 | -10,045,000 | -14,275,000 | -8,265,000 | -14,396,000 | -6,315,000 | 69,364,000 | |||||||||||||||||||||||||||||||
change in cash, cash equivalents and restricted cash | -1,977,000 | 1,197,000 | -3,228,000 | 6,595,000 | -61,000 | -5,848,000 | 7,645,000 | -1,576,000 | -3,373,000 | -13,280,000 | 12,266,000 | -1,869,000 | -8,616,000 | -36,957,000 | 32,230,000 | -11,772,000 | -12,994,000 | -23,244,000 | 33,232,000 | -10,812,000 | 14,268,000 | 10,076,000 | 6,421,000 | -27,658,000 | 618,000 | 260,000 | -1,686,000 | 3,588,000 | -3,555,000 | 5,633,000 | ||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 0 | 0 | 13,617,000 | 0 | 0 | 5,286,000 | 0 | 0 | 11,249,000 | 0 | 0 | 26,461,000 | 0 | 0 | 57,054,000 | 0 | 0 | 23,664,000 | 0 | 0 | 48,742,000 | 0 | 0 | 20,813,000 | 0 | 0 | 13,194,000 | |||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | -1,977,000 | 1,197,000 | 10,389,000 | -61,000 | -5,848,000 | 12,931,000 | -3,373,000 | -13,280,000 | 23,515,000 | -8,616,000 | -36,957,000 | 58,691,000 | -11,772,000 | -12,994,000 | 33,810,000 | 33,232,000 | -10,812,000 | 37,932,000 | 10,076,000 | 6,421,000 | 21,084,000 | 618,000 | 260,000 | 19,127,000 | 3,588,000 | -3,555,000 | 18,827,000 | |||||||||||||||||||||||||||||||||||||||
gains on dispositions of real estate | -1,558,000 | -328,000 | -1,217,000 | -3,153,000 | -26,975,000 | -4,174,000 | -8,432,000 | -490,000 | -3,948,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net earnings to net cash flow provided by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment charges | 1,499,000 | 675,000 | 512,000 | 1,280,000 | 1,273,000 | 986,000 | 2,462,000 | 522,000 | 1,318,000 | 798,000 | 391,000 | 1,038,000 | 1,198,000 | 756,000 | 776,000 | 1,325,000 | 507,000 | 1,031,000 | 928,000 | 701,000 | 771,000 | 831,000 | 1,160,000 | 2,817,000 | 2,393,000 | 914,000 | 3,737,000 | 6,027,000 | 1,991,000 | 2,487,000 | 2,309,000 | 4,460,000 | 2,883,000 | 7,913,000 | 14,951,000 | 2,906,000 | 2,014,000 | 1,663,000 | 5,708,000 | 3,265,000 | 468,000 | 3,984,000 | 3,390,000 | 7,406,000 | 2,783,000 | 363,000 | 1,513,000 | 994,000 | 66,000 | |||||||||||||||||
loss on extinguishment of debt | 0 | 0 | 0 | 43,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(recovery) allowance for credit loss on notes and mortgages receivable and direct financing leases | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangible market lease assets and liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flow provided by operating activities | 3,446,000 | 6,599,000 | 3,635,000 | 1,814,000 | 18,379,000 | 14,932,000 | 14,018,000 | 14,246,000 | 14,828,000 | 13,831,000 | 12,999,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flow provided by financing activities | 42,312,000 | -7,399,000 | -5,427,000 | -4,740,000 | -26,306,000 | 197,897,000 | -15,535,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on dispositions of real estate | -7,219,000 | -82,000 | -187,000 | -869,000 | 0 | -427,000 | 51,000 | 29,000 | -3,016,000 | -649,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
recovery for credit loss on direct financing leases | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | 1,561,000 | 1,561,000 | 1,369,000 | 1,443,000 | 1,444,000 | 1,275,000 | 1,227,000 | 1,232,000 | 1,084,000 | 1,037,000 | 1,032,000 | 905,000 | 867,000 | 868,000 | 732,000 | 664,000 | 665,000 | 474,000 | 461,000 | 463,000 | 385,000 | |||||||||||||||||||||||||||||||||||||||||||||
borrowings under revolving credit facility | 57,500,000 | 22,500,000 | 60,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments under revolving credit facility | -62,500,000 | -55,000,000 | -20,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments under senior unsecured notes | 0 | 0 | -75,043,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | 0 | 0 | -414,000 | 1,000 | 0 | -588,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of finance lease obligations | -68,000 | -64,000 | -59,000 | -79,000 | -85,000 | -79,000 | -125,000 | -118,000 | -112,000 | -160,000 | -173,000 | -174,000 | -166,000 | -159,000 | -153,000 | -139,000 | -132,000 | -127,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net - common stock offerings | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | 9,576,000 | 9,094,000 | 9,621,000 | 7,824,000 | 6,874,000 | 7,371,000 | 6,723,000 | 6,739,000 | 6,074,000 | 5,976,000 | 5,939,000 | 5,814,000 | 6,460,000 | 6,407,000 | 6,347,000 | 5,794,000 | 5,816,000 | 5,759,000 | 5,449,000 | 4,785,000 | 5,126,000 | 4,094,000 | 4,062,000 | 3,678,000 | 3,842,000 | 1,343,000 | 1,079,000 | 1,021,000 | 1,322,000 | 1,441,000 | 1,298,000 | 1,489,000 | 1,423,000 | 1,580,000 | 1,653,000 | 2,072,000 | 3,060,000 | 2,214,000 | 168,000 | 1,579,000 | ||||||||||||||||||||||||||
income taxes | 0 | -68,000 | 368,000 | 41,000 | 159,000 | 404,000 | 22,000 | 47,000 | 68,000 | 284,000 | 25,000 | 39,000 | 251,000 | 26,000 | 25,000 | 222,000 | -22,000 | 2,000 | 244,000 | -57,000 | -153,000 | 246,000 | -1,000 | 262,000 | 110,000 | 2,000 | 131,000 | 185,000 | 23,000 | -54,000 | 97,000 | 97,000 | 176,000 | 65,000 | 84,000 | 29,000 | 178,000 | 74,000 | 10,000 | 134,000 | 176,000 | 185,000 | 148,000 | 199,000 | -2,000 | 161,000 | 155,000 | 174,000 | ||||||||||||||||||
non-cash transactions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends declared but not yet paid | 375,000 | 95,000 | 24,952,000 | 947,000 | 1,293,000 | 20,969,000 | 0 | 1,000 | 19,618,000 | 258,000 | 95,000 | 17,690,000 | 343,000 | 136,000 | 15,632,000 | 34,000 | 73,000 | 14,555,000 | 120,000 | 135,000 | 12,890,000 | |||||||||||||||||||||||||||||||||||||||||||||
gain on dispositions of real estate | -141,000 | -1,044,000 | -583,000 | -316,000 | -587,000 | -344,000 | -1,149,000 | -6,153,000 | -2,072,000 | -547,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net - february 2023 forward offering | -10,000 | -48,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of above and below-market leases and lease incentives | -379,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
security deposits refunded | 385,000 | 607,000 | -18,000 | -8,000 | -1,128,000 | 873,000 | -3,000 | -36,000 | -11,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance for credit loss on notes and mortgages receivable and direct financing leases | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of above-market and below-market leases | 47,000 | -4,000 | -27,000 | 25,000 | 1,000 | 4,000 | 0 | 9,000 | 15,000 | -27,000 | -57,000 | -68,000 | -72,000 | -108,000 | -152,000 | -170,000 | -172,000 | -265,000 | -40,000 | -34,000 | -69,000 | -142,000 | -127,000 | -135,000 | -754,000 | -163,000 | -170,000 | -173,000 | -647,000 | -190,000 | -190,000 | -198,000 | -201,000 | -201,000 | ||||||||||||||||||||||||||||||||
borrowings from revolving credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of revolving credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net - 2021 atm program | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of notes and mortgages receivable related to property dispositions | 0 | 0 | 0 | 792,000 | 0 | 0 | 2,525,000 | 788,000 | 0 | 362,000 | 70,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under credit agreement | 23,500,000 | 20,000,000 | 5,000,000 | 0 | 15,000,000 | 40,000,000 | 50,000,000 | 0 | 65,000,000 | 0 | 30,000,000 | 5,000,000 | 20,000,000 | 45,000,000 | 15,000,000 | 5,000,000 | 0 | 0 | 0 | 4,000,000 | 3,500,000 | 1,500,000 | -2,750,000 | 3,850,000 | -2,850,000 | 5,000,000 | 81,500,000 | |||||||||||||||||||||||||||||||||||||||
repayments under credit agreement | -23,500,000 | -90,000,000 | -5,000,000 | 0 | -75,000,000 | -15,000,000 | -12,500,000 | -25,000,000 | -15,000,000 | -115,000,000 | -5,000,000 | -35,000,000 | -10,000,000 | -110,000,000 | -5,000,000 | -35,000,000 | -5,000,000 | -55,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under credit agreements | 0 | 0 | 0 | 8,000,000 | 8,400,000 | 49,100,000 | 71,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments under credit agreements | 0 | -4,000,000 | -19,000,000 | -4,000,000 | -65,900,000 | 0 | -150,290,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for extinguishment of debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net - atm | -57,000 | -26,000 | 19,430,000 | 9,312,000 | 20,266,000 | 26,622,000 | 11,943,000 | -27,000 | 2,154,000 | 6,680,000 | -17,000 | 6,938,000 | 13,797,000 | -83,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
security deposits (refunded) received | 605,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(issuance) of notes and mortgages receivable | -8,395,000 | -801,000 | 6,000 | -88,000 | -382,000 | -102,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flow (used in) investing activities | -19,785,000 | -33,278,000 | -13,553,000 | -19,191,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flow from investing activities | -53,082,000 | 2,326,000 | 1,479,000 | -122,341,000 | -13,234,000 | -2,001,000 | -5,219,000 | -850,000 | 16,382,000 | 2,405,000 | 4,932,000 | 1,155,000 | -213,707,000 | 2,896,000 | -3,383,000 | 5,872,000 | 9,627,000 | 11,389,000 | 14,710,000 | -31,000 | -160,000 | 535,000 | ||||||||||||||||||||||||||||||||||||||||||||
allowance for doubtful accounts | 102,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance for uncollectible accounts | 85,000 | 126,000 | 132,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flow (used in) financing activities | -44,639,000 | -20,464,000 | -7,676,000 | -5,689,000 | -23,470,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of loan origination costs | 233,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of loan origination costs | -46,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -120,000 | -284,000 | 9,000 | 418,000 | 424,000 | 387,000 | 557,000 | 454,000 | 444,000 | 18,000 | 794,000 | 622,000 | 1,341,000 | 1,157,000 | 884,000 | 891,000 | 1,653,000 | 1,847,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
allowance (recoveries) for uncollectible accounts | 139,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of credit agreement origination costs | -2,759,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gains) loss on dispositions of real estate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
continuing operations | -163,000 | -507,000 | 331,000 | -1,042,000 | -11,000 | -4,721,000 | -644,000 | 2,515,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | 27,000 | 21,000 | 0 | 157,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent receivable, net of allowance | -794,000 | -934,000 | -812,000 | -1,174,000 | -1,083,000 | -1,049,000 | -1,210,000 | -1,023,000 | -1,325,000 | -1,098,000 | -955,000 | -444,000 | -1,166,000 | -1,157,000 | -1,389,000 | 672,000 | -2,460,000 | -77,000 | -2,580,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 106,997,000 | 1,580,000 | 4,280,000 | 11,946,000 | 2,819,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss (gains) on dispositions of real estate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flow used in financing activities | -5,314,000 | -7,973,000 | -14,037,000 | -10,919,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(recoveries) allowance for uncollectible accounts | 158,000 | -132,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of credit agreement and senior unsecured notes origination costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based employee compensation expense | 210,000 | 175,000 | 195,000 | 177,000 | 168,000 | 143,000 | 128,000 | 121,000 | 125,000 | 106,000 | 97,000 | 94,000 | 85,000 | 87,000 | 88,000 | 66,000 | 304,000 | 68,000 | 66,000 | 54,000 | ||||||||||||||||||||||||||||||||||||||||||||||
change in restricted cash | -456,000 | -207,000 | 373,000 | 28,000 | 0 | 0 | 0 | 304,000 | -250,000 | 1,000,000 | 0 | -463,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under senior unsecured notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of capital lease obligations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of mortgage payable | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of loan origination costs | 0 | -73,000 | 0 | -2,769,000 | -100,000 | -343,000 | -59,000 | -3,642,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid in settlement of restricted stock units | -1,000 | 0 | -22,000 | -267,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in cash and cash equivalents | 2,336,000 | 3,376,000 | -1,301,000 | 4,170,000 | 186,000 | -6,030,000 | 3,146,000 | 3,529,000 | -5,285,000 | 695,000 | -221,000 | -4,113,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property acquisitions and capital expenditures | -1,862,000 | -1,000 | -292,000 | -908,000 | -1,700,000 | -10,801,000 | -3,579,000 | -2,849,000 | -9,000 | 6,179,000 | -651,000 | -72,505,000 | -197,000 | -1,654,000 | -29,000 | -1,749,000 | -716,000 | -1,201,000 | -165,393,000 | -56,000 | -7,000 | -3,162,000 | -1,500,000 | -1,283,000 | -1,950,000 | -629,000 | -2,207,000 | -625,000 | -3,118,000 | -1,282,000 | -3,153,000 | |||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 3,942,000 | 0 | 0 | 3,111,000 | 0 | 0 | 12,035,000 | 0 | 0 | 16,876,000 | 0 | 0 | 7,698,000 | 0 | 6,122,000 | 0 | 0 | 0 | 3,050,000 | 0 | 2,178,000 | 0 | 0 | 2,071,000 | 0 | 0 | 1,195,000 | |||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 3,376,000 | -1,301,000 | 8,112,000 | -6,030,000 | 3,146,000 | 6,640,000 | 695,000 | -221,000 | 7,922,000 | -2,109,000 | -11,947,000 | 18,726,000 | -2,105,000 | 2,405,000 | 16,087,000 | -8,481,000 | 23,422,000 | -6,504,000 | 6,950,000 | 3,141,000 | 2,574,000 | 4,489,000 | 2,207,000 | 272,000 | -340,000 | 414,000 | 1,430,000 | |||||||||||||||||||||||||||||||||||||||
issuance of mortgages receivable related to property dispositions | 255,000 | 780,000 | 779,000 | 15,107,000 | 471,000 | 872,000 | 1,658,000 | 1,338,000 | 2,855,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in cash held for property acquisitions | -317,000 | 10,000 | 3,220,000 | -2,565,000 | 1,654,000 | 535,000 | 3,270,000 | -1,964,000 | 10,089,000 | 4,831,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
credit agreement origination costs | 0 | -175,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bad debt expense | 230,000 | 369,000 | 324,000 | 358,000 | 38,000 | 438,000 | 0 | 143,000 | 697,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | 3,993,000 | 4,015,000 | 4,182,000 | 2,332,000 | 2,114,000 | 1,938,000 | 2,622,000 | 2,371,000 | 2,911,000 | 2,626,000 | 1,655,000 | 1,743,000 | 1,820,000 | 1,692,000 | 1,038,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
investment in direct financing leases | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of notes, mortgages and other receivables | -3,335,000 | -1,773,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under prior credit agreement | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments under prior credit agreement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under new credit agreement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments under new credit agreement | -18,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments under term loan | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments of mortgage notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash transactions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mortgage payable, net related to property acquisition | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued construction in progress | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on dispositions of real estate - discontinued operations | -228,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on dispositions of real estate - continuing operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from dispositions of real estate - discontinued operations | 522,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from dispositions of real estate - continuing operations | 3,818,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment under prior credit agreement | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowing under new credit agreement | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowing under term loan | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on dispositions of real estate - continuing operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowing under term loan agreement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on dispositions of real estate—discontinued operations | -92,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on dispositions of real estate—continuing operations | 218,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from dispositions of real estate—discontinued operations | 621,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from dispositions of real estate—continuing operations | 125,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under credit line | 12,500,000 | 0 | 0 | 0 | 3,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments under credit line | -6,000,000 | -2,000,000 | -7,000,000 | -9,000,000 | -18,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of credit line and term loan origination costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under term loan | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of notes and mortgage receivables related to property dispositions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization expense: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on dispositions of real estate: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from dispositions of real estate: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of notes and mortgages receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from direct financing leases and dispositions of real estate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on dispositions/acquisition of real estate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance for accounts receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock | -3,000 | 91,989,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of mortgages related to property dispositions | 3,791,000 | 1,687,000 | 1,459,000 | 1,777,000 | 2,007,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance (credit) for accounts receivable | -14,111,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash held for property acquisitions | -6,207,000 | 12,113,000 | -12,786,000 | 1,672,000 | -1,271,000 | 142,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under term loan agreement | 0 | 0 | 100,000,000 | -130,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments under term loan agreement | 0 | 0 | -22,030,000 | -195,000 | -195,000 | -195,000 | -195,000 | -195,000 | -195,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -2,109,000 | -11,947,000 | 1,850,000 | 489,000 | -2,105,000 | 2,405,000 | 8,389,000 | -8,481,000 | 17,300,000 | 2,535,000 | -6,504,000 | 6,950,000 | 91,000 | -2,884,000 | 396,000 | 4,489,000 | 2,207,000 | -1,799,000 | 567,000 | -340,000 | 414,000 | 235,000 | ||||||||||||||||||||||||||||||||||||||||||||
cash paid (refunded) during the period for: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | 124,000 | 29,000 | 297,000 | 239,000 | 107,000 | 71,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flow provided by investing activities | -57,705,000 | 2,650,000 | 2,281,000 | 821,000 | -554,000 | -195,529,000 | 541,000 | 23,000 | 95,000 | 297,000 | -348,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance (credit) for deferred rent and accounts receivable | -1,831,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance for deferred rent and accounts receivable | -621,000 | -215,000 | 6,519,000 | 10,220,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of credit agreement origination costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of (accretion in) investment in direct financing leases | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains from dispositions of real estate | -578,000 | -2,708,000 | -533,000 | -251,000 | -68,000 | -15,000 | -1,328,000 | -310,000 | -269,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rental revenue, net of allowance | -1,479,000 | -872,000 | -507,000 | -224,000 | 40,000 | 294,000 | -39,000 | -21,000 | -138,000 | -323,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investment in direct financing leases | 181,000 | 181,000 | 161,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | -2,111,000 | -1,879,000 | -1,455,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
environmental remediation costs | -1,358,000 | -2,884,000 | -927,000 | 47,000 | -377,000 | -2,410,000 | -659,000 | 31,000 | 235,000 | -2,509,000 | 680,000 | -630,000 | -532,000 | -279,000 | -776,000 | -1,535,000 | 816,000 | -727,000 | 1,366,000 | |||||||||||||||||||||||||||||||||||||||||||||||
issuance of notes receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash held for property acquisitions | -572,000 | 0 | 60,000 | 1,124,000 | 628,000 | 1,612,000 | -90,000 | 1,459,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of investment in direct financing lease | 89,000 | -75,000 | -91,000 | -84,000 | -73,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
recoveries from state underground storage tank funds | 63,000 | 285,000 | 335,000 | -87,000 | -242,000 | 326,000 | -153,000 | 455,000 | 37,000 | 234,000 | 101,000 | -92,000 | -153,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 156,000 | 1,320,000 | -1,293,000 | -435,000 | 377,000 | 1,608,000 | 765,000 | -225,000 | -259,000 | -670,000 | 123,000 | -723,000 | 388,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
(issuance) collection of note and mortgages receivable | -30,312,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings (repayments) under credit agreement | 118,700,000 | -3,600,000 | 750,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(repayments) under term loan agreement | -195,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends paid | -14,432,000 | -14,429,000 | -14,278,000 | -11,783,000 | -11,842,000 | -11,805,000 | -11,669,000 | -11,670,000 | -11,545,000 | -11,545,000 | -11,534,000 | -11,538,000 | -11,538,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from dispositions of real estate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collection of mortgages receivable | 46,000 | 40,000 | 38,000 | 34,000 | 31,000 | -239,000 | 120,000 | 34,000 | 34,000 | 164,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(repayments) borrowings under credit agreement | 2,600,000 | -2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(repayments) borrowings under term loan agreement | -195,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid (refunded)during the year for: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net earnings to | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flow provided by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in cash held for property acquisitions | -60,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the accompanying notes are an integral part of these consolidated financial statements. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance for deferred rent receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mortgages and accounts receivable | 214,000 | -1,590,000 | -37,000 | 76,000 | -32,000 | -12,000 | 1,446,000 | -327,000 | -1,560,000 | 485,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collection (issuance) of mortgages receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of mortgages payable | -170,000 | -8,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock options exercised | 0 | 0 | 9,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid (refunded) during the year for: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collection (issuance) of mortgages receivable net | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flow from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rental revenue | 188,000 | -518,000 | -485,000 | -361,000 | -439,000 | -571,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued income taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(increase) decrease in cash held for property acquisitions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase (decrease) in cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information cash paid (refunded) during the year for: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net amortization of above-market and below-market leases | -388,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock issued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents at beginning of period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents at end of period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the accompanying notes are an integral part of these financial statements. |
