Rexford Industrial Realty Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Rexford Industrial Realty Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-06-30 | 2014-03-31 | 2013-07-24 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||
net income | 120,394,000 | 74,048,000 | 64,910,000 | 70,722,000 | 86,017,000 | 64,277,000 | 67,321,000 | 61,790,000 | 56,910,000 | 63,570,000 | 45,708,000 | 41,648,000 | 40,901,000 | 48,900,000 | 39,380,000 | 40,186,000 | 26,037,000 | 30,643,000 | 18,155,000 | 31,197,000 | 16,271,000 | 15,272,000 | 24,382,000 | 12,948,000 | 15,954,000 | 10,717,000 | 15,207,000 | 8,965,000 | 7,819,000 | 15,084,000 | 14,115,000 | 2,009,000 | 19,855,000 | 5,721,000 | 8,546,000 | 3,061,000 | 12,792,000 | 1,477,000 | 1,056,000 | 617,000 | 196,000 | 81,000 | 81,000 | 1,429,000 | -1,291,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 71,188,000 | 86,740,000 | 71,832,000 | 69,241,000 | 67,896,000 | 66,278,000 | 65,839,000 | 60,449,000 | 58,793,000 | 59,429,000 | 56,568,000 | 51,146,000 | 46,609,000 | 42,471,000 | 41,221,000 | 38,676,000 | 36,228,000 | 35,144,000 | 30,554,000 | 28,811,000 | 28,381,000 | 27,523,000 | 26,877,000 | 25,496,000 | 24,522,000 | 21,996,000 | 20,671,000 | 20,144,000 | 19,775,000 | 19,452,000 | 18,767,000 | 17,971,000 | 14,515,000 | 13,599,000 | 14,242,000 | 13,341,000 | 12,610,000 | 11,214,000 | 10,821,000 | 10,642,000 | 10,490,000 | 9,884,000 | 6,003,000 | 6,130,000 | -3,677,000 |
amortization of net (below) above market lease intangibles and other deferred rent on certain other below-market leases | -5,788,000 | -9,186,000 | -6,635,000 | -7,268,000 | -7,591,000 | ||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs | 1,255,000 | 1,134,000 | 1,246,000 | 1,252,000 | 1,266,000 | 1,011,000 | 1,000,000 | 1,001,000 | 999,000 | 856,000 | 840,000 | 766,000 | 563,000 | 520,000 | 517,000 | 508,000 | 447,000 | 447,000 | 408,000 | 373,000 | 381,000 | 343,000 | 347,000 | 347,000 | 345,000 | 344,000 | 344,000 | 331,000 | 312,000 | 290,000 | 288,000 | 275,000 | |||||||||||||
amortization of discount/(premium) on notes payable | 1,579,000 | 1,560,000 | |||||||||||||||||||||||||||||||||||||||||||
accretion of net loan origination fees and costs | -115,000 | -115,000 | -115,000 | -115,000 | -115,000 | -115,000 | |||||||||||||||||||||||||||||||||||||||
loss on debt extinguishment | |||||||||||||||||||||||||||||||||||||||||||||
gains on sale of real estate | -44,361,000 | -13,157,000 | 0 | -1,745,000 | -6,868,000 | 0 | 0 | -12,133,000 | |||||||||||||||||||||||||||||||||||||
share-based compensation | 10,091,000 | 9,699,000 | |||||||||||||||||||||||||||||||||||||||||||
straight-line rent | -6,918,000 | -5,517,000 | -10,057,000 | -11,441,000 | -9,567,000 | -7,368,000 | -8,514,000 | -11,792,000 | -8,653,000 | -7,628,000 | -7,467,000 | -8,411,000 | -8,441,000 | -6,901,000 | -5,999,000 | -5,865,000 | -4,840,000 | -4,199,000 | -434,000 | -3,088,000 | -6,212,000 | -1,672,000 | -2,200,000 | -2,080,000 | -1,241,000 | -2,067,000 | -1,492,000 | -1,343,000 | -1,673,000 | -1,969,000 | -1,478,000 | -1,307,000 | -996,000 | -956,000 | -1,095,000 | -1,395,000 | -922,000 | -1,095,000 | |||||||
amortization related to termination/settlement of interest rate derivatives | 77,000 | 77,000 | 112,000 | 136,000 | 136,000 | 138,000 | 138,000 | 137,000 | 136,000 | 129,000 | 128,000 | 129,000 | 93,000 | 181,000 | 804,000 | ||||||||||||||||||||||||||||||
change in working capital components: | |||||||||||||||||||||||||||||||||||||||||||||
rents and other receivables | 4,870,000 | -1,853,000 | 1,543,000 | 264,000 | 852,000 | -402,000 | 1,508,000 | -4,847,000 | -281,000 | 1,393,000 | -2,635,000 | -2,210,000 | 748,000 | 1,239,000 | -1,220,000 | -1,584,000 | -488,000 | 2,547,000 | -4,367,000 | -1,032,000 | 1,069,000 | 300,000 | -601,000 | -1,147,000 | 654,000 | 219,000 | -196,000 | -1,515,000 | -764,000 | 128,000 | -853,000 | -630,000 | -49,000 | -475,000 | -300,000 | -728,000 | -61,000 | 101,000 | -819,000 | -11,000 | -318,000 | -80,000 | -213,000 | -325,000 | 105,000 |
deferred leasing costs | -5,951,000 | -5,455,000 | -6,696,000 | -8,014,000 | -8,899,000 | -5,331,000 | -7,228,000 | -8,178,000 | -6,957,000 | -3,444,000 | -7,522,000 | -7,100,000 | -2,427,000 | -713,000 | -4,325,000 | -6,447,000 | -4,664,000 | -2,037,000 | -3,752,000 | -2,746,000 | -2,129,000 | -1,820,000 | -2,678,000 | -2,203,000 | -2,023,000 | -1,413,000 | -1,718,000 | -1,498,000 | -1,153,000 | -1,843,000 | -2,081,000 | -1,543,000 | -1,164,000 | -905,000 | -1,809,000 | -1,542,000 | -1,316,000 | -929,000 | -981,000 | ||||||
other assets | 4,480,000 | 5,962,000 | 6,883,000 | -15,982,000 | 5,344,000 | 4,556,000 | 6,216,000 | -13,173,000 | 2,398,000 | 3,467,000 | 2,565,000 | -8,795,000 | 2,829,000 | 2,807,000 | -2,167,000 | 316,000 | 8,318,000 | -12,824,000 | 645,000 | 2,521,000 | -5,688,000 | 170,000 | 1,242,000 | 1,004,000 | -1,755,000 | 533,000 | 609,000 | 497,000 | -2,436,000 | 59,000 | 810,000 | 63,000 | -1,535,000 | -829,000 | 81,000 | 38,000 | -215,000 | 167,000 | -145,000 | -404,000 | 190,000 | -927,000 | 1,765,000 | -1,985,000 | 316,000 |
accounts payable, accrued expenses and other liabilities | -21,386,000 | 9,939,000 | -16,456,000 | 25,155,000 | -20,906,000 | 21,093,000 | -27,605,000 | 33,923,000 | -16,964,000 | 15,304,000 | -15,743,000 | 25,654,000 | -11,337,000 | 10,730,000 | -9,869,000 | 25,034,000 | 1,424,000 | -4,694,000 | -5,215,000 | 11,385,000 | -6,782,000 | 5,437,000 | -5,579,000 | 10,264,000 | -7,048,000 | 3,936,000 | -7,659,000 | 7,973,000 | -2,192,000 | 2,529,000 | -2,024,000 | 7,995,000 | -4,192,000 | 2,424,000 | -2,243,000 | 5,029,000 | -3,079,000 | 1,960,000 | -1,753,000 | 4,829,000 | -2,778,000 | 1,508,000 | -876,000 | 835,000 | 1,452,000 |
tenant security deposits | 933,000 | -648,000 | -1,931,000 | 721,000 | -433,000 | -1,432,000 | 1,328,000 | 780,000 | 141,000 | 1,201,000 | -60,000 | 2,713,000 | 1,693,000 | 1,948,000 | 10,000 | 1,649,000 | 3,096,000 | 2,021,000 | 1,582,000 | 1,323,000 | -4,308,000 | 988,000 | 554,000 | 785,000 | 763,000 | 753,000 | 887,000 | 1,247,000 | 418,000 | 179,000 | 526,000 | 1,374,000 | 464,000 | 216,000 | 325,000 | 659,000 | 753,000 | 418,000 | 671,000 | 496,000 | 304,000 | 137,000 | 73,000 | 462,000 | -423,000 |
tenant prepaid rents | -2,391,000 | -677,000 | -1,929,000 | -7,746,000 | |||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 128,157,000 | 152,551,000 | 116,256,000 | 127,242,000 | 101,663,000 | 133,756,000 | 115,987,000 | 108,872,000 | 83,183,000 | 119,506,000 | 66,752,000 | 98,036,000 | 71,315,000 | 91,592,000 | 51,520,000 | 78,266,000 | 65,301,000 | 36,376,000 | 36,346,000 | 75,469,000 | 24,686,000 | 46,493,000 | 31,869,000 | 46,097,000 | 25,364,000 | 36,184,000 | 21,830,000 | 35,821,000 | 19,924,000 | 25,200,000 | 18,521,000 | 26,849,000 | 12,203,000 | 19,077,000 | 12,422,000 | 19,655,000 | 10,225,000 | 14,130,000 | 8,948,000 | 13,736,000 | 8,049,000 | 9,775,000 | 6,219,000 | 3,156,000 | 1,115,000 |
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||
acquisition of investments in real estate | -208,454,000 | -60,644,000 | -168,864,000 | -1,068,031,000 | -190,311,000 | -310,612,000 | -76,905,000 | -734,257,000 | -355,123,000 | -980,825,000 | -547,472,000 | -445,010,000 | -541,508,000 | -904,086,000 | -253,758,000 | -159,061,000 | -740,553,000 | -70,182,000 | -71,449,000 | -46,503,000 | -258,502,000 | -225,902,000 | -313,725,000 | -145,253,000 | -130,660,000 | -33,779,000 | -277,010,000 | -52,753,000 | -132,253,000 | -291,661,000 | -223,348,000 | -17,099,000 | -59,344,000 | -80,146,000 | -203,842,000 | -24,289,000 | -67,629,000 | -57,499,000 | -58,766,000 | -46,705,000 | -141,948,000 | -32,339,000 | |||
capital expenditures | -83,196,000 | -79,148,000 | -88,377,000 | -119,997,000 | -85,117,000 | -79,901,000 | -99,319,000 | -75,159,000 | -47,851,000 | -44,235,000 | -44,835,000 | -35,043,000 | -27,940,000 | -27,277,000 | -30,887,000 | -22,074,000 | -26,367,000 | -23,147,000 | -21,234,000 | -24,278,000 | -17,646,000 | -15,607,000 | -12,581,000 | -12,344,000 | -12,532,000 | -9,712,000 | -16,673,000 | -14,807,000 | -11,610,000 | -14,861,000 | -13,131,000 | -12,299,000 | -10,790,000 | -6,093,000 | -8,241,000 | -8,382,000 | -9,026,000 | -6,279,000 | -6,250,000 | -6,358,000 | -5,086,000 | -4,487,000 | -2,627,000 | -1,594,000 | 588,000 |
free cash flows | 44,961,000 | 73,403,000 | 27,879,000 | 7,245,000 | 16,546,000 | 53,855,000 | 16,668,000 | 33,713,000 | 35,332,000 | 75,271,000 | 21,917,000 | 62,993,000 | 43,375,000 | 64,315,000 | 20,633,000 | 56,192,000 | 38,934,000 | 13,229,000 | 15,112,000 | 51,191,000 | 7,040,000 | 30,886,000 | 19,288,000 | 33,753,000 | 12,832,000 | 26,472,000 | 5,157,000 | 21,014,000 | 8,314,000 | 10,339,000 | 5,390,000 | 14,550,000 | 1,413,000 | 12,984,000 | 4,181,000 | 11,273,000 | 1,199,000 | 7,851,000 | 2,698,000 | 7,378,000 | 2,963,000 | 5,288,000 | 3,592,000 | 1,562,000 | 1,703,000 |
return of deposits on real estate acquisitions | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of real estate | 78,853,000 | 50,105,000 | 0 | 6,864,000 | 10,789,000 | 0 | 0 | 16,239,000 | 0 | 0 | 0 | 15,315,000 | 11,184,000 | 17,667,000 | 7,833,000 | 19,882,000 | 1,304,000 | 20,082,000 | 1,198,000 | 9,788,000 | 0 | 10,281,000 | 24,896,000 | 31,582,000 | 0 | 57,869,000 | 6,537,000 | 18,070,000 | 0 | ||||||||||||||||
net cash from investing activities | -4,343,000 | -29,043,000 | -296,831,000 | -172,527,000 | -212,834,000 | -1,153,782,000 | -403,666,000 | -377,071,000 | -129,831,000 | -765,878,000 | -393,383,000 | -1,005,593,000 | -578,612,000 | -471,622,000 | -560,046,000 | -903,563,000 | -276,757,000 | -172,401,000 | -765,425,000 | -11,781,000 | -147,179,000 | -63,138,000 | -257,112,000 | -241,248,000 | -308,942,000 | -165,440,000 | -138,720,000 | -48,311,000 | -275,414,000 | -44,768,000 | -114,952,000 | -302,785,000 | -172,019,000 | -17,144,000 | -49,115,000 | -70,719,000 | -210,412,000 | -30,968,000 | -72,629,000 | -49,951,000 | -64,939,000 | -49,255,000 | -144,424,000 | -20,233,000 | 31,544,000 |
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock | 0 | 477,598,000 | 279,623,000 | 79,805,000 | 0 | 290,116,000 | 324,998,000 | 298,137,000 | 0 | 652,597,000 | 387,628,000 | 696,826,000 | 419,071,000 | 305,706,000 | 533,933,000 | 782,714,000 | 191,197,000 | 118,247,000 | 359,737,000 | -23,000 | 294,951,000 | 79,431,000 | 131,828,000 | 27,032,000 | 185,514,000 | 114,614,000 | 3,740,000 | 708,000 | 1,000 | -8,174,000 | 7,000 | 0 | 184,000,000 | ||||||||||||
proceeds from borrowings | 0 | 0 | 0 | 1,129,875,000 | 0 | 0 | 0 | 646,925,000 | 60,000,000 | 1,402,000,000 | 860,000,000 | 392,000,000 | 281,001,000 | 968,556,000 | |||||||||||||||||||||||||||||||
repayment of borrowings | -242,000 | -239,000 | -6,651,000 | -285,000 | -2,529,000 | -3,937,000 | -2,580,000 | -367,000 | -4,165,000 | -350,379,000 | -57,875,000 | -1,127,546,000 | -723,550,000 | -267,635,000 | -281,598,000 | -798,030,000 | |||||||||||||||||||||||||||||
payment of debt issuance costs | 0 | -628,000 | |||||||||||||||||||||||||||||||||||||||||||
dividends paid to preferred stockholders | -2,315,000 | -2,314,000 | -2,315,000 | -2,314,000 | -2,315,000 | -2,314,000 | -2,315,000 | -2,314,000 | -2,315,000 | -2,314,000 | -2,315,000 | -2,314,000 | -2,315,000 | -2,314,000 | -2,314,000 | -2,976,000 | -3,637,000 | -3,636,000 | -3,636,000 | -3,636,000 | -3,637,000 | -3,636,000 | -3,784,000 | -2,424,000 | -2,424,000 | -2,423,000 | -2,424,000 | -2,423,000 | -2,424,000 | -3,010,000 | -1,322,000 | -1,322,000 | -1,322,000 | -1,322,000 | |||||||||||
dividends paid to common stockholders | -101,554,000 | -94,056,000 | -91,644,000 | -90,948,000 | -90,942,000 | -80,692,000 | -78,463,000 | -76,397,000 | -76,298,000 | -59,570,000 | -57,513,000 | -53,885,000 | -51,981,000 | -38,523,000 | -36,347,000 | -33,054,000 | -32,136,000 | -28,256,000 | -26,615,000 | -26,614,000 | -25,011,000 | -21,052,000 | -20,513,000 | -20,302,000 | -19,245,000 | -15,490,000 | -14,832,000 | -14,570,000 | -12,907,000 | -11,382,000 | -11,252,000 | -10,312,000 | -9,672,000 | -8,971,000 | -8,917,000 | -8,915,000 | -7,514,000 | -7,506,000 | -7,504,000 | -6,655,000 | -6,639,000 | -5,244,000 | -3,066,000 | -5,368,000 | |
distributions paid to common unitholders | -3,731,000 | -3,767,000 | -3,640,000 | -3,634,000 | -3,410,000 | -3,041,000 | -2,956,000 | -2,973,000 | -3,068,000 | -2,463,000 | -2,413,000 | -2,415,000 | -2,134,000 | -1,620,000 | -1,623,000 | -1,627,000 | -1,677,000 | -1,491,000 | -918,000 | -918,000 | -920,000 | -572,000 | -521,000 | -521,000 | -529,000 | -448,000 | -381,000 | -382,000 | -388,000 | -345,000 | -332,000 | -331,000 | -339,000 | -311,000 | -301,000 | -300,000 | -300,000 | -300,000 | -279,000 | -261,000 | -276,000 | -279,000 | -361,000 | -632,000 | |
distributions paid to preferred unitholders | -90,000 | -381,000 | -517,000 | -497,000 | -535,000 | -797,000 | -806,000 | -798,000 | -806,000 | -798,000 | -805,000 | -798,000 | -798,000 | -723,000 | -708,000 | -708,000 | -708,000 | -708,000 | -708,000 | -708,000 | -707,000 | -423,000 | -300,000 | -300,000 | |||||||||||||||||||||
repurchase of common shares to satisfy employee tax withholding requirements | -70,000 | -1,636,000 | -24,000 | -88,000 | -53,000 | -1,989,000 | -23,000 | -103,000 | -40,000 | -1,748,000 | -18,000 | -113,000 | -10,000 | -2,015,000 | -25,000 | -38,000 | -10,000 | -1,355,000 | -24,000 | -18,000 | -29,000 | -1,207,000 | -23,000 | -15,000 | -25,000 | -791,000 | -21,000 | -30,000 | -125,000 | -418,000 | -770,000 | -394,000 | -127,000 | -277,000 | |||||||||||
net cash from financing activities | -117,310,000 | 375,205,000 | 174,710,000 | -18,589,000 | -100,079,000 | 1,323,542,000 | 237,855,000 | 215,185,000 | -86,927,000 | 879,443,000 | 326,276,000 | 910,381,000 | 492,770,000 | 384,876,000 | 492,320,000 | 821,256,000 | 151,721,000 | 82,482,000 | 620,596,000 | -32,122,000 | 264,455,000 | 50,266,000 | 106,592,000 | 209,395,000 | 190,267,000 | 225,230,000 | 113,587,000 | 33,690,000 | 398,358,000 | 32,534,000 | 90,383,000 | 275,736,000 | 154,721,000 | 755,000 | -3,045,000 | 77,150,000 | 222,962,000 | 18,039,000 | 63,799,000 | 31,310,000 | 19,337,000 | 78,415,000 | 141,133,000 | 14,424,000 | -9,712,000 |
increase in cash, cash equivalents and restricted cash | 6,504,000 | 498,713,000 | -5,865,000 | -63,874,000 | -211,250,000 | 303,516,000 | -49,824,000 | -53,014,000 | -133,575,000 | 233,071,000 | -355,000 | 2,824,000 | -14,527,000 | 4,846,000 | -16,206,000 | -4,041,000 | -59,735,000 | -53,543,000 | -108,483,000 | 31,566,000 | 141,962,000 | 33,621,000 | -118,651,000 | 14,244,000 | -93,311,000 | 95,974,000 | -3,303,000 | 21,200,000 | -5,095,000 | 2,688,000 | |||||||||||||||
cash, cash equivalents and restricted cash, beginning of period | 0 | 55,971,000 | 33,444,000 | 0 | 0 | 0 | 36,786,000 | 0 | 0 | 0 | 43,998,000 | 0 | 0 | 0 | 177,523,000 | 0 | 0 | 0 | 78,857,000 | 0 | 0 | 0 | 180,601,000 | 0 | 0 | 0 | 6,870,000 | 0 | 15,525,000 | ||||||||||||||||
cash, cash equivalents and restricted cash, end of period | 6,504,000 | 554,684,000 | 336,960,000 | -49,824,000 | -53,014,000 | -133,575,000 | 269,857,000 | -355,000 | 2,824,000 | -14,527,000 | 48,844,000 | -16,206,000 | -4,041,000 | -59,735,000 | 123,980,000 | -108,483,000 | 31,566,000 | 141,962,000 | 112,478,000 | -118,651,000 | 14,244,000 | -93,311,000 | 276,575,000 | -3,303,000 | 21,200,000 | 142,868,000 | 19,836,000 | -5,095,000 | 18,213,000 | ||||||||||||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 15,029,000 | 35,095,000 | 14,866,000 | 33,278,000 | 14,994,000 | 11,049,000 | 14,791,000 | 12,918,000 | 13,601,000 | 13,307,000 | 11,481,000 | 14,848,000 | 6,924,000 | 11,558,000 | 6,827,000 | 8,034,000 | 9,242,000 | 8,876,000 | 4,974,000 | 9,049,000 | 5,216,000 | 8,685,000 | 4,909,000 | 6,701,000 | 4,944,000 | 6,940,000 | 5,314,000 | 7,118,000 | 4,696,000 | 6,663,000 | 6,032,000 | 3,125,000 | 4,948,000 | 4,721,000 | 2,546,000 | 3,858,000 | 1,484,000 | 575,000 | 2,622,000 | ||||||
supplemental disclosure of noncash transactions: | |||||||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use assets obtained in exchange for lease liabilities | 0 | 0 | 0 | 0 | 0 | 6,363,000 | |||||||||||||||||||||||||||||||||||||||
accrual for capital expenditures | 3,393,000 | 48,549,000 | -162,000 | -5,919,000 | 20,587,000 | 54,239,000 | 2,095,000 | 14,272,000 | 13,823,000 | 25,154,000 | 3,015,000 | 9,639,000 | 2,793,000 | 13,627,000 | -1,031,000 | 4,816,000 | 1,391,000 | 10,524,000 | 4,322,000 | -950,000 | 1,200,000 | 7,239,000 | 2,243,000 | 943,000 | -2,260,000 | 5,481,000 | |||||||||||||||||||
accrual of dividends and distributions | 309,000 | 105,285,000 | 2,535,000 | 706,000 | 226,000 | 94,356,000 | 2,310,000 | 2,053,000 | 0 | 79,370,000 | 2,107,000 | 3,626,000 | 2,185,000 | 54,115,000 | 2,173,000 | 3,289,000 | 868,000 | 33,813,000 | 2,215,000 | 0 | |||||||||||||||||||||||||
payments for deposits on real estate acquisitions | -5,850,000 | -5,075,000 | -3,625,000 | 10,275,000 | -3,200,000 | -14,650,000 | -4,465,000 | -10,075,000 | -58,084,000 | -1,028,000 | -10,475,000 | ||||||||||||||||||||||||||||||||||
amortization of net (below) above market lease intangibles and other deferred rent on certain below-market leases | |||||||||||||||||||||||||||||||||||||||||||||
impairment of right-of-use asset | 0 | 0 | 0 | 188,000 | |||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 38,000 | 0 | 0 | 0 | 0 | 22,000 | 0 | ||||||||||||||||||||||||||||||||||||||
amortization of discount (premium) on notes payable | 1,534,000 | 1,511,000 | 1,491,000 | 293,000 | 214,000 | 205,000 | 203,000 | 66,000 | 64,000 | 63,000 | 62,000 | 61,000 | 1,000 | 1,000 | 2,000 | 1,000 | |||||||||||||||||||||||||||||
equity based compensation expense | 11,539,000 | 9,918,000 | 11,057,000 | 9,088,000 | 9,338,000 | 8,166,000 | 7,956,000 | 8,178,000 | 9,716,000 | 6,316,000 | 6,342,000 | 6,052,000 | 6,276,000 | 4,506,000 | 4,463,000 | 4,261,000 | 2,490,000 | 3,102,000 | 3,709,000 | 3,570,000 | 2,800,000 | 2,668,000 | 2,709,000 | 2,579,000 | 2,281,000 | 2,243,000 | 2,660,000 | 2,963,000 | 1,328,000 | 1,330,000 | 1,394,000 | 1,346,000 | 956,000 | 992,000 | 953,000 | 934,000 | 494,000 | 443,000 | 467,000 | 348,000 | 279,000 | 172,000 | 297,000 | ||
payments for termination/settlement of interest rate derivatives | 0 | 0 | 0 | -161,000 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
issuance of loan receivable | |||||||||||||||||||||||||||||||||||||||||||||
return of (payment for) deposits on real estate acquisitions | |||||||||||||||||||||||||||||||||||||||||||||
redemption of private reit preferred units | |||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 0 | 0 | 0 | 5,201,000 | 0 | 0 | 0 | 8,606,000 | 0 | 8,997,000 | |||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | -5,865,000 | -63,874,000 | -39,738,000 | 26,086,000 | 22,775,000 | 6,402,000 | 118,000 | -4,905,000 | -37,553,000 | 47,541,000 | 2,928,000 | 6,344,000 | -20,552,000 | ||||||||||||||||||||||||||||||||
issuance of operating partnership units in connection with acquisition of real estate | 111,780,000 | 0 | 4,205,000 | 63,277,000 | |||||||||||||||||||||||||||||||||||||||||
issuance of 3.0% cumulative redeemable convertible preferred units in connection with acquisition of real estate | |||||||||||||||||||||||||||||||||||||||||||||
acquisition of private reit - preferred units | 0 | ||||||||||||||||||||||||||||||||||||||||||||
return of (payments for) deposits on real estate acquisitions | 1,250,000 | ||||||||||||||||||||||||||||||||||||||||||||
prepaid rents | -10,739,000 | -12,348,000 | -5,266,000 | -2,619,000 | -2,489,000 | 3,150,000 | -482,000 | -2,126,000 | -1,389,000 | 1,041,000 | 1,034,000 | -1,742,000 | -97,000 | -193,000 | 2,722,000 | -1,200,000 | 355,000 | 591,000 | -1,097,000 | 160,000 | -142,000 | -8,000 | 171,000 | -817,000 | 407,000 | -15,000 | 13,000 | 1,346,000 | -643,000 | 376,000 | 70,000 | -214,000 | -681,000 | ||||||||||||
debt issuance costs | -3,679,000 | 0 | 0 | -235,000 | -2,807,000 | -413,000 | -1,374,000 | 1,000 | -3,581,000 | -3,843,000 | 0 | -17,000 | -2,225,000 | 0 | 0 | 0 | -1,298,000 | -450,000 | -2,000 | -156,000 | -170,000 | -1,940,000 | |||||||||||||||||||||||
payment for deposits on real estate acquisitions | |||||||||||||||||||||||||||||||||||||||||||||
redemption of preferred stock | 0 | ||||||||||||||||||||||||||||||||||||||||||||
assumption of debt in connection with acquisition of real estate including loan premium | 13,166,000 | 0 | 0 | 3,346,000 | 16,505,000 | 0 | 2,926,000 | 45,833,000 | |||||||||||||||||||||||||||||||||||||
amortization of (below) above market lease intangibles | -7,241,000 | -6,232,000 | -8,290,000 | -12,959,000 | -7,033,000 | -6,126,000 | -5,091,000 | -6,154,000 | -3,191,000 | -3,386,000 | -2,712,000 | -2,711,000 | -2,751,000 | -2,669,000 | -2,402,000 | -2,191,000 | -2,065,000 | -1,900,000 | -1,751,000 | -1,627,000 | -1,622,000 | -1,616,000 | -1,116,000 | -1,067,000 | -885,000 | -201,000 | -117,000 | ||||||||||||||||||
issuance of op units in connection with acquisition of real estate | 0 | ||||||||||||||||||||||||||||||||||||||||||||
issuance of 3.00% cumulative redeemable convertible preferred units in connection with acquisition of real estate | 0 | 0 | 12,000,000 | ||||||||||||||||||||||||||||||||||||||||||
sales-type lease receivable | 0 | ||||||||||||||||||||||||||||||||||||||||||||
issuance of 4.0% cumulative redeemable convertible preferred units in connection with acquisition of real estate | 0 | 0 | 0 | 40,787,000 | |||||||||||||||||||||||||||||||||||||||||
lease reclassification from operating lease to sales-type lease: | |||||||||||||||||||||||||||||||||||||||||||||
investments in real estate | 0 | ||||||||||||||||||||||||||||||||||||||||||||
deferred rent receivable | 0 | -1,409,000 | -1,039,000 | -612,000 | -365,000 | -395,000 | -184,000 | -68,000 | |||||||||||||||||||||||||||||||||||||
acquired lease intangible assets | 0 | ||||||||||||||||||||||||||||||||||||||||||||
gain on sale recognized due to lease classification | |||||||||||||||||||||||||||||||||||||||||||||
gain on sale of real estate | 0 | 0 | -8,486,000 | -6,617,000 | -13,702,000 | -2,750,000 | -10,860,000 | 52,000 | -10,592,000 | -895,000 | -5,631,000 | 0 | -1,608,000 | -9,983,000 | -10,336,000 | 0 | -16,569,000 | -2,668,000 | 0 | 0 | -2,125,000 | ||||||||||||||||||||||||
amortization of (premium) discount on notes payable | 60,000 | 23,000 | -28,000 | -29,000 | -47,000 | -66,000 | |||||||||||||||||||||||||||||||||||||||
issuance of preferred stock | -54,000 | -3,349,000 | |||||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use assets obtained in exchange for lease liabilities upon adoption of asc 842 on january 1, 2019 | 0 | 0 | 0 | 3,262,000 | |||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use assets obtained in exchange for lease liabilities subsequent to january 1, 2019 | 0 | 0 | 0 | 3,457,000 | |||||||||||||||||||||||||||||||||||||||||
issuance of 4.43937% cumulative redeemable convertible preferred units in connection with acquisition of real estate | |||||||||||||||||||||||||||||||||||||||||||||
(payments for) return of deposits on real estate acquisitions | |||||||||||||||||||||||||||||||||||||||||||||
gain on sale recognized due to lease reclassification | |||||||||||||||||||||||||||||||||||||||||||||
amortization of payment for termination of cash flow swap | 410,000 | 410,000 | |||||||||||||||||||||||||||||||||||||||||||
repayment of notes payable | -319,000 | -175,241,000 | -205,000 | -175,000 | -50,000 | -41,000 | -39,000 | -35,040,000 | -38,000 | -38,000 | -37,000 | -243,234,000 | -68,232,000 | -55,321,000 | -184,263,000 | -78,263,000 | -124,971,000 | -300,000 | -233,000 | -62,602,000 | -116,088,000 | -1,138,000 | -99,310,000 | -10,164,000 | -116,098,000 | -75,000 | -4,062,000 | -290,770,000 | |||||||||||||||||
payments for termination of cash flow swap | |||||||||||||||||||||||||||||||||||||||||||||
amortization of payments for termination of cash flow swap | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of notes payable | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from notes payable | 0 | 100,000,000 | 0 | 0 | 342,000,000 | 59,000,000 | 60,000,000 | 287,000,000 | 130,000,000 | 135,000,000 | 0 | 0 | 120,000,000 | 143,000,000 | 73,000,000 | 138,500,000 | 37,000,000 | 23,500,000 | 146,500,000 | 24,500,000 | 25,416,000 | ||||||||||||||||||||||||
operating lease right-of-use assets obtained in exchange for lease liabilities subsequent to adoption of asc 842 | 0 | 339,000 | 1,014,000 | ||||||||||||||||||||||||||||||||||||||||||
amortization of discount on notes payable | -16,000 | 1,000 | 2,000 | 1,000 | |||||||||||||||||||||||||||||||||||||||||
accrual of dividends | 25,931,000 | 590,000 | 211,000 | 1,049,000 | 19,774,000 | 724,000 | 262,000 | 1,658,000 | 13,294,000 | 147,000 | 938,000 | 634,000 | 10,008,000 | 68,000 | 2,000 | 1,398,000 | 7,814,000 | 302,000 | 849,000 | 16,000 | 6,639,000 | ||||||||||||||||||||||||
equity in income from unconsolidated real estate entities | 0 | 0 | 0 | -11,000 | -1,328,000 | ||||||||||||||||||||||||||||||||||||||||
amortization of loan origination fees | |||||||||||||||||||||||||||||||||||||||||||||
deferred interest income on notes receivable | 0 | 0 | 165,000 | -81,000 | -42,000 | ||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||
distributions from unconsolidated real estate entities | 0 | 0 | 0 | 11,000 | 0 | 6,000 | 14,000 | 14,000 | |||||||||||||||||||||||||||||||||||||
principal repayments of notes receivable | 0 | 13,756,000 | 69,000 | 71,000 | 64,000 | 68,000 | -5,455,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from deposit on real estate sale | |||||||||||||||||||||||||||||||||||||||||||||
debt extinguishment costs | 0 | 0 | 0 | -193,000 | 0 | ||||||||||||||||||||||||||||||||||||||||
redemption of preferred stock in connection with liquidation of private reit | |||||||||||||||||||||||||||||||||||||||||||||
issuance of 4.43937% cumulative redeemable convertible preferred units in connection with property acquisition | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts | 383,000 | 289,000 | 177,000 | 294,000 | 393,000 | 190,000 | 221,000 | 198,000 | 234,000 | 326,000 | 303,000 | 182,000 | |||||||||||||||||||||||||||||||||
payments for (proceeds from) deposits on real estate acquisitions | |||||||||||||||||||||||||||||||||||||||||||||
issuance of stock | 212,800,000 | 244,420,000 | 51,132,000 | 316,734,000 | 57,371,000 | ||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of noncash investing and financing transactions: | |||||||||||||||||||||||||||||||||||||||||||||
amortization of loan costs | 266,000 | 263,000 | 264,000 | 221,000 | 194,000 | 200,000 | 209,000 | 209,000 | 144,000 | 129,000 | -564,000 | ||||||||||||||||||||||||||||||||||
issuance of notes receivable | 0 | ||||||||||||||||||||||||||||||||||||||||||||
increase in capital expenditure accrual | -1,517,000 | 2,445,000 | 198,000 | -1,045,000 | |||||||||||||||||||||||||||||||||||||||||
accretion of loan origination fees | 0 | -75,000 | -75,000 | ||||||||||||||||||||||||||||||||||||||||||
acquisition related deposits | 275,000 | 2,925,000 | -2,050,000 | -1,400,000 | 1,175,000 | -1,750,000 | -500,000 | 0 | 0 | -400,000 | 1,250,000 | 150,000 | -1,150,000 | 1,860,000 | 100,000 | -40,000 | -1,285,000 | ||||||||||||||||||||||||||||
principal repayments of note receivable | 0 | ||||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents | 12,966,000 | -6,048,000 | -39,738,000 | 26,086,000 | 22,775,000 | 1,201,000 | 118,000 | ||||||||||||||||||||||||||||||||||||||
accretion of discount on notes receivable | 0 | -38,000 | -71,000 | -69,000 | -65,000 | -64,000 | 61,000 | ||||||||||||||||||||||||||||||||||||||
gain from early repayment of notes receivable | |||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||
accretion of premium on notes payable | -38,000 | -37,000 | -36,000 | -58,000 | -60,000 | -60,000 | -59,000 | -59,000 | -33,000 | -33,000 | -92,000 | -35,000 | -11,000 | ||||||||||||||||||||||||||||||||
disposition related deposits | |||||||||||||||||||||||||||||||||||||||||||||
repurchase of operating partnership units | |||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for interest | |||||||||||||||||||||||||||||||||||||||||||||
assumption of loan in connection with acquisition of real estate including loan premium | 11,223,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||
capital expenditure accruals | 557,000 | -704,000 | 878,000 | 1,485,000 | -1,602,000 | 1,608,000 | -346,000 | 1,624,000 | -870,000 | -12,000 | 464,000 | 1,028,000 | |||||||||||||||||||||||||||||||||
accrual of offering costs | 313,000 | -69,000 | -158,000 | 268,000 | |||||||||||||||||||||||||||||||||||||||||
equity in (income) income from unconsolidated real estate entities | |||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization included in discontinued operations | 0 | 7,000 | |||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of real estate | |||||||||||||||||||||||||||||||||||||||||||||
gain on sale of real estate included in discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||
contributions to unconsolidated real estate entities | 0 | -105,000 | |||||||||||||||||||||||||||||||||||||||||||
change in restricted cash | -27,000 | -27,000 | |||||||||||||||||||||||||||||||||||||||||||
deferred loan costs | -1,000 | 0 | -972,000 | -952,000 | 0 | -732,000 | 0 | -64,000 | -1,865,000 | -8,000 | -902,000 | ||||||||||||||||||||||||||||||||||
amortization of above (below) market lease intangibles | -39,000 | 60,000 | -4,000 | 48,000 | 69,000 | 46,000 | 39,000 | 73,000 | 81,000 | ||||||||||||||||||||||||||||||||||||
accretion of loan origination fee | |||||||||||||||||||||||||||||||||||||||||||||
gain from early repayment of note receivable | |||||||||||||||||||||||||||||||||||||||||||||
offering costs | -3,106,000 | -156,000 | -517,000 | -7,400,000 | 0 | -6,000 | |||||||||||||||||||||||||||||||||||||||
repurchase of common shares | -297,000 | -89,000 | -115,000 | -43,000 | -81,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from sale of real estate placed in qualified intermediary account | |||||||||||||||||||||||||||||||||||||||||||||
equity in income of unconsolidated real estate entities | -61,000 | -1,000 | |||||||||||||||||||||||||||||||||||||||||||
equity in (income) loss of unconsolidated real estate entities | -35,000 | -45,000 | |||||||||||||||||||||||||||||||||||||||||||
loss on sale of real estate | |||||||||||||||||||||||||||||||||||||||||||||
gain on mark-to-market interest rate swaps | |||||||||||||||||||||||||||||||||||||||||||||
deferred interest expense | |||||||||||||||||||||||||||||||||||||||||||||
leasing commissions | -492,000 | -543,000 | -336,000 | 382,000 | |||||||||||||||||||||||||||||||||||||||||
prepaid rent | -405,000 | -123,000 | -1,014,000 | 78,000 | |||||||||||||||||||||||||||||||||||||||||
consolidation of la jolla sorrento | |||||||||||||||||||||||||||||||||||||||||||||
disposition of investment in real estate | 0 | 13,790,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from private placement | |||||||||||||||||||||||||||||||||||||||||||||
prepaid offering costs | |||||||||||||||||||||||||||||||||||||||||||||
capital contributions from predecessor members | |||||||||||||||||||||||||||||||||||||||||||||
distributions to predecessor members | |||||||||||||||||||||||||||||||||||||||||||||
reimbursements due to predecessor members | |||||||||||||||||||||||||||||||||||||||||||||
distributions to predecessor members related to formation transactions | |||||||||||||||||||||||||||||||||||||||||||||
repurchase of interests from unaccredited investors | |||||||||||||||||||||||||||||||||||||||||||||
distributions to predecessor members related to the accommodation | |||||||||||||||||||||||||||||||||||||||||||||
contribution of rexford sponsor v llc and rexford industrial fund v reit, llc: | |||||||||||||||||||||||||||||||||||||||||||||
investment in real estate and acquired intangibles | |||||||||||||||||||||||||||||||||||||||||||||
investment in unconsolidated real estate entities | |||||||||||||||||||||||||||||||||||||||||||||
notes receivable | |||||||||||||||||||||||||||||||||||||||||||||
predecessor equity and noncontrolling interests | |||||||||||||||||||||||||||||||||||||||||||||
acquisition of tenant-in-common interest in la jolla sorrento and consolidation of property previously accounted for under the equity method of accounting: | |||||||||||||||||||||||||||||||||||||||||||||
investments in real estate and acquired intangibles | |||||||||||||||||||||||||||||||||||||||||||||
additional paid in capital | |||||||||||||||||||||||||||||||||||||||||||||
rexford industrial realty, inc. predecessor | |||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | |||||||||||||||||||||||||||||||||||||||||||||
increase in cash and equivalents | -37,553,000 | 38,935,000 | |||||||||||||||||||||||||||||||||||||||||||
assumption of loan in connection with acquisition of real estate | 5,401,000 | ||||||||||||||||||||||||||||||||||||||||||||
equity in loss of unconsolidated real estate entities | |||||||||||||||||||||||||||||||||||||||||||||
equity in (earnings) loss of unconsolidated real estate entities | -45,000 | -1,008,000 | |||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -2,653,000 | ||||||||||||||||||||||||||||||||||||||||||||
amortization of above market lease intangibles | -90,000 | ||||||||||||||||||||||||||||||||||||||||||||
acquisition of investment in real estate | 59,408,000 | ||||||||||||||||||||||||||||||||||||||||||||
distributions due to predecessor members related to formation transactions | |||||||||||||||||||||||||||||||||||||||||||||
contribution of rexford sponsor v llc and rexford industrial fund v, reit llc: | |||||||||||||||||||||||||||||||||||||||||||||
investment in real estate and acquisition related intangibles | |||||||||||||||||||||||||||||||||||||||||||||
acquisition of the 30% tenant-in-common interest and subsequent consolidation of la jolla sorrento property: | |||||||||||||||||||||||||||||||||||||||||||||
rexford industrial realty, inc. noncontrolling interests | |||||||||||||||||||||||||||||||||||||||||||||
capital contributions | |||||||||||||||||||||||||||||||||||||||||||||
distributions to members | |||||||||||||||||||||||||||||||||||||||||||||
reimbursements due to members | |||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents |
We provide you with 20 years of cash flow statements for Rexford Industrial Realty stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Rexford Industrial Realty stock. Explore the full financial landscape of Rexford Industrial Realty stock with our expertly curated income statements.
The information provided in this report about Rexford Industrial Realty stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.