Innovative Industrial Properties, Inc(NYSE:IIPR)

Innovative Industrial Properties, Inc. is a self-advised Maryland corporation focused on the acquisition, ownership and management of specialized properties leased to experienced, state-licensed operators for their regulated medical-use cannabis facilities. Innovative Industrial Properties, Inc. has...
Founded: 2016
Full Time Employees: 14
Sector: Real Estate
Industry: REIT-Industrial
• 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 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | |||||||||||||||||||||||||||||||||||||
rental | 66,631,000 | 64,292,000 | 62,866,000 | 71,697,000 | 76,717,000 | 76,052,000 | 79,253,000 | 74,914,000 | 78,615,000 | 77,286,000 | 75,919,000 | 75,529,000 | 69,923,000 | 70,345,000 | 69,995,000 | 64,114,000 | 58,943,000 | 53,856,000 | 48,867,000 | 42,885,000 | 37,093,000 | 34,327,000 | 24,346,000 | 21,130,000 | 18,613,000 | 11,198,000 | 8,280,000 | 6,576,000 | 4,703,000 | 3,716,000 | 3,246,000 | 2,677,000 | 1,495,000 | 1,289,000 | |||
other | 26,000 | 393,000 | 25,000 | 25,000 | 27,000 | 474,000 | 540,000 | 540,000 | 541,000 | 540,000 | 538,000 | 538,000 | 538,000 | 538,000 | 516,000 | ||||||||||||||||||||||
total revenues | 66,657,000 | 64,685,000 | 62,891,000 | 71,722,000 | 76,744,000 | 76,526,000 | 79,793,000 | 75,454,000 | 79,156,000 | 77,826,000 | 76,457,000 | 76,067,000 | 70,461,000 | 70,883,000 | 70,511,000 | 64,504,000 | 58,943,000 | 53,856,000 | 48,867,000 | 42,885,000 | 37,093,000 | 34,327,000 | 24,346,000 | 21,130,000 | 17,672,000 | 11,555,000 | 8,617,000 | 6,823,000 | 4,783,000 | 3,926,000 | 3,314,000 | 2,764,000 | 1,559,000 | 1,289,000 | |||
yoy | -13.14% | -15.47% | -21.18% | -4.95% | -3.05% | -1.67% | 4.36% | -0.81% | 12.34% | 9.80% | 8.43% | 17.93% | 19.54% | 31.62% | 44.29% | 50.41% | 58.91% | 56.89% | 100.72% | 102.96% | 109.90% | 197.07% | 182.53% | 209.69% | 269.48% | 194.32% | 160.02% | 146.85% | 151.83% | 157.10% | |||||||
qoq | 3.05% | 2.85% | -12.31% | -6.54% | 0.28% | -4.09% | 5.75% | -4.68% | 1.71% | 1.79% | 0.51% | 7.96% | -0.60% | 0.53% | 9.31% | 9.43% | 9.45% | 10.21% | 13.95% | 15.61% | 8.06% | 41.00% | 15.22% | 19.57% | 52.94% | 34.10% | 26.29% | 42.65% | 21.83% | 18.47% | 19.90% | 20.95% | |||||
expenses: | |||||||||||||||||||||||||||||||||||||
property expenses | 7,980,000 | 7,951,000 | 6,867,000 | 7,379,000 | 7,605,000 | 7,295,000 | 6,863,000 | 6,709,000 | 7,193,000 | 6,318,000 | 5,759,000 | 5,623,000 | 3,288,000 | 2,823,000 | 2,427,000 | 1,982,000 | 1,826,000 | 1,365,000 | 482,000 | 770,000 | 1,019,000 | 2,919,000 | 414,000 | 600,000 | 374,000 | 357,000 | 337,000 | 247,000 | 80,000 | 210,000 | 68,000 | 87,000 | 64,000 | ||||
general and administrative expense | 7,967,000 | 8,681,000 | 8,626,000 | 8,461,000 | 8,891,000 | 9,330,000 | 9,661,000 | 9,562,000 | 10,908,000 | 10,981,000 | 10,570,000 | 10,373,000 | 10,232,000 | 10,804,000 | 8,707,000 | 8,777,000 | 6,450,000 | 5,307,000 | 5,604,000 | 5,600,000 | 4,487,000 | 3,339,000 | 3,010,000 | 3,346,000 | 3,151,000 | 2,156,000 | 2,593,000 | 1,918,000 | 1,982,000 | 1,442,000 | 1,474,000 | 1,477,000 | |||||
depreciation and amortization expense | 18,538,000 | 18,639,000 | 18,500,000 | 18,391,000 | 18,240,000 | 17,944,000 | 17,473,000 | 17,150,000 | 17,098,000 | 16,678,000 | 16,704,000 | 16,714,000 | 16,302,000 | 15,900,000 | 15,233,000 | 13,868,000 | |||||||||||||||||||||
impairment loss on real estate | 3,527,000 | ||||||||||||||||||||||||||||||||||||
total expenses | 34,485,000 | 35,271,000 | 33,993,000 | 37,758,000 | 34,736,000 | 34,569,000 | 33,997,000 | 33,421,000 | 35,199,000 | 33,977,000 | 33,033,000 | 32,710,000 | 29,822,000 | 29,527,000 | 26,367,000 | 24,627,000 | 20,481,000 | 17,563,000 | 15,927,000 | 15,209,000 | 14,232,000 | 13,904,000 | 10,170,000 | 8,853,000 | 7,070,000 | 4,734,000 | 4,545,000 | 3,383,000 | 2,976,000 | 2,355,000 | 2,078,000 | 2,040,000 | 1,264,000 | 1,754,000 | |||
gain on sale of real estate | -3,449,000 | ||||||||||||||||||||||||||||||||||||
income from operations | 31,846,000 | 29,414,000 | 28,898,000 | 33,964,000 | 42,008,000 | 41,957,000 | 42,347,000 | 42,033,000 | 43,957,000 | 43,849,000 | 43,424,000 | 43,357,000 | 44,240,000 | 41,356,000 | 44,144,000 | 39,877,000 | 38,462,000 | 36,293,000 | 32,940,000 | 27,676,000 | 22,861,000 | 20,423,000 | 14,176,000 | 12,277,000 | 10,602,000 | 6,821,000 | 4,072,000 | 3,440,000 | 1,807,000 | 1,571,000 | 1,236,000 | 724,000 | 295,000 | -465,000 | |||
yoy | -24.19% | -29.89% | -31.76% | -19.20% | -4.43% | -4.31% | -2.48% | -3.05% | -0.64% | 6.03% | -1.63% | 8.73% | 15.02% | 13.95% | 34.01% | 44.09% | 68.24% | 77.71% | 132.36% | 125.43% | 115.63% | 199.41% | 248.13% | 256.89% | 486.72% | 334.18% | 229.45% | 375.14% | 432.54% | -365.81% | |||||||
qoq | 8.27% | 1.79% | -14.92% | -19.15% | 0.12% | -0.92% | 0.75% | -4.38% | 0.25% | 0.98% | 0.15% | -2.00% | 6.97% | -6.32% | 10.70% | 3.68% | 5.98% | 10.18% | 19.02% | 21.06% | 11.94% | 44.07% | 15.47% | 15.80% | 55.43% | 67.51% | 18.37% | 90.37% | 15.02% | 27.10% | 70.72% | -163.44% | |||||
operating margin % | 47.78% | 45.47% | 45.95% | 47.36% | 54.74% | 54.83% | 53.07% | 55.71% | 55.53% | 56.34% | 56.80% | 57.00% | 62.79% | 58.34% | 62.61% | 61.82% | 65.25% | 67.39% | 67.41% | 64.54% | 61.63% | 59.50% | 58.23% | 58.10% | 59.99% | 59.03% | 47.26% | 50.42% | 37.78% | 40.02% | 37.30% | 26.19% | NaN% | 18.92% | -36.07% | NaN% | |
interest and other income | 6,721,000 | 4,416,000 | 1,821,000 | 2,075,000 | 2,317,000 | 2,233,000 | 1,784,000 | 773,000 | 581,000 | 57,000 | 72,000 | 110,000 | 91,000 | 124,000 | 338,000 | 653,000 | 989,000 | 1,444,000 | 1,144,000 | 1,537,000 | 1,172,000 | 859,000 | 261,000 | 306,000 | |||||||||||||
interest expense | -6,726,000 | -4,525,000 | -4,444,000 | -4,500,000 | -4,536,000 | -4,427,000 | -4,320,000 | -4,389,000 | -4,145,000 | -4,330,000 | -4,472,000 | -4,520,000 | -4,518,000 | -4,513,000 | -4,504,000 | -4,766,000 | -6,212,000 | -6,309,000 | -3,692,000 | -1,873,000 | -1,866,000 | -1,861,000 | -1,855,000 | -1,849,000 | -1,844,000 | -1,838,000 | -1,832,000 | -792,000 | |||||||||
net income | 31,841,000 | 29,305,000 | 26,024,000 | 31,077,000 | 40,025,000 | 40,215,000 | 41,993,000 | 39,428,000 | 41,633,000 | 41,594,000 | 41,269,000 | 41,092,000 | 41,506,000 | 37,616,000 | 40,214,000 | 35,050,000 | 28,630,000 | 30,094,000 | 29,339,000 | 25,927,000 | 21,333,000 | 19,215,000 | 13,310,000 | 11,872,000 | 9,902,000 | 6,520,000 | 3,412,000 | 3,641,000 | 2,666,000 | 1,832,000 | 1,542,000 | 945,000 | 334,000 | -422,000 | |||
yoy | -20.45% | -27.13% | -38.03% | -21.18% | -3.86% | -3.32% | 1.75% | -4.05% | 0.31% | 10.58% | 2.62% | 17.24% | 44.97% | 25.00% | 37.07% | 35.19% | 34.21% | 56.62% | 120.43% | 118.39% | 115.44% | 194.71% | 290.09% | 226.06% | 271.42% | 255.90% | 121.27% | 285.29% | 448.50% | -465.40% | |||||||
qoq | 8.65% | 12.61% | -16.26% | -22.36% | -0.47% | -4.23% | 6.51% | -5.30% | 0.09% | 0.79% | 0.43% | -1.00% | 10.34% | -6.46% | 14.73% | 22.42% | -4.86% | 2.57% | 13.16% | 21.53% | 11.02% | 44.37% | 12.11% | 19.89% | 51.87% | 91.09% | -6.29% | 36.57% | 45.52% | 18.81% | 63.17% | -179.15% | |||||
net income margin % | 47.77% | 45.30% | 41.38% | 43.33% | 52.15% | 52.55% | 52.63% | 52.25% | 52.60% | 53.44% | 53.98% | 54.02% | 58.91% | 53.07% | 57.03% | 54.34% | 48.57% | 55.88% | 60.04% | 60.46% | 57.51% | 55.98% | 54.67% | 56.19% | 56.03% | 56.43% | 39.60% | 53.36% | 55.74% | 46.66% | 46.53% | 34.19% | NaN% | 21.42% | -32.74% | NaN% | |
preferred stock dividends | -1,136,000 | -1,017,000 | -878,000 | -781,000 | -564,000 | -564,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | |||||||||||||||||
net income attributable to common stockholders | 30,705,000 | 28,288,000 | 25,146,000 | 30,296,000 | 39,461,000 | 39,651,000 | 41,655,000 | 39,090,000 | 41,295,000 | 41,256,000 | 40,931,000 | 40,754,000 | 41,168,000 | 37,278,000 | 39,876,000 | 34,712,000 | 28,292,000 | 29,756,000 | 29,001,000 | 25,589,000 | 20,995,000 | 18,877,000 | 12,972,000 | 11,534,000 | 9,564,000 | 6,182,000 | 3,074,000 | 2,328,000 | 1,494,000 | 1,204,000 | 607,000 | ||||||
net income attributable to common stockholders per share | |||||||||||||||||||||||||||||||||||||
basic | 1.07 | 0.99 | 0.87 | 1.05 | 1.37 | 1.38 | 1.45 | 1.37 | 1.46 | 1.46 | 1.45 | 1.45 | 1.47 | 1.33 | 1.42 | 1.35 | 1.18 | 1.24 | 1.21 | 1.07 | 0.93 | 0.87 | 0.73 | 0.72 | 0.84 | 0.56 | 0.31 | 0.26 | 0.22 | 0.18 | 0.1 | ||||||
diluted | 1.06 | 0.97 | 0.86 | 1.03 | 1.36 | 1.37 | 1.44 | 1.36 | 1.45 | 1.45 | 1.44 | 1.43 | 1.46 | 1.32 | 1.42 | 1.32 | 1.14 | 1.2 | 1.17 | 1.05 | 0.94 | 0.86 | 0.73 | 0.72 | 0.83 | 0.55 | 0.3 | 0.26 | 0.21 | 0.17 | 0.09 | ||||||
weighted-average shares outstanding: | |||||||||||||||||||||||||||||||||||||
basic | 28,005,228 | 27,912,881 | 27,924,092 | 28,275,549 | 28,226,402 | 28,254,565 | 28,250,843 | 28,145,017 | 27,977,807 | 27,983,004 | 27,981,517 | 27,949,747 | 27,345,047 | 27,938,568 | 27,850,561 | 25,620,253 | 23,903,017 | 23,890,537 | 23,889,761 | 23,889,398 | 19,443,602 | 21,594,637 | 17,530,721 | 15,784,296 | 10,546,016 | 10,918,477 | 9,667,079 | 9,664,775 | 7,138,952 | 6,636,638 | 6,635,651 | 5,883,610 | |||||
diluted | 28,377,227 | 28,303,600 | 28,317,693 | 28,588,022 | 28,530,650 | 28,579,687 | 28,572,138 | 28,461,986 | 28,255,797 | 28,265,605 | 28,257,239 | 28,223,698 | 27,663,169 | 28,157,934 | 28,036,690 | 26,340,224 | 26,261,155 | 26,260,704 | 26,168,682 | 26,152,551 | 19,557,619 | 21,708,725 | 17,644,829 | 15,898,091 | 10,684,068 | 11,057,697 | 9,807,503 | 9,797,676 | 7,285,801 | 6,785,800 | 6,783,674 | 6,025,067 | |||||
interest income | 1,570,000 | 1,613,000 | 2,553,000 | 2,685,000 | 3,966,000 | 1,784,000 | 993,000 | 221,000 | |||||||||||||||||||||||||||||
gain on exchange of exchangeable senior notes | 22,000 | ||||||||||||||||||||||||||||||||||||
loss on exchange of exchangeable senior notes | -7,000 | -118,000 | |||||||||||||||||||||||||||||||||||
other revenue | 390,000 | ||||||||||||||||||||||||||||||||||||
depreciation expense | 7,392,750 | 10,891,000 | 9,841,000 | 8,839,000 | 8,726,000 | 7,646,000 | 6,746,000 | 4,907,000 | 3,545,000 | 2,221,000 | 1,615,000 | 1,218,000 | 914,000 | 703,000 | 536,000 | 476,000 | |||||||||||||||||||||
preferred stock dividend | -253,500 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | 2,366,000 | -338,000 | -338,000 | -338,000 | |||||||||||||||||||||||||
tenant reimbursements | 235,250 | 357,000 | 337,000 | 247,000 | 80,000 | 210,000 | 68,000 | 87,000 | 64,000 | ||||||||||||||||||||||||||||
dividends declared per common share | 0.6 | 0.213 | 0.35 | 0.25 | 0.25 | 0.15 | 0.15 | ||||||||||||||||||||||||||||||
net income available to common stockholders | 3,303,000 | ||||||||||||||||||||||||||||||||||||
net income available to common stockholders per share | |||||||||||||||||||||||||||||||||||||
basic | 0.34 | ||||||||||||||||||||||||||||||||||||
diluted | 0.33 | ||||||||||||||||||||||||||||||||||||
severance expense | |||||||||||||||||||||||||||||||||||||
general and administrative | 983,000 | 1,466,000 | |||||||||||||||||||||||||||||||||||
severance | 113,000 | ||||||||||||||||||||||||||||||||||||
depreciation | 217,000 | 175,000 | |||||||||||||||||||||||||||||||||||
other income | 39,000 | 43,000 | |||||||||||||||||||||||||||||||||||
net income per share | 0.09 | -0.13 | |||||||||||||||||||||||||||||||||||
weighted-average shares outstanding: | |||||||||||||||||||||||||||||||||||||
basic and diluted | 3,375,284 | 3,392,508 | 3,364,948 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
real estate, at cost: | ||||||||||||||||||||||||||||||||||||
land | 146,320,000 | 146,469,000 | 146,469,000 | 147,385,000 | 146,772,000 | 146,043,000 | 142,891,000 | 142,524,000 | 142,524,000 | 142,524,000 | 142,524,000 | 142,524,000 | 139,953,000 | 140,187,000 | 136,123,000 | 131,925,000 | 122,386,000 | 98,930,000 | 91,659,000 | 79,991,000 | 75,660,000 | 68,033,000 | 58,467,000 | 51,712,000 | 48,652,000 | 37,959,000 | 28,493,000 | 22,563,000 | 20,475,000 | 17,812,000 | 14,819,000 | 11,514,000 | 11,514,000 | 10,385,000 | 10,385,000 | 7,600,000 |
buildings and improvements | 2,269,597,000 | 2,252,137,000 | 2,249,408,000 | 2,244,156,000 | 2,230,807,000 | 2,209,720,000 | 2,161,261,000 | 2,119,566,000 | 2,108,218,000 | 2,100,662,000 | 2,081,731,000 | 2,054,859,000 | 1,305,306,000 | 1,261,651,000 | 1,220,821,000 | 1,070,431,000 | 979,417,000 | 816,099,000 | 763,266,000 | 691,529,000 | 644,932,000 | 575,529,000 | 530,274,000 | 464,267,000 | 382,035,000 | 231,252,000 | 183,226,000 | 123,927,000 | 109,425,000 | 78,049,000 | 57,105,000 | 51,315,000 | 51,315,000 | 30,885,000 | 27,881,000 | 22,475,000 |
construction in progress | 40,593,000 | 57,713,000 | 57,487,000 | 60,494,000 | 62,393,000 | 59,998,000 | 97,828,000 | 123,910,000 | 117,773,000 | 107,772,000 | 117,413,000 | 108,464,000 | 54,106,000 | 60,546,000 | 68,909,000 | 4,581,000 | 3,835,000 | 2,433,000 | 666,000 | 6,298,000 | 4,678,000 | 4,366,000 | ||||||||||||||
total real estate, at cost | 2,456,510,000 | 2,456,319,000 | 2,453,364,000 | 2,452,035,000 | 2,439,972,000 | 2,415,761,000 | 2,401,980,000 | 2,386,000,000 | 2,368,515,000 | 2,350,958,000 | 2,341,668,000 | 2,305,847,000 | 2,204,687,000 | 2,175,367,000 | 2,125,709,000 | 1,896,607,000 | 1,722,104,000 | 1,470,648,000 | 1,335,734,000 | 1,182,563,000 | 1,060,239,000 | 916,496,000 | 815,392,000 | 689,953,000 | 518,031,000 | 312,608,000 | 239,361,000 | 165,940,000 | 150,930,000 | 111,368,000 | 83,603,000 | 68,730,000 | 68,730,000 | 47,171,000 | 38,266,000 | 30,075,000 |
less accumulated depreciation | -343,062,000 | -324,855,000 | -306,594,000 | -289,366,000 | -271,190,000 | -253,165,000 | -235,436,000 | -219,627,000 | -202,692,000 | -186,121,000 | -169,658,000 | -153,170,000 | -138,405,000 | -124,786,000 | -109,100,000 | -95,608,000 | -81,938,000 | -69,766,000 | -58,875,000 | -49,033,000 | -40,195,000 | -31,469,000 | -23,823,000 | -17,077,000 | -12,170,000 | -8,625,000 | -6,404,000 | -4,789,000 | -3,571,000 | -2,657,000 | -1,954,000 | -1,418,000 | -942,000 | -579,000 | -363,000 | -187,000 |
net real estate held for investment | 2,113,448,000 | 2,131,464,000 | 2,146,770,000 | 2,162,669,000 | 2,168,782,000 | 2,162,596,000 | 2,166,544,000 | 2,166,373,000 | 2,165,823,000 | 2,164,837,000 | 2,172,010,000 | 2,152,677,000 | 2,066,282,000 | 2,050,581,000 | 2,016,609,000 | 1,800,999,000 | 1,640,166,000 | 1,400,882,000 | 1,276,859,000 | 1,133,530,000 | 1,020,044,000 | 885,027,000 | 791,569,000 | 672,876,000 | 505,861,000 | 303,983,000 | 232,957,000 | 161,151,000 | 147,359,000 | 108,711,000 | 81,649,000 | 67,312,000 | 67,788,000 | 46,592,000 | 37,903,000 | 29,888,000 |
life science investments | 152,665,000 | 105,240,000 | ||||||||||||||||||||||||||||||||||
construction loan receivable | 22,800,000 | 22,800,000 | 22,800,000 | 22,800,000 | 22,800,000 | 22,000,000 | 22,000,000 | 22,000,000 | 22,000,000 | 21,556,000 | 20,917,000 | 18,407,000 | 18,021,000 | 17,698,000 | 17,698,000 | 15,525,000 | 12,916,000 | |||||||||||||||||||
cash and cash equivalents | 47,597,000 | 36,671,000 | 99,666,000 | 128,010,000 | 146,245,000 | 147,128,000 | 120,835,000 | 153,502,000 | 140,249,000 | 117,034,000 | 92,602,000 | 37,654,000 | 87,122,000 | 76,943,000 | 45,432,000 | 43,094,000 | 81,096,000 | 127,298,000 | 156,314,000 | 122,133,000 | 126,006,000 | 161,074,000 | 50,174,000 | 108,261,000 | 82,244,000 | 99,917,000 | 47,432,000 | 59,224,000 | 13,050,000 | 53,019,000 | 21,185,000 | 42,076,000 | 11,758,000 | 22,204,000 | 25,756,000 | 33,351,000 |
investments | 5,258,000 | 5,258,000 | 5,258,000 | 5,000,000 | 25,315,000 | 40,111,000 | 20,026,000 | 21,948,000 | 41,885,000 | 72,726,000 | 163,969,000 | 200,935,000 | 239,674,000 | 309,442,000 | 209,935,000 | 324,889,000 | 554,420,000 | 649,352,000 | 539,323,000 | 619,275,000 | 119,595,000 | |||||||||||||||
right of use office lease asset | 509,000 | 621,000 | 731,000 | 839,000 | 946,000 | 1,051,000 | 1,154,000 | 1,255,000 | 1,355,000 | 1,453,000 | 1,550,000 | 1,645,000 | 1,739,000 | 1,831,000 | 1,921,000 | 2,011,000 | 1,068,000 | 811,000 | 866,000 | 922,000 | 980,000 | 1,035,000 | 1,091,000 | 1,147,000 | 1,202,000 | |||||||||||
in-place lease intangible assets | 6,366,000 | 6,577,000 | 6,955,000 | 7,170,000 | 7,385,000 | 7,600,000 | 7,815,000 | 8,030,000 | 8,245,000 | 8,460,000 | 8,675,000 | 8,890,000 | 9,105,000 | 9,320,000 | 9,535,000 | 9,215,000 | 9,148,000 | |||||||||||||||||||
other assets | 27,473,000 | 29,283,000 | 22,875,000 | 25,841,000 | 26,889,000 | 29,641,000 | 25,716,000 | 28,327,000 | 30,020,000 | 32,748,000 | 26,325,000 | 28,544,000 | 30,182,000 | 33,107,000 | 24,515,000 | 25,399,000 | 9,996,000 | 9,749,000 | 1,457,000 | 2,022,000 | 1,776,000 | 1,536,000 | 1,591,000 | 2,247,000 | 1,883,000 | 1,068,000 | 1,579,000 | 2,304,000 | 614,000 | 499,000 | 1,446,000 | |||||
total assets | 2,370,858,000 | 2,337,914,000 | 2,305,055,000 | 2,352,587,000 | 2,378,047,000 | 2,395,331,000 | 2,384,175,000 | 2,399,513,000 | 2,391,090,000 | 2,389,423,000 | 2,396,255,000 | 2,413,236,000 | 2,414,836,000 | 2,430,734,000 | 2,425,682,000 | 2,108,108,000 | 2,084,602,000 | 2,102,085,000 | 2,090,848,000 | 1,797,930,000 | 1,768,081,000 | 1,499,850,000 | 1,179,148,000 | 1,080,470,000 | 745,857,000 | 623,150,000 | 430,721,000 | 420,408,000 | 281,466,000 | 166,212,000 | 161,699,000 | 158,898,000 | 80,028,000 | 70,143,000 | 63,912,000 | 63,507,000 |
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||
liabilities: | ||||||||||||||||||||||||||||||||||||
notes due 2026 | 290,602,000 | 290,229,000 | 289,861,000 | 289,499,000 | 297,865,000 | 297,503,000 | 297,146,000 | 296,795,000 | 296,449,000 | 296,107,000 | 295,772,000 | 295,441,000 | 295,115,000 | 294,794,000 | 294,478,000 | 294,167,000 | 293,860,000 | |||||||||||||||||||
revolving credit facilities | 102,500,000 | |||||||||||||||||||||||||||||||||||
building improvements and construction funding payable | 2,964,000 | 4,298,000 | 5,647,000 | 9,009,000 | 10,230,000 | 9,204,000 | 7,367,000 | 10,448,000 | 9,591,000 | 12,724,000 | 21,479,000 | 31,088,000 | ||||||||||||||||||||||||
accounts payable and accrued expenses | 10,870,000 | 15,244,000 | 10,183,000 | 12,418,000 | 10,561,000 | 14,961,000 | 8,912,000 | 12,160,000 | 11,406,000 | 13,631,000 | 8,440,000 | 11,391,000 | 10,615,000 | 13,140,000 | 6,428,000 | 8,990,000 | 7,718,000 | 8,449,000 | 4,865,000 | 2,358,000 | 4,641,000 | 1,336,000 | 3,235,000 | 1,305,000 | 3,417,000 | 1,044,000 | 3,583,000 | 1,224,000 | 1,968,000 | 1,179,000 | 2,908,000 | 551,000 | 1,082,000 | 608,000 | ||
dividends payable | 54,913,000 | 54,793,000 | 54,661,000 | 55,244,000 | 54,817,000 | 54,817,000 | 54,591,000 | 52,295,000 | 51,827,000 | 51,079,000 | 51,080,000 | 51,063,000 | 50,840,000 | 50,841,000 | 49,439,000 | 46,168,000 | 38,847,000 | 36,321,000 | 33,922,000 | 31,998,000 | 30,065,000 | 26,325,000 | 20,108,000 | 17,407,000 | 12,975,000 | 9,204,000 | 6,223,000 | 4,750,000 | 3,759,000 | 2,713,000 | 2,034,000 | 2,034,000 | 1,198,000 | 525,000 | 525,000 | |
rent received in advance and tenant security deposits | 50,307,000 | 51,196,000 | 51,647,000 | 53,403,000 | 57,176,000 | 61,084,000 | 58,805,000 | 60,151,000 | 59,358,000 | 59,120,000 | 58,482,000 | 58,663,000 | 58,716,000 | 61,488,000 | 59,899,000 | 56,801,000 | 52,805,000 | 51,222,000 | 41,846,000 | 41,666,000 | 34,153,000 | 34,323,000 | 26,243,000 | 25,236,000 | 20,631,000 | 16,199,000 | 12,236,000 | 9,661,000 | 9,014,000 | 4,158,000 | ||||||
other liabilities | 10,698,000 | 8,813,000 | 12,650,000 | 10,850,000 | 11,338,000 | 11,225,000 | 10,154,000 | 12,237,000 | 5,056,000 | 3,670,000 | 3,368,000 | 3,037,000 | 1,901,000 | 1,992,000 | 2,082,000 | 2,150,000 | 1,167,000 | 1,408,000 | 3,191,000 | |||||||||||||||||
total liabilities | 522,854,000 | 474,573,000 | 424,649,000 | 430,423,000 | 441,987,000 | 448,794,000 | 436,975,000 | 444,086,000 | 438,118,000 | 440,754,000 | 443,035,000 | 455,089,000 | 452,943,000 | 463,819,000 | 449,910,000 | 461,447,000 | 472,903,000 | 590,954,000 | 575,681,000 | 280,312,000 | 243,109,000 | 229,854,000 | 209,177,000 | 221,491,000 | 197,847,000 | 173,367,000 | 164,533,000 | 152,032,000 | 17,174,000 | 15,122,000 | 10,114,000 | 7,184,000 | 6,479,000 | 10,183,000 | 3,934,000 | 2,889,000 |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.001 per share... | 47,780,000 | 42,743,000 | 36,843,000 | 32,818,000 | 23,632,000 | 23,632,000 | 14,009,000 | 14,009,000 | 14,009,000 | 14,009,000 | 14,009,000 | 14,009,000 | 14,009,000 | 14,009,000 | 14,009,000 | 14,009,000 | 14,009,000 | 14,009,000 | 14,009,000 | 14,009,000 | 14,009,000 | 14,009,000 | 14,009,000 | 14,009,000 | 14,009,000 | 14,009,000 | 14,009,000 | 14,009,000 | 14,009,000 | 14,009,000 | 14,009,000 | |||||
common stock, par value 0.001 per share... | 28,000 | 28,000 | 28,000 | 28,000 | 28,000 | 28,000 | 28,000 | 28,000 | 28,000 | 28,000 | 28,000 | 28,000 | 28,000 | 28,000 | 28,000 | 26,000 | 26,000 | 24,000 | 24,000 | 24,000 | 24,000 | 22,000 | 19,000 | 17,000 | 13,000 | 11,000 | 10,000 | 10,000 | 10,000 | 7,000 | 7,000 | 7,000 | 4,000 | 4,000 | 4,000 | 4,000 |
additional paid-in capital | 2,113,184,000 | 2,110,486,000 | 2,107,963,000 | 2,125,109,000 | 2,124,113,000 | 2,119,798,000 | 2,115,482,000 | 2,111,111,000 | 2,095,789,000 | 2,081,291,000 | 2,076,357,000 | 2,071,473,000 | 2,065,248,000 | 2,060,936,000 | 2,056,568,000 | 1,718,234,000 | 1,672,882,000 | 1,562,099,000 | 1,559,908,000 | 1,557,776,000 | 1,559,059,000 | 1,295,352,000 | 988,220,000 | 870,433,000 | 452,634,000 | 266,356,000 | 265,733,000 | 137,219,000 | 139,546,000 | 141,217,000 | 65,027,000 | 65,379,000 | ||||
dividends in excess of earnings | -312,988,000 | -289,916,000 | -264,428,000 | -235,791,000 | -211,713,000 | -196,921,000 | -182,319,000 | -169,721,000 | -156,854,000 | -146,659,000 | -137,174,000 | -127,363,000 | -117,392,000 | -108,058,000 | -94,833,000 | -85,608,000 | -75,218,000 | -65,001,000 | -58,774,000 | -54,191,000 | -48,120,000 | -39,387,000 | -32,277,000 | -25,480,000 | -19,944,000 | -16,871,000 | -14,187,000 | -11,376,000 | ||||||||
total stockholders’ equity | 1,848,004,000 | 1,863,341,000 | 1,880,406,000 | 1,922,164,000 | 1,936,060,000 | 1,946,537,000 | 1,947,200,000 | 1,955,427,000 | 1,952,972,000 | 1,948,669,000 | 1,953,220,000 | 1,958,147,000 | 1,961,893,000 | 1,966,915,000 | 1,975,772,000 | 1,646,661,000 | 1,611,699,000 | 1,511,131,000 | 1,515,167,000 | 1,517,618,000 | 1,524,972,000 | 969,971,000 | 858,979,000 | 548,010,000 | 449,783,000 | 268,376,000 | ||||||||||
total liabilities and stockholders’ equity | 2,370,858,000 | 2,337,914,000 | 2,305,055,000 | 2,352,587,000 | 2,378,047,000 | 2,395,331,000 | 2,384,175,000 | 2,399,513,000 | 2,391,090,000 | 2,389,423,000 | 2,396,255,000 | 2,413,236,000 | 2,414,836,000 | 2,430,734,000 | 2,425,682,000 | 2,108,108,000 | 2,084,602,000 | 2,102,085,000 | 2,090,848,000 | 1,797,930,000 | 1,768,081,000 | 1,179,148,000 | 1,080,470,000 | 745,857,000 | 623,150,000 | 420,408,000 | ||||||||||
revolving credit facility | 50,000,000 | |||||||||||||||||||||||||||||||||||
restricted cash | 1,450,000 | 1,450,000 | 1,450,000 | 1,450,000 | 1,450,000 | 1,580,000 | 530,000 | 1,930,000 | 5,323,000 | 11,468,000 | 23,032,000 | 35,072,000 | 9,354,000 | 10,022,000 | ||||||||||||||||||||||
exchangeable senior notes | 4,431,000 | 4,423,000 | 4,414,000 | 4,406,000 | 6,380,000 | 6,369,000 | 6,374,000 | 9,369,000 | 32,232,000 | 138,287,000 | 137,749,000 | 137,218,000 | 136,693,000 | 136,174,000 | 135,661,000 | 135,154,000 | 134,654,000 | 134,158,000 | 133,668,000 | 133,196,000 | ||||||||||||||||
tenant improvements | 705,322,000 | 712,983,000 | 699,856,000 | 694,251,000 | 620,301,000 | 551,038,000 | 476,974,000 | 408,610,000 | 339,647,000 | 272,934,000 | 226,651,000 | 173,974,000 | 87,344,000 | 43,397,000 | 27,642,000 | 18,784,000 | 14,732,000 | 10,829,000 | 7,313,000 | 5,901,000 | 5,901,000 | 5,901,000 | ||||||||||||||
tenant improvements and construction funding payable | 29,376,000 | 35,195,000 | 31,210,000 | 43,802,000 | 46,274,000 | 61,674,000 | 60,670,000 | 66,074,000 | 36,500,000 | 30,583,000 | 22,781,000 | 41,185,000 | 24,968,000 | 12,700,000 | 8,823,000 | 3,201,000 | 2,433,000 | |||||||||||||||||||
construction loan | 8,925,000 | 6,000,000 | ||||||||||||||||||||||||||||||||||
unsecured senior notes | 293,593,000 | 293,438,000 | ||||||||||||||||||||||||||||||||||
office lease liability | 998,000 | 1,057,000 | 1,113,000 | 1,149,000 | 1,204,000 | 1,202,000 | ||||||||||||||||||||||||||||||
assets | ||||||||||||||||||||||||||||||||||||
short-term investments | 451,178,000 | 323,255,000 | 272,907,000 | 208,828,000 | 138,731,000 | 197,729,000 | 120,443,000 | 3,983,000 | 57,419,000 | 48,856,000 | ||||||||||||||||||||||||||
total stockholders' equity | 1,269,996,000 | 266,188,000 | 264,292,000 | 151,090,000 | 151,585,000 | 151,714,000 | 73,549,000 | 59,960,000 | 59,978,000 | 60,618,000 | ||||||||||||||||||||||||||
total liabilities and stockholders' equity | 1,499,850,000 | 430,721,000 | 281,466,000 | 166,212,000 | 161,699,000 | 158,898,000 | 80,028,000 | 70,143,000 | 63,912,000 | 63,507,000 | ||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||||||||||
preferred stock (par value 0.001 per share... | 14,009,000 | 14,009,000 | ||||||||||||||||||||||||||||||||||
additional paid-in-capital | 553,932,000 | 250,273,000 | 64,000,000 | 65,597,000 | ||||||||||||||||||||||||||||||||
offering cost liability | 62,000 | 21,000 | 31,000 | 41,000 | 190,000 | |||||||||||||||||||||||||||||||
3 | ||||||||||||||||||||||||||||||||||||
liabilities and stockholders' equity | ||||||||||||||||||||||||||||||||||||
stockholders' equity: | ||||||||||||||||||||||||||||||||||||
accumulated deficit | -145,000 | -1,977,000 | -3,519,000 | -4,464,000 | -5,071,000 | -5,405,000 | -4,983,000 | |||||||||||||||||||||||||||||
tenant improvements and construction payable | 4,341,000 | |||||||||||||||||||||||||||||||||||
rents received in advance and tenant security deposits | 6,868,000 | 5,141,000 | 4,599,000 | 2,960,000 | 2,846,000 | |||||||||||||||||||||||||||||||
prepaid insurance and other assets | 654,000 | 482,000 | 253,000 | 268,000 | ||||||||||||||||||||||||||||||||
class a common stock, par value 0.001 per share... | ||||||||||||||||||||||||||||||||||||
class b common stock, par value 0.001 per share... | ||||||||||||||||||||||||||||||||||||
deposits and other assets | 1,347,000 | |||||||||||||||||||||||||||||||||||
tenant improvements payable | 5,900,000 | |||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses and other liabilities | 563,000 | 344,000 | ||||||||||||||||||||||||||||||||||
rents received in advance and tenant security deposit | 2,545,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||||||||||||||||||
net income | 31,841,000 | 29,305,000 | 26,024,000 | 31,077,000 | 40,025,000 | 40,215,000 | 41,993,000 | 39,428,000 | 41,633,000 | 41,594,000 | 41,269,000 | 41,092,000 | 41,506,000 | 37,616,000 | 40,214,000 | 35,050,000 | 28,630,000 | 30,094,000 | 29,339,000 | 25,927,000 | 21,333,000 | 19,215,000 | 13,310,000 | 11,872,000 | 9,902,000 | 6,520,000 | 3,412,000 | 3,641,000 | 2,666,000 | 1,832,000 | 1,542,000 | 945,000 |
adjustments to reconcile net income to net cash from operating activities | ||||||||||||||||||||||||||||||||
depreciation and amortization | 18,538,000 | 18,639,000 | 18,500,000 | 18,391,000 | 18,240,000 | 17,944,000 | 17,473,000 | 17,150,000 | 17,098,000 | 16,678,000 | 16,704,000 | 16,714,000 | 16,302,000 | 15,900,000 | 15,233,000 | 13,868,000 | ||||||||||||||||
impairment loss on real estate | 0 | 0 | 0 | 3,527,000 | ||||||||||||||||||||||||||||
loss on exchange of exchangeable senior notes | 0 | 0 | 0 | -22,000 | 0 | 0 | 7,000 | 118,000 | ||||||||||||||||||||||||
loss on sale of real estate | 0 | 0 | ||||||||||||||||||||||||||||||
other non-cash adjustments | -292,000 | 12,000 | 16,000 | -11,000 | 24,000 | 25,000 | 26,000 | 28,000 | 28,000 | 30,000 | 27,000 | 26,000 | 27,000 | 31,000 | 57,000 | 70,000 | -2,000 | 50,000 | 25,000 | 22,000 | 23,000 | 42,000 | 23,000 | 74,000 | ||||||||
paid-in-kind dividends and interest income on life science investments | ||||||||||||||||||||||||||||||||
stock-based compensation | 2,698,000 | 2,684,000 | 2,672,000 | 2,078,000 | 4,315,000 | 4,316,000 | 4,371,000 | 4,315,000 | 4,934,000 | 4,934,000 | 4,884,000 | 4,829,000 | 4,312,000 | 4,379,000 | 4,437,000 | 4,379,000 | 2,192,000 | 2,191,000 | 2,132,000 | 2,101,000 | 842,000 | 841,000 | 822,000 | 825,000 | 654,000 | 655,000 | 623,000 | 563,000 | 386,000 | 386,000 | 363,000 | 330,000 |
amortization of discounts on investments | -2,000 | -260,000 | -56,000 | -188,000 | -304,000 | |||||||||||||||||||||||||||
amortization of debt discount and issuance costs | 568,000 | 485,000 | 476,000 | 470,000 | 455,000 | 420,000 | 388,000 | 406,000 | 350,000 | 344,000 | 339,000 | 338,000 | 332,000 | 328,000 | 324,000 | 365,000 | 840,000 | 837,000 | 649,000 | 525,000 | ||||||||||||
changes in assets and liabilities | ||||||||||||||||||||||||||||||||
other assets | 1,550,000 | -6,555,000 | 2,813,000 | 906,000 | 2,926,000 | -7,177,000 | 2,617,000 | 1,760,000 | 3,257,000 | -6,454,000 | 2,189,000 | 1,360,000 | 3,049,000 | -9,123,000 | 1,756,000 | 812,000 | -89,000 | -3,818,000 | 140,000 | 80,000 | -64,000 | -367,000 | 96,000 | -93,000 | -665,000 | 123,000 | 12,000 | -89,000 | -136,000 | 937,000 | ||
accounts payable, accrued expenses and other liabilities | -3,607,000 | 1,472,000 | -296,000 | 1,577,000 | -4,269,000 | 7,107,000 | -4,710,000 | 7,874,000 | -1,153,000 | 5,591,000 | -2,522,000 | 2,008,000 | -2,622,000 | 6,629,000 | -2,562,000 | 1,272,000 | -1,206,000 | 2,030,000 | ||||||||||||||
rent received in advance and tenant security deposits | -889,000 | -451,000 | -1,756,000 | -3,773,000 | -3,908,000 | 2,279,000 | -1,346,000 | 793,000 | 238,000 | 638,000 | -181,000 | -53,000 | -2,772,000 | 1,589,000 | 3,098,000 | 3,996,000 | 1,583,000 | 9,376,000 | 180,000 | 7,513,000 | -170,000 | 8,080,000 | 1,007,000 | 4,605,000 | 4,432,000 | 3,963,000 | 2,575,000 | 647,000 | ||||
net cash from operating activities | 49,907,000 | 45,591,000 | 48,449,000 | 54,242,000 | 57,806,000 | 64,869,000 | 64,205,000 | 71,566,000 | 66,081,000 | 63,082,000 | 61,764,000 | 64,616,000 | 55,355,000 | 56,794,000 | 62,097,000 | 59,884,000 | 47,788,000 | 51,567,000 | 46,784,000 | 42,608,000 | 34,236,000 | 33,468,000 | 23,540,000 | 19,570,000 | 19,848,000 | 10,469,000 | 8,459,000 | 6,158,000 | 6,142,000 | 5,857,000 | 2,339,000 | 1,355,000 |
cash flows from investing activities | ||||||||||||||||||||||||||||||||
investments in real estate | 0 | 0 | 0 | -7,857,000 | ||||||||||||||||||||||||||||
investments in life science financial instruments | -45,016,000 | |||||||||||||||||||||||||||||||
proceeds from sale of real estate assets | ||||||||||||||||||||||||||||||||
funding of draws for improvements and construction | -2,456,000 | -4,429,000 | -7,506,000 | -9,041,000 | -17,442,000 | -8,654,000 | -20,483,000 | -16,505,000 | -20,586,000 | -18,045,000 | -45,431,000 | -66,026,000 | ||||||||||||||||||||
funding of construction loan and other investments | -444,000 | -639,000 | -2,510,000 | -386,000 | -323,000 | 0 | -3,081,000 | -18,279,000 | -3,991,000 | |||||||||||||||||||||||
purchases of short-term investments | 0 | 0 | 0 | -5,258,000 | 0 | 0 | -25,084,000 | -20,026,000 | -20,100,000 | -20,000,000 | -20,000,000 | -51,772,000 | -110,083,000 | -59,677,000 | -69,910,000 | -59,984,000 | -229,946,000 | -209,932,000 | -409,291,000 | -279,826,000 | -133,947,000 | -254,803,000 | -6,649,000 | -132,070,000 | 1,555,000 | -118,500,000 | -119,837,000 | -3,981,000 | -12,407,000 | -48,763,000 | ||
maturities of short-term investments | 5,258,000 | 0 | 0 | 5,000,000 | 20,317,000 | 15,056,000 | 5,055,000 | 22,136,000 | 40,341,000 | 51,114,000 | 112,188,000 | 90,414,000 | 150,000,000 | 130,000,000 | 120,000,000 | 115,000,000 | 299,498,000 | 155,000,000 | 120,000,000 | 290,000,000 | 241,486,000 | 152,492,000 | 84,500,000 | 102,500,000 | 96,750,000 | 63,000,000 | 60,000,000 | 40,500,000 | 4,000,000 | 57,500,000 | ||
net cash from investing activities | -41,725,000 | -109,664,000 | -5,756,000 | -17,156,000 | -3,565,000 | 6,402,000 | -44,438,000 | -14,395,000 | -789,000 | 12,430,000 | 44,247,000 | -62,676,000 | 5,535,000 | 25,234,000 | -345,876,000 | -81,094,000 | -50,619,000 | -46,321,000 | -274,121,000 | -13,032,000 | -305,831,000 | -220,236,000 | -192,752,000 | -308,296,000 | -103,204,000 | -138,190,000 | -5,393,000 | -93,843,000 | -157,307,000 | 28,011,000 | -21,196,000 | -48,763,000 |
cash flows from financing activities | ||||||||||||||||||||||||||||||||
issuance of common stock, net of issuance costs | ||||||||||||||||||||||||||||||||
repurchase of common stock | 0 | 0 | -19,818,000 | -290,000 | ||||||||||||||||||||||||||||
issuance of preferred stock, net of issuance costs | 5,037,000 | |||||||||||||||||||||||||||||||
draws on revolving credit facilities | ||||||||||||||||||||||||||||||||
repayments on revolving credit facilities | ||||||||||||||||||||||||||||||||
principal payment on debt | 0 | |||||||||||||||||||||||||||||||
payment of deferred financing costs | -306,000 | -10,000 | -139,000 | -112,000 | ||||||||||||||||||||||||||||
dividends paid to common stockholders | -53,776,000 | -53,783,000 | -54,463,000 | -54,253,000 | -54,254,000 | -54,253,000 | -51,957,000 | -51,489,000 | -50,742,000 | -50,742,000 | -50,725,000 | -50,502,000 | -50,503,000 | -49,101,000 | -45,830,000 | -38,509,000 | -35,983,000 | -33,584,000 | -31,660,000 | -29,727,000 | -25,988,000 | -19,770,000 | -17,068,000 | -12,638,000 | -8,866,000 | -5,885,000 | -4,412,000 | -3,421,000 | -2,375,000 | -1,696,000 | -1,696,000 | -875,000 |
dividends paid to preferred stockholders | -1,017,000 | -878,000 | -781,000 | -564,000 | -564,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -338,000 | -323,000 |
taxes paid related to net share settlement of equity awards | 0 | -161,000 | 0 | -703,000 | 0 | 0 | 0 | -750,000 | 0 | 0 | 0 | -568,000 | 0 | 0 | 0 | -2,441,000 | 0 | 0 | 0 | -3,384,000 | 0 | 0 | 0 | -2,166,000 | 0 | 0 | 0 | -939,000 | 0 | 0 | 0 | -390,000 |
net cash from financing activities | 2,744,000 | 1,078,000 | -71,037,000 | -55,321,000 | -55,124,000 | -44,978,000 | -52,434,000 | -45,368,000 | -42,077,000 | -51,080,000 | -51,063,000 | -51,408,000 | -50,841,000 | -49,467,000 | -38,048,000 | -34,262,000 | 261,518,000 | -33,449,000 | 236,527,000 | 286,200,000 | 99,561,000 | 302,703,000 | 91,401,000 | 179,538,000 | -4,836,000 | 133,859,000 | 111,196,000 | -2,034,000 | -2,034,000 | 77,726,000 | ||
net increase in cash, cash equivalents and restricted cash | -883,000 | 26,293,000 | -32,667,000 | 11,803,000 | 23,215,000 | 24,432,000 | 10,049,000 | 32,561,000 | 34,181,000 | -3,873,000 | -35,068,000 | 99,432,000 | -69,651,000 | 13,977,000 | 8,045,000 | 51,817,000 | ||||||||||||||||
cash, cash equivalents and restricted cash, beginning of year | ||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, end of year | ||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||||||||
cash paid during the year for interest, net of interest capitalized | ||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||
accrual for current-period additions to real estate | -1,334,000 | -861,000 | -1,691,000 | 6,093,000 | 1,148,000 | 2,413,000 | -2,819,000 | 8,980,000 | -6,501,000 | -3,243,000 | 20,264,000 | |||||||||||||||||||||
deposits applied for acquisitions | 0 | 0 | 0 | 250,000 | 0 | 0 | 0 | 25,000 | 0 | 0 | 0 | 200,000 | 0 | 0 | 100,000 | 550,000 | ||||||||||||||||
accrual for common and preferred stock dividends declared | 120,000 | 132,000 | -583,000 | 55,244,000 | 0 | 226,000 | 2,296,000 | 52,295,000 | 748,000 | -1,000 | 17,000 | 51,063,000 | -1,000 | 1,402,000 | 3,271,000 | 46,168,000 | 2,526,000 | 2,399,000 | 1,924,000 | 31,998,000 | 3,740,000 | 6,217,000 | 2,700,000 | 17,408,000 | 3,771,000 | 2,981,000 | 1,473,000 | 4,750,000 | 2,034,000 | |||
reclassification from other assets to real estate held for investment | 0 | |||||||||||||||||||||||||||||||
exchange of exchangeable senior notes for common stock | 36,000 | 0 | 0 | 1,964,000 | 0 | 17,000 | 2,795,000 | 23,870,000 | ||||||||||||||||||||||||
proceeds from sale of real estate asset | 0 | 0 | 0 | |||||||||||||||||||||||||||||
draw on revolving credit facility | ||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -62,995,000 | -28,344,000 | -18,235,000 | -40,879,000 | 46,174,000 | -39,969,000 | 31,834,000 | -20,891,000 | 30,318,000 | |||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 146,245,000 | 13,050,000 | 0 | 0 | 11,758,000 | |||||||||||||||||||||||||
cash and cash equivalents, end of period | -62,995,000 | -28,344,000 | 128,010,000 | 59,224,000 | 31,834,000 | -20,891,000 | 42,076,000 | |||||||||||||||||||||||||
cash paid during the period for interest, net of interest capitalized | -39,000 | 7,977,000 | 81,000 | -127,000 | 7,862,000 | 71,000 | -84,000 | |||||||||||||||||||||||||
issuance of common stock, net of offering costs | 0 | 0 | 0 | 11,757,000 | 0 | -28,000 | 330,885,000 | 21,103,000 | 262,853,000 | 306,308,000 | 116,967,000 | 317,845,000 | 100,605,000 | 185,761,000 | 0 | 0 | 79,314,000 | |||||||||||||||
issuance of preferred stock, net of offering costs | 4,025,000 | 9,186,000 | 0 | |||||||||||||||||||||||||||||
principal payment on exchangeable senior notes | 0 | 0 | 0 | -4,436,000 | ||||||||||||||||||||||||||||
principal payment on notes due 2026 | 0 | -8,697,000 | ||||||||||||||||||||||||||||||
purchases of investments in real estate | -5,640,000 | 0 | 0 | 0 | 0 | -34,906,000 | 0 | -20,528,000 | -81,742,000 | -47,820,000 | -156,732,000 | -31,780,000 | -70,683,000 | -28,390,000 | -58,423,000 | -43,767,000 | -65,862,000 | -72,457,000 | -54,753,000 | -7,410,000 | -30,297,000 | -18,269,000 | ||||||||||
deposits in escrow for acquisitions | -150,000 | 500,000 | 0 | -600,000 | 875,000 | -1,350,000 | 400,000 | -550,000 | 438,000 | -838,000 | -150,000 | 250,000 | ||||||||||||||||||||
operating lease liability for obtaining right of use asset | 0 | 0 | 0 | 1,017,000 | ||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of period | 0 | 0 | 141,699,000 | 0 | 0 | 88,572,000 | 0 | 0 | 86,419,000 | 0 | 126,006,000 | 0 | 0 | 0 | 117,316,000 | 0 | 0 | |||||||||||||||
cash, cash equivalents and restricted cash, end of period | 26,293,000 | -32,667,000 | 153,502,000 | 24,432,000 | 54,948,000 | 39,104,000 | 32,561,000 | 938,000 | 45,024,000 | 34,181,000 | 122,133,000 | -35,068,000 | 99,432,000 | -69,651,000 | 131,293,000 | 8,045,000 | 51,817,000 | |||||||||||||||
gain on sale of real estate | ||||||||||||||||||||||||||||||||
gross proceeds from issuance of notes due 2026 | ||||||||||||||||||||||||||||||||
payment of inducement and transaction costs relating to inducement of the exchangeable senior notes | ||||||||||||||||||||||||||||||||
accrual for current-year additions to real estate | ||||||||||||||||||||||||||||||||
amortization of discounts on short-term investments | -945,000 | -1,676,000 | -1,178,000 | -555,000 | -467,000 | -46,000 | -57,000 | -84,000 | -83,000 | -116,000 | -292,000 | -589,000 | -901,000 | -1,009,000 | -868,000 | -1,027,000 | -2,557,000 | 714,000 | -623,000 | -83,000 | -156,000 | -93,000 | ||||||||||
net decrease in cash, cash equivalents and restricted cash | -49,468,000 | -41,395,000 | ||||||||||||||||||||||||||||||
cash paid during the period for interest | 121,000 | 8,250,000 | 121,000 | 8,250,000 | 626,000 | 2,695,000 | 1,000 | 2,695,000 | 2,695,000 | 1,000 | 2,695,000 | -1,000 | ||||||||||||||||||||
accrual for stock issuance costs | 126,000 | -41,000 | -40,000 | -2,000 | -10,000 | |||||||||||||||||||||||||||
funding of draws for tenant improvements and construction | -57,409,000 | -25,061,000 | ||||||||||||||||||||||||||||||
payment of deferred financing costs from issuance of notes due 2026 | ||||||||||||||||||||||||||||||||
accrual for draws for tenant improvements and construction funding | -5,819,000 | 3,985,000 | ||||||||||||||||||||||||||||||
accrual for deferred financing costs | ||||||||||||||||||||||||||||||||
reimbursements of tenant improvements and construction funding | -129,395,000 | -120,359,000 | -102,130,000 | -87,892,000 | -64,160,000 | -79,403,000 | -49,535,000 | -77,881,000 | -82,698,000 | -40,910,000 | -23,889,000 | -13,046,000 | -6,832,000 | -11,173,000 | -7,239,000 | |||||||||||||||||
net cash used by financing activities | -20,185,000 | |||||||||||||||||||||||||||||||
accrual for reimbursements of improvements and construction funding | 43,802,000 | |||||||||||||||||||||||||||||||
loss on induced exchange of exchangeable senior notes | ||||||||||||||||||||||||||||||||
net proceeds from issuance of exchangeable senior notes | 0 | 0 | -12,000 | 138,557,000 | ||||||||||||||||||||||||||||
cash paid during the year for interest | ||||||||||||||||||||||||||||||||
depreciation | 10,891,000 | 9,841,000 | 8,839,000 | 8,726,000 | 7,646,000 | 6,746,000 | 4,907,000 | 3,545,000 | 2,221,000 | 1,615,000 | 1,218,000 | 914,000 | 703,000 | 536,000 | 476,000 | |||||||||||||||||
gross proceeds from issuance of unsecured senior notes | 0 | |||||||||||||||||||||||||||||||
payment of deferred financing costs from issuance of unsecured senior notes | -340,000 | |||||||||||||||||||||||||||||||
accrual for reimbursements of tenant improvements and construction funding | 1,004,000 | -5,404,000 | 66,074,000 | 5,917,000 | 7,802,000 | -18,404,000 | 41,185,000 | 12,268,000 | 3,877,000 | 5,622,000 | 3,201,000 | -1,908,000 | 2,257,000 | |||||||||||||||||||
exchange of exchangeable senior notes | 0 | |||||||||||||||||||||||||||||||
draws on construction loan | ||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | -2,283,000 | 3,319,000 | -1,913,000 | 1,930,000 | -2,112,000 | 2,351,000 | -2,475,000 | 2,295,000 | -744,000 | 789,000 | 355,000 | 273,000 | -531,000 | |||||||||||||||||||
amortization of debt discounts and issuance costs | 519,000 | 513,000 | 507,000 | 501,000 | 497,000 | 489,000 | 484,000 | 208,000 | ||||||||||||||||||||||||
supplemental disclosure of non-cash investing and financing cash flow information: | ||||||||||||||||||||||||||||||||
cash flows from operating activities: | ||||||||||||||||||||||||||||||||
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||
payment of class a common stock offering costs | ||||||||||||||||||||||||||||||||
issuance of series a preferred stock, net of offering costs | ||||||||||||||||||||||||||||||||
acquisitions of real estate | ||||||||||||||||||||||||||||||||
deposits to escrow for acquisitions | -1,601,000 | |||||||||||||||||||||||||||||||
proceeds from sale of common stock, net of offering costs | ||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | ||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | ||||||||||||||||||||||||||||||||
invoices accrued for offering costs | ||||||||||||||||||||||||||||||||
rents received in advance and tenant security deposits | 1,727,000 | 542,000 | 441,000 | |||||||||||||||||||||||||||||
accrual for common stock dividend declared | 679,000 | |||||||||||||||||||||||||||||||
accrual for preferred stock dividend declared | 0 | |||||||||||||||||||||||||||||||
prepaid insurance and other assets | -213,000 | |||||||||||||||||||||||||||||||
supplemental disclosure of non-cash financing activities: | ||||||||||||||||||||||||||||||||
net loss | ||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities | ||||||||||||||||||||||||||||||||
forfeited class b common shares | ||||||||||||||||||||||||||||||||
rents received in advance and tenant security deposit | ||||||||||||||||||||||||||||||||
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
free cash flows | 49,907,000 | 45,591,000 | 48,449,000 | 54,242,000 | 57,806,000 | 64,869,000 | 64,205,000 | 71,566,000 | 66,081,000 | 63,082,000 | 61,764,000 | 64,616,000 | 55,355,000 | 56,794,000 | 62,097,000 | 59,884,000 | 47,788,000 | 51,567,000 | 46,784,000 | 42,608,000 | 34,236,000 | 33,468,000 | 23,540,000 | 19,570,000 | 19,848,000 | 10,469,000 | 8,459,000 | 6,158,000 | 6,142,000 | 5,857,000 | 2,339,000 | 1,355,000 |
issuance of class b common stock | ||||||||||||||||||||||||||||||||
redemption of class b common stock | ||||||||||||||||||||||||||||||||
issuance of class a common stock, net of offering costs | ||||||||||||||||||||||||||||||||
invoices accrued for capitalized costs | ||||||||||||||||||||||||||||||||
adjustment to reconcile net income (net loss) to | ||||||||||||||||||||||||||||||||
net cash from operating activities: | ||||||||||||||||||||||||||||||||
loss on sale of property | ||||||||||||||||||||||||||||||||
decrease in assets: | ||||||||||||||||||||||||||||||||
escrow | ||||||||||||||||||||||||||||||||
restricted cash | ||||||||||||||||||||||||||||||||
receivables | ||||||||||||||||||||||||||||||||
inventory | ||||||||||||||||||||||||||||||||
prepaid expenses | ||||||||||||||||||||||||||||||||
deposits | ||||||||||||||||||||||||||||||||
increase in liabilities: | ||||||||||||||||||||||||||||||||
accounts payable | ||||||||||||||||||||||||||||||||
accrued expenses | ||||||||||||||||||||||||||||||||
net adjustments | ||||||||||||||||||||||||||||||||
payments on construction payables | ||||||||||||||||||||||||||||||||
proceeds on the sale of property and equipment | ||||||||||||||||||||||||||||||||
issuance of notes receivable | ||||||||||||||||||||||||||||||||
purchases of property and equipment | ||||||||||||||||||||||||||||||||
principal advances on convertible note payable | ||||||||||||||||||||||||||||||||
receipts from subscriptions receivable | ||||||||||||||||||||||||||||||||
payments on notes payable | ||||||||||||||||||||||||||||||||
principal advances on notes payable, member | ||||||||||||||||||||||||||||||||
payments on notes payable, member | ||||||||||||||||||||||||||||||||
payments on capital lease obligation | ||||||||||||||||||||||||||||||||
deferred loss on the sale of property | ||||||||||||||||||||||||||||||||
security deposit related to capital lease obligation | ||||||||||||||||||||||||||||||||
redemption of members | ||||||||||||||||||||||||||||||||
distribution to members | ||||||||||||||||||||||||||||||||
contributions from members | ||||||||||||||||||||||||||||||||
net change in cash | ||||||||||||||||||||||||||||||||
cash, beginning of year | ||||||||||||||||||||||||||||||||
cash, end of year | ||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | ||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash financing information | ||||||||||||||||||||||||||||||||
purchases of property and equipment via construction payable | ||||||||||||||||||||||||||||||||
subscriptions receivable | ||||||||||||||||||||||||||||||||
interest expense capitalized into property and equipment | ||||||||||||||||||||||||||||||||
purchase of property and equipment via capital lease obligation | ||||||||||||||||||||||||||||||||
issuance of members’ capital through subscription receivable | ||||||||||||||||||||||||||||||||
redemption of members through notes payable |
