Seritage Growth Properties(NYSE:SRG)
Seritage Growth Properties is a publicly-traded, self-administered and self-managed REIT with 166 wholly-owned properties and 29 unconsolidated properties totaling approximately 30.4 million square feet of space across 44 states and Puerto Rico. The Company was formed to unlock the underlying real e...
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-07-07 | 2017-06-30 | 2017-03-31 | 2016-09-30 | 2016-07-07 | 2016-06-30 | 2016-03-31 | 2015-09-30 | 2015-07-07 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | ||||||||||||||||||||||||||||||||||||||||||||
yoy | ||||||||||||||||||||||||||||||||||||||||||||
qoq | ||||||||||||||||||||||||||||||||||||||||||||
rental income | 1,909,000 | 4,011,000 | 4,603,000 | 4,526,000 | 4,457,000 | 4,265,000 | 2,899,000 | 4,166,000 | 5,725,000 | 4,601,000 | 4,525,000 | 5,517,000 | 418,000 | 22,854,000 | 23,253,000 | 29,418,000 | 29,084,000 | 28,091,000 | 28,819,000 | 27,595,000 | 31,146,000 | 27,478,000 | 33,966,000 | 21,648,000 | 33,110,000 | 41,985,000 | 41,152,000 | 35,839,000 | 37,079,000 | 38,966,000 | 48,167,000 | 42,185,000 | 49,174,000 | 45,584,000 | 45,927,000 | 45,226,000 | 41,389,000 | |||||||
management and other fee income | 141,000 | 156,000 | 182,000 | 127,000 | 142,000 | 117,000 | 352,000 | 50,000 | 48,000 | 4,567,000 | 523,000 | 367,000 | 262,000 | 91,000 | 248,000 | 286,000 | 1,821,000 | 434,000 | 184,000 | 279,000 | 135,000 | 174,000 | -259,000 | 171,000 | 207,000 | -1,293,000 | 795,000 | 1,814,000 | 282,000 | 167,000 | 115,000 | 914,000 | ||||||||||||
total revenue | 2,050,000 | 4,167,000 | 4,785,000 | 4,653,000 | 4,599,000 | 4,382,000 | 3,251,000 | 4,216,000 | 5,773,000 | 9,168,000 | 5,048,000 | 5,884,000 | 680,000 | 22,945,000 | 23,501,000 | 29,704,000 | 30,905,000 | 28,525,000 | 29,003,000 | 27,874,000 | 31,281,000 | 27,652,000 | 33,707,000 | 21,819,000 | 33,317,000 | 36,634,000 | 47,628,000 | 40,511,000 | 43,860,000 | 55,114,000 | 56,593,000 | 49,270,000 | 53,777,000 | 53,678,000 | 64,048,000 | 57,893,000 | 65,398,000 | 57,607,000 | 61,867,000 | 63,004,000 | 54,063,000 | |||
expenses | ||||||||||||||||||||||||||||||||||||||||||||
property operating | 1,461,000 | 4,214,000 | 3,625,000 | 3,237,000 | 2,908,000 | 4,248,000 | 4,258,000 | 4,160,000 | 3,673,000 | 3,337,000 | 4,564,000 | 5,196,000 | 8,185,000 | 10,235,000 | 9,700,000 | 10,801,000 | 11,032,000 | 11,493,000 | 11,585,000 | 11,286,000 | 10,643,000 | 11,012,000 | 11,154,000 | 8,697,000 | 10,301,000 | 11,122,000 | 11,462,000 | 9,302,000 | 10,237,000 | 8,583,000 | 6,348,000 | 6,533,000 | 7,241,000 | 5,715,000 | 4,311,000 | 4,932,000 | 4,742,000 | 4,505,000 | 5,553,000 | 7,118,000 | 2,815,000 | |||
real estate taxes | 333,000 | 203,000 | 607,000 | 692,000 | 953,000 | 333,000 | 971,000 | 1,238,000 | 1,393,000 | 1,218,000 | 1,204,000 | 2,170,000 | 1,537,000 | 2,894,000 | 6,483,000 | 6,425,000 | 8,150,000 | 7,498,000 | 8,542,000 | 9,061,000 | 10,155,000 | 8,672,000 | 9,487,000 | 9,384,000 | 9,225,000 | 9,080,000 | 9,164,000 | 10,159,000 | 10,192,000 | 9,649,000 | 12,199,000 | 9,217,000 | 11,381,000 | 9,946,000 | 11,335,000 | 11,950,000 | 12,422,000 | 7,965,000 | 11,667,000 | 11,469,000 | 10,741,000 | |||
depreciation and amortization | 400,000 | 469,000 | 1,698,000 | 2,040,000 | 2,075,000 | 2,258,000 | 4,377,000 | 1,212,000 | 5,271,000 | 2,843,000 | 2,913,000 | 4,151,000 | 4,564,000 | 9,342,000 | 9,169,000 | 10,669,000 | 11,934,000 | 11,570,000 | 13,159,000 | 13,328,000 | 13,142,000 | 14,551,000 | 23,647,000 | 23,702,000 | 34,097,000 | 36,578,000 | 21,593,000 | 20,194,000 | 26,216,000 | 92,627,000 | 49,830,000 | 49,551,000 | 34,667,000 | 91,878,000 | 61,059,000 | 50,571,000 | 58,663,000 | 44,532,000 | 37,324,000 | 39,509,000 | 32,935,000 | |||
general and administrative | 5,292,000 | 5,162,000 | 4,922,000 | 6,172,000 | 15,693,000 | 6,777,000 | 7,178,000 | 6,874,000 | 9,192,000 | 15,639,000 | 8,030,000 | 10,099,000 | 12,220,000 | 16,638,000 | 10,811,000 | 11,093,000 | 9,092,000 | 9,947,000 | 8,780,000 | 11,990,000 | 11,232,000 | -418,000 | 11,203,000 | 8,644,000 | 9,420,000 | 12,970,000 | 8,130,000 | 8,297,000 | 9,759,000 | 9,980,000 | 8,338,000 | 8,673,000 | 7,797,000 | 11,263,000 | 5,272,000 | 5,093,000 | 6,274,000 | 4,252,000 | 4,413,000 | 4,439,000 | 5,782,000 | |||
total expenses | 7,486,000 | 10,048,000 | 10,852,000 | 12,141,000 | 21,629,000 | 13,616,000 | 22,516,000 | 13,484,000 | 19,529,000 | 23,037,000 | 16,711,000 | 21,616,000 | 26,506,000 | 39,109,000 | 36,696,000 | 73,988,000 | 40,208,000 | 40,508,000 | 42,066,000 | 45,665,000 | 45,172,000 | 33,817,000 | 55,491,000 | 50,427,000 | 63,043,000 | 69,750,000 | 50,349,000 | 47,952,000 | 56,404,000 | 120,839,000 | 76,802,000 | 74,083,000 | 61,147,000 | 118,841,000 | 82,045,000 | 72,558,000 | 82,140,000 | 80,378,000 | 59,102,000 | 62,608,000 | 70,613,000 | |||
gain on sale of real estate | 11,439,000 | 1,967,000 | 6,936,000 | 3,321,000 | 4,184,000 | 2,034,000 | 1,139,000 | 31,828,000 | 18,506,000 | 33,488,000 | 12,392,000 | 99,487,000 | 45,433,000 | 68,031,000 | -1,015,000 | 156,602,000 | 22,774,000 | 18,097,000 | 24,208,000 | 28,596,000 | -14,706,000 | 52,064,000 | 20,788,000 | 25,786,000 | 12,445,000 | 11,612,000 | 21,261,000 | 2,746,000 | 17,401,000 | 34,187,000 | 41,831,000 | -1,571,000 | 13,018,000 | |||||||||||
impairment of real estate assets | -15,183,000 | -800,000 | -18,000,000 | -86,388,000 | -1,148,000 | -104,467,000 | -2,576,000 | -6,278,000 | -10,275,000 | -109,343,000 | -991,000 | -25,773,000 | -3,814,000 | -64,539,000 | -1,700,000 | -47,701,000 | -14,594,000 | |||||||||||||||||||||||||||
equity in loss of unconsolidated entities | -7,167,000 | -566,000 | -13,698,000 | -36,372,000 | -3,009,000 | -2,275,000 | -33,720,000 | -33,076,000 | -202,000 | -5,535,000 | -2,327,000 | -1,162,000 | -2,161,000 | -335,000 | ||||||||||||||||||||||||||||||
interest and other income | 371,000 | 612,000 | -834,000 | 930,000 | 860,000 | 1,245,000 | -872,000 | 717,000 | 1,423,000 | -417,000 | 2,030,000 | 9,869,000 | 5,585,000 | 38,690,000 | -1,047,000 | 99,000 | 11,000 | 1,083,000 | 48,000 | 530,000 | 7,624,000 | 934,000 | 1,986,000 | 141,000 | 333,000 | 635,000 | 1,416,000 | 2,175,000 | 2,598,000 | 5,588,000 | 1,162,000 | 456,000 | 680,000 | 405,000 | 352,000 | 42,000 | 78,000 | 77,000 | 59,000 | 60,000 | ||||
interest expense | -2,903,000 | -4,614,000 | -5,290,000 | -5,139,000 | -5,230,000 | -5,628,000 | -6,051,000 | -6,282,000 | -7,011,000 | -7,078,000 | -9,763,000 | -12,528,000 | -15,202,000 | -19,563,000 | -21,916,000 | -22,663,000 | -22,588,000 | -26,128,000 | -26,721,000 | -28,976,000 | -26,150,000 | -24,916,000 | -22,742,000 | -22,145,000 | -21,513,000 | -26,878,000 | -22,046,000 | -22,141,000 | -23,454,000 | -25,016,000 | -30,723,000 | -17,862,000 | -16,419,000 | -17,040,000 | -18,049,000 | -18,431,000 | -16,592,000 | -15,931,000 | -15,636,000 | -15,730,000 | -14,796,000 | |||
income before income taxes | -30,318,000 | -5,085,000 | -12,347,000 | -28,391,000 | -22,392,000 | -11,339,000 | -21,886,000 | -99,753,000 | -18,974,000 | 3,684,000 | -813,000 | -95,745,000 | -61,999,000 | 92,625,000 | -3,414,000 | -141,880,000 | -10,917,000 | 7,570,000 | -52,052,000 | -44,549,000 | 16,305,000 | -70,373,000 | 17,276,000 | -34,720,000 | -32,725,000 | -37,175,000 | -12,380,000 | -14,559,000 | -31,402,000 | |||||||||||||||
benefit from income taxes | -25,000 | |||||||||||||||||||||||||||||||||||||||||||
net income | -30,318,000 | -5,085,000 | -12,422,000 | -28,506,000 | -22,202,000 | -11,351,000 | -21,973,000 | -101,227,000 | -18,985,000 | 3,684,000 | -902,000 | -95,707,000 | -61,986,000 | 92,454,000 | -3,481,000 | -142,083,000 | -66,987,000 | 93,601,000 | -26,349,000 | -95,304,000 | -10,933,000 | -49,692,000 | -72,401,000 | 104,000 | -30,975,000 | -37,342,000 | -16,482,000 | -25,885,000 | -10,894,000 | -85,733,000 | -34,744,000 | -10,602,000 | 16,201,000 | -70,378,000 | 17,276,000 | -34,867,000 | -32,844,000 | -37,247,000 | -12,565,000 | -14,714,000 | -31,853,000 | |||
yoy | 36.56% | -55.20% | -43.47% | -71.84% | 16.94% | -408.12% | 2336.03% | 5.77% | -69.37% | -96.02% | -74.09% | -32.64% | -7.47% | -1.23% | -86.79% | 49.08% | 512.70% | -288.36% | -63.61% | -91738.46% | -64.70% | 33.07% | 339.27% | -100.40% | 184.33% | -56.44% | -52.56% | 144.15% | -167.24% | 21.82% | -301.11% | -146.47% | 114.28% | -146.38% | 177.49% | 123.22% | 16.93% | |||||||
qoq | 496.22% | -59.06% | -56.42% | 28.39% | 95.60% | -48.34% | -78.29% | 433.19% | -615.34% | -508.43% | -99.06% | 54.40% | -167.05% | -2755.96% | -97.55% | 112.11% | -171.57% | -455.24% | -72.35% | 771.71% | -78.00% | -31.37% | -69716.35% | -100.34% | -17.05% | 126.56% | -36.33% | 137.61% | -87.29% | 146.76% | 227.71% | -165.44% | -123.02% | -507.37% | 6.16% | -11.82% | -14.61% | -53.81% | ||||||
net income margin % | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | Infinity% | NaN% | -Infinity% | -Infinity% | -Infinity% | NaN% | -Infinity% | -Infinity% | -Infinity% | |
preferred dividends | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,228,000 | |||||||||||
net loss attributable to seritage common shareholders | -31,543,000 | -6,310,000 | -13,647,000 | -29,731,000 | -23,427,000 | -12,576,000 | -23,198,000 | -102,452,000 | -20,210,000 | 2,459,000 | -2,127,000 | -96,932,000 | -63,211,000 | 91,229,000 | -4,664,000 | -111,980,000 | -53,430,000 | 71,720,000 | -21,759,000 | -74,065,000 | -8,945,000 | -35,606,000 | -51,278,000 | -1,153,000 | -21,889,000 | -25,874,000 | -12,103,000 | |||||||||||||||||
net income per share | -0.56 | -0.11 | -0.24 | -0.53 | -0.42 | -0.23 | -0.41 | -1.82 | -0.36 | 0.04 | -0.04 | -1.73 | -1.13 | 1.98 | -0.08 | -2.56 | -1.22 | 1.72 | -0.5 | -1.73 | -0.23 | -0.92 | -1.33 | -0.03 | -0.59 | -0.71 | -0.33 | -0.5 | -0.23 | -1.57 | -0.66 | -0.23 | 0.26 | -1.28 | 0.31 | -0.63 | -0.59 | -0.67 | -0.23 | -0.27 | -0.58 | |||
weighted-average class a common shares outstanding - basic | 56,324 | 56,314 | 56,324 | 56,324 | 56,283 | 56,255 | 56,268 | 56,268 | 56,215 | 56,151 | 56,183 | 56,173 | 56,059 | 49,729 | 55,361 | 43,677 | 43,634 | 42,393 | 43,631 | 42,772 | ||||||||||||||||||||||||
weighted-average class a common shares outstanding - diluted | 56,324 | 56,314 | 56,324 | 56,324 | 56,283 | 56,255 | 56,268 | 56,268 | 56,215 | 56,151 | 56,183 | 56,173 | 56,059 | 49,729 | 55,361 | 43,677 | 43,634 | 42,393 | 43,631 | 42,772 | ||||||||||||||||||||||||
abandoned project costs | 5,732,000 | |||||||||||||||||||||||||||||||||||||||||||
loss on sale of interests in unconsolidated entities | -354,250 | -1,417,000 | -34,750 | -139,000 | ||||||||||||||||||||||||||||||||||||||||
equity in income of unconsolidated entities | -1,632,000 | 644,000 | 756,000 | -7,928,000 | -17,250 | 118,000 | 379,000 | -12,269,250 | 993,000 | |||||||||||||||||||||||||||||||||||
provision for income taxes | -75,000 | -12,000 | -87,000 | -89,000 | -73,750 | -67,000 | 23,000 | -109,250 | -93,000 | -240,000 | -104,000 | -5,000 | -147,000 | -119,000 | -72,000 | -185,000 | -155,000 | -451,000 | ||||||||||||||||||||||||||
benefit for income taxes | -115,000 | 190,000 | -1,474,000 | -11,000 | 38,000 | 13,000 | ||||||||||||||||||||||||||||||||||||||
gain on sale of interest in unconsolidated entities | -916,000 | 7,323,000 | ||||||||||||||||||||||||||||||||||||||||||
litigation settlement | ||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to non-controlling interests | 42,000 | 31,328,000 | 14,782,000 | -20,656,000 | 5,815,000 | 3,213,000 | 15,311,000 | 22,348,000 | -32,000 | 10,311,000 | 12,693,000 | 5,604,000 | 2,621,500 | 12,528,000 | 3,831,000 | -5,873,000 | 27,167,000 | -6,762,000 | 13,648,000 | 13,006,000 | 16,145,000 | 5,448,000 | 6,379,000 | 13,552,000 | ||||||||||||||||||||
net loss attributable to seritage | 3,684,000 | -902,000 | -95,707,000 | -61,986,000 | 92,454,000 | -3,439,000 | -110,755,000 | -52,205,000 | 72,945,000 | -20,534,000 | -7,720,000 | -34,381,000 | -50,053,000 | -20,664,000 | -24,649,000 | -10,878,000 | -6,967,000 | |||||||||||||||||||||||||||
litigation reserve | 8,883,250 | 533,000 | 35,000,000 | |||||||||||||||||||||||||||||||||||||||||
(provision) for income taxes | -203,000 | |||||||||||||||||||||||||||||||||||||||||||
loss before taxes | -66,962,000 | -33,097,000 | -26,311,000 | -11,071,000 | -25,764,250 | -72,175,000 | -31,012,000 | -13,294,500 | -16,522,000 | |||||||||||||||||||||||||||||||||||
provision for taxes | -49,500 | -38,000 | -53,750 | -226,000 | -26,000 | 37,000 | -20,750 | 40,000 | ||||||||||||||||||||||||||||||||||||
income before taxes | -95,006,000 | 130,000 | -25,739,000 | |||||||||||||||||||||||||||||||||||||||||
benefit for taxes | -298,000 | 138,000 | ||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests | 22,464,000 | 8,982,000 | 3,927,000 | |||||||||||||||||||||||||||||||||||||||||
net income attributable to seritage | -72,840,000 | 72,000 | -54,813,000 | -22,216,000 | -6,771,000 | 10,328,000 | ||||||||||||||||||||||||||||||||||||||
weighted-average class a and class c common shares outstanding - basic | 39,477 | 38,298 | 38,645 | 38,634 | 37,232 | 36,413 | 36,829 | 36,291 | 35,671 | 35,560 | 35,598 | 35,483 | 35,414 | 33,774 | 31,384 | |||||||||||||||||||||||||||||
weighted-average class a and class c common shares outstanding - diluted | 39,477 | 38,298 | 38,645 | 38,634 | 37,232 | 36,413 | 36,829 | 36,291 | 35,671 | 35,560 | 35,598 | 35,483 | 35,501 | 33,841 | 31,384 | |||||||||||||||||||||||||||||
equity in loss of unconsolidated joint ventures | -1,322,000 | -3,656,000 | -5,616,000 | -9,944,000 | -1,751,500 | -2,266,000 | -2,158,000 | |||||||||||||||||||||||||||||||||||||
equity in income of unconsolidated joint ventures | -894,000 | 1,222,000 | -2,582,000 | -3,562,000 | -3,686,000 | -1,542,000 | 1,002,000 | 1,497,000 | 912,000 | 2,086,000 | 2,720,000 | |||||||||||||||||||||||||||||||||
rental revenue | 32,277,000 | 46,833,000 | 38,697,000 | 43,578,000 | ||||||||||||||||||||||||||||||||||||||||
provision for doubtful accounts | 64,250 | 87,000 | 109,000 | 61,000 | 39,000 | 68,000 | 12,000 | 39,000 | ||||||||||||||||||||||||||||||||||||
change in fair value of interest rate cap | -16,000 | -2,814,000 | ||||||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts | ||||||||||||||||||||||||||||||||||||||||||||
benefit from taxes | -146,000 | |||||||||||||||||||||||||||||||||||||||||||
net income (income) attributable to seritage | -16,903,000 | |||||||||||||||||||||||||||||||||||||||||||
net income attributable to seritage common shareholders | -18,128,000 | -8,192,000 | -56,038,000 | -23,441,000 | -7,996,000 | 9,100,000 | ||||||||||||||||||||||||||||||||||||||
tenant reimbursements | 12,962,000 | 15,326,000 | 12,517,000 | 16,698,000 | 14,712,000 | 15,881,000 | 15,708,000 | 16,224,000 | 12,023,000 | 15,940,000 | 17,778,000 | 12,674,000 | ||||||||||||||||||||||||||||||||
operating income | -13,098,000 | -20,209,000 | -24,813,000 | -7,370,000 | -65,163,000 | -17,997,000 | -14,665,000 | -16,742,000 | -22,771,000 | 2,765,000 | 396,000 | -16,550,000 | ||||||||||||||||||||||||||||||||
yoy | -79.90% | 12.29% | -49.74% | 289.22% | -20.97% | -630.38% | -4327.78% | 37.59% | ||||||||||||||||||||||||||||||||||||
qoq | -35.19% | -18.55% | 236.68% | -88.69% | 262.08% | -12.41% | -26.48% | 598.23% | -102.39% | |||||||||||||||||||||||||||||||||||
operating margin % | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | -Infinity% | -Infinity% | -Infinity% | NaN% | Infinity% | Infinity% | -Infinity% | |
loss before gain on sale of real estate | -30,641,000 | -52,145,000 | -44,789,000 | |||||||||||||||||||||||||||||||||||||||||
gain on sale of interests in unconsolidated joint ventures | ||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on interest rate cap | -172,000 | -171,500 | -91,000 | -124,000 | -471,000 | -47,000 | -480,000 | -1,371,000 | ||||||||||||||||||||||||||||||||||||
unrealized gain on interest rate cap | 165,000 | |||||||||||||||||||||||||||||||||||||||||||
litigation charge | 19,000,000 | |||||||||||||||||||||||||||||||||||||||||||
acquisition-related expenses | 73,000 | 18,340,000 | ||||||||||||||||||||||||||||||||||||||||||
gain on sale of interest in unconsolidated joint venture | 10,932,250 | 43,729,000 | ||||||||||||||||||||||||||||||||||||||||||
net income attributable to common shareholders | -7,635,750 | 10,514,000 | ||||||||||||||||||||||||||||||||||||||||||
net loss attributable to common shareholders | -21,219,000 | -19,838,000 | -21,102,000 | -7,117,000 | -8,335,000 | -18,301,000 | ||||||||||||||||||||||||||||||||||||||
weighted-average class a and class c common shares outstanding - basic and diluted | 33,804 | 31,386 | 33,766 | 33,510 | 31,419 | 31,386 | 31,391 | |||||||||||||||||||||||||||||||||||||
allowance for doubtful accounts | 124,000 | 145,000 | ||||||||||||||||||||||||||||||||||||||||||
weighted-average class a and class c common shares outstanding—basic and diluted | 31,391 | |||||||||||||||||||||||||||||||||||||||||||
interest income | 38,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||
investment in real estate | ||||||||||||||||||||||||||||||||||||||||||||
land | 20,808,000 | 25,406,000 | 31,258,000 | 38,412,000 | 55,081,000 | 65,009,000 | 65,009,000 | 59,157,000 | 72,562,000 | 102,090,000 | 108,366,000 | 134,291,000 | 154,807,000 | 172,813,000 | 282,917,000 | 360,067,000 | 437,431,000 | 475,667,000 | 516,488,000 | 525,441,000 | 571,334,000 | 592,770,000 | 601,882,000 | 633,287,000 | 654,698,000 | 667,004,000 | 673,055,000 | 686,160,000 | 682,176,000 | 696,792,000 | 700,725,000 | 711,261,000 | 750,870,000 | 799,971,000 | 799,971,000 | 840,021,000 | 840,021,000 | 840,021,000 | 840,021,000 | 840,563,000 | 840,563,000 | 840,563,000 | 840,563,000 | |
buildings and improvements | 124,538,000 | 134,946,000 | 152,611,000 | 197,086,000 | 219,224,000 | 239,978,000 | 235,330,000 | 208,255,000 | 300,148,000 | 344,972,000 | 324,781,000 | 356,952,000 | 464,586,000 | 463,616,000 | 804,882,000 | 818,496,000 | 927,214,000 | 994,221,000 | 999,343,000 | 1,019,293,000 | 1,100,525,000 | 1,107,532,000 | 1,172,848,000 | 1,128,051,000 | 1,133,636,000 | 1,112,653,000 | 1,007,738,000 | 932,624,000 | 912,767,000 | 900,173,000 | 883,042,000 | 860,739,000 | 851,416,000 | 829,168,000 | 859,782,000 | 845,598,000 | 841,931,000 | 839,663,000 | 831,269,000 | 829,227,000 | 817,025,000 | 814,652,000 | 811,537,000 | |
accumulated depreciation | -15,278,000 | -14,908,000 | -21,328,000 | -35,215,000 | -35,599,000 | -39,940,000 | -37,915,000 | -29,142,000 | -31,514,000 | -36,025,000 | -35,119,000 | -43,369,000 | -55,347,000 | -57,330,000 | -127,043,000 | -145,584,000 | -153,454,000 | -154,971,000 | -159,347,000 | -152,340,000 | -146,884,000 | -142,206,000 | -142,025,000 | -136,518,000 | -156,023,000 | -147,696,000 | -136,423,000 | -158,446,000 | -147,679,000 | -137,947,000 | -165,011,000 | -157,991,000 | -148,926,000 | -139,483,000 | -126,712,000 | -117,348,000 | -104,502,000 | -89,940,000 | -78,025,000 | -61,124,000 | -45,368,000 | -29,076,000 | -14,535,000 | |
investment in real estate - sum | 130,068,000 | 145,444,000 | 162,541,000 | 200,283,000 | 238,706,000 | 265,047,000 | 262,424,000 | 238,270,000 | 341,196,000 | 411,037,000 | 398,028,000 | 447,874,000 | 564,046,000 | 579,099,000 | 960,756,000 | 1,032,979,000 | 1,211,191,000 | 1,314,917,000 | 1,356,484,000 | 1,392,394,000 | 1,524,975,000 | 1,558,096,000 | 1,632,705,000 | 1,624,820,000 | 1,418,756,000 | 1,414,009,000 | 1,453,360,000 | 1,489,656,000 | 1,533,041,000 | 1,568,271,000 | 1,593,265,000 | 1,608,666,000 | 1,612,220,000 | 1,626,139,000 | 1,637,565,000 | |||||||||
construction in progress | 629,000 | 629,000 | 2,093,000 | 91,378,000 | 91,245,000 | 93,587,000 | 92,597,000 | 105,780,000 | 132,210,000 | 135,305,000 | 131,015,000 | 128,931,000 | 157,824,000 | 185,324,000 | 260,007,000 | 371,168,000 | 388,323,000 | 381,194,000 | 390,443,000 | 353,178,000 | 345,648,000 | 352,776,000 | 363,317,000 | 424,700,000 | 412,222,000 | 338,672,000 | 363,695,000 | 393,655,000 | 327,006,000 | 292,049,000 | 263,696,000 | 209,237,000 | 252,350,000 | 224,904,000 | 175,516,000 | 155,031,000 | 75,318,000 | 55,208,000 | 44,172,000 | 34,605,000 | 18,797,000 | 13,136,000 | 8,874,000 | |
net investment in real estate | 130,697,000 | 146,073,000 | 164,634,000 | 291,661,000 | 329,951,000 | 358,634,000 | 355,021,000 | 344,050,000 | 473,406,000 | 546,342,000 | 529,043,000 | 576,805,000 | 721,870,000 | 764,423,000 | 1,220,763,000 | 1,404,147,000 | 1,599,514,000 | 1,696,111,000 | 1,746,927,000 | 1,745,572,000 | 1,870,623,000 | 1,910,872,000 | 1,996,022,000 | 2,049,520,000 | 2,044,533,000 | 1,970,633,000 | 1,908,065,000 | 1,853,993,000 | 1,774,270,000 | 1,751,067,000 | 1,682,452,000 | 1,623,246,000 | 1,705,710,000 | 1,714,560,000 | 1,708,557,000 | 1,723,302,000 | 1,652,768,000 | 1,644,952,000 | 1,637,437,000 | 1,643,271,000 | 1,631,017,000 | 1,639,275,000 | 1,646,439,000 | |
real estate held for sale | 8,953,000 | 8,692,000 | 141,447,000 | 8,511,000 | 8,406,000 | 46,607,000 | 87,137,000 | 75,574,000 | 39,332,000 | 110,616,000 | 98,084,000 | 245,894,000 | 455,617,000 | 202,777,000 | 117,013,000 | 92,078,000 | 12,273,000 | 30,923,000 | 24,441,000 | 1,864,000 | 8,190,000 | 3,204,000 | 3,204,000 | 5,275,000 | 10,213,000 | 5,277,000 | 7,510,000 | 3,094,000 | 15,144,000 | 15,139,000 | ||||||||||||||
investment in unconsolidated entities | 144,102,000 | 156,242,000 | 164,463,000 | 165,937,000 | 176,104,000 | 189,699,000 | 199,307,000 | 195,353,000 | 199,810,000 | 196,437,000 | 208,672,000 | 301,493,000 | 353,919,000 | 382,597,000 | 383,061,000 | 445,152,000 | 471,271,000 | 498,563,000 | 464,244,000 | 468,269,000 | 459,576,000 | 457,033,000 | 487,424,000 | |||||||||||||||||||||
cash and cash equivalents | 44,499,000 | 48,088,000 | 51,540,000 | 71,802,000 | 94,268,000 | 85,206,000 | 85,599,000 | 86,706,000 | 114,875,000 | 134,001,000 | 98,886,000 | 124,850,000 | 120,476,000 | 133,480,000 | 129,767,000 | 149,529,000 | 53,807,000 | 106,602,000 | 153,378,000 | 140,058,000 | 137,940,000 | 143,728,000 | 118,227,000 | 81,675,000 | 96,737,000 | 139,260,000 | 232,320,000 | 325,505,000 | 442,625,000 | 532,857,000 | 581,621,000 | 100,448,000 | 135,091,000 | 241,569,000 | 104,153,000 | 9,873,000 | 26,542,000 | 52,026,000 | 90,029,000 | 63,650,000 | 56,425,000 | 62,867,000 | 51,508,000 | |
restricted cash | 14,315,000 | 14,197,000 | 8,332,000 | 8,328,000 | 12,864,000 | 12,503,000 | 12,613,000 | 13,809,000 | 15,883,000 | 15,699,000 | 15,962,000 | 12,904,000 | 11,576,000 | 11,459,000 | 10,821,000 | 7,155,000 | 7,152,000 | 7,151,000 | 7,150,000 | 7,150,000 | 6,526,000 | 6,526,000 | 2,692,000 | 166,458,000 | 177,419,000 | 175,665,000 | 202,513,000 | 172,563,000 | 113,875,000 | 87,616,000 | 81,790,000 | 87,040,000 | 89,183,000 | 92,475,000 | 100,294,000 | |||||||||
tenant and other receivables | 3,750,000 | 3,665,000 | 7,167,000 | 7,199,000 | 7,560,000 | 7,894,000 | 8,508,000 | 9,134,000 | 9,907,000 | 12,246,000 | 20,638,000 | 22,188,000 | 25,982,000 | 41,495,000 | 39,943,000 | 42,816,000 | 38,172,000 | 29,111,000 | 27,499,000 | 31,192,000 | 33,964,000 | 46,570,000 | 39,916,000 | 65,278,000 | 48,602,000 | 54,470,000 | 57,186,000 | 50,388,000 | 41,740,000 | 36,926,000 | 45,214,000 | 43,911,000 | 32,021,000 | 30,787,000 | 28,166,000 | 26,385,000 | 24,287,000 | 23,172,000 | 13,477,000 | 17,148,000 | 14,557,000 | 9,772,000 | 4,585,000 | |
lease intangible assets | 168,000 | 171,000 | 901,000 | 924,000 | 985,000 | 1,047,000 | 1,109,000 | 188,000 | 191,000 | 886,000 | 930,000 | 1,524,000 | 1,615,000 | 1,791,000 | 4,511,000 | 10,295,000 | 13,151,000 | 14,817,000 | 15,970,000 | 16,840,000 | 17,702,000 | 18,595,000 | 20,756,000 | 31,950,000 | 44,121,000 | 68,153,000 | 91,013,000 | 96,332,000 | 101,452,000 | 123,656,000 | 207,947,000 | 251,303,000 | 291,613,000 | 310,098,000 | 327,229,000 | 388,586,000 | 420,253,000 | 464,399,000 | 505,564,000 | 533,537,000 | 555,359,000 | 578,795,000 | 597,531,000 | |
prepaid expenses, deferred expenses and other assets | 14,682,000 | 16,651,000 | 20,126,000 | 21,345,000 | 19,562,000 | 22,791,000 | 26,258,000 | 21,941,000 | 24,922,000 | 28,921,000 | 31,543,000 | 30,119,000 | 35,041,000 | 50,859,000 | 62,883,000 | 61,206,000 | 60,828,000 | 61,783,000 | 67,265,000 | 62,529,000 | 61,604,000 | 63,755,000 | 69,788,000 | 61,977,000 | 67,525,000 | 67,744,000 | 65,258,000 | 48,286,000 | 52,700,000 | 29,899,000 | 32,780,000 | 21,360,000 | 23,839,000 | 20,148,000 | 20,284,000 | 13,359,000 | 14,977,000 | 15,052,000 | 12,466,000 | 8,512,000 | 20,350,000 | 23,123,000 | 10,086,000 | |
total assets | 361,166,000 | 393,779,000 | 558,610,000 | 575,707,000 | 649,700,000 | 677,774,000 | 735,022,000 | 758,318,000 | 914,568,000 | 973,864,000 | 1,016,290,000 | 1,167,967,000 | 1,516,373,000 | 1,841,721,000 | 2,054,526,000 | 2,237,313,000 | 2,335,973,000 | 2,414,138,000 | 2,494,706,000 | 2,502,533,000 | 2,612,376,000 | 2,648,943,000 | 2,743,015,000 | 2,778,937,000 | 2,764,368,000 | 2,750,612,000 | 2,793,198,000 | 2,798,748,000 | 2,839,825,000 | 2,876,076,000 | 2,965,036,000 | 2,614,608,000 | 2,696,015,000 | 2,775,817,000 | 2,729,228,000 | 2,766,082,000 | 2,681,045,000 | 2,712,237,000 | 2,760,438,000 | 2,775,015,000 | 2,792,178,000 | 2,833,359,000 | 2,839,577,000 | 2,958 |
liabilities and shareholders' equity | ||||||||||||||||||||||||||||||||||||||||||||
liabilities | ||||||||||||||||||||||||||||||||||||||||||||
term loan facility | 48,663,000 | 47,677,000 | 196,668,000 | 200,000,000 | 240,000,000 | 240,000,000 | 280,000,000 | 280,000,000 | 330,000,000 | 360,000,000 | 400,000,000 | 549,965,000 | 799,859,000 | 1,029,754,000 | 1,269,648,000 | 1,439,543,000 | 1,439,437,000 | 1,439,332,000 | 1,599,226,000 | 1,599,121,000 | 1,599,015,000 | 1,598,909,000 | 1,598,804,000 | 1,598,698,000 | 1,598,593,000 | 1,598,487,000 | 1,598,382,000 | 1,598,276,000 | 1,598,171,000 | 1,598,053,000 | 1,598,123,000 | |||||||||||||
accounts payable, accrued expenses and other liabilities | 11,192,000 | 13,302,000 | 22,852,000 | 22,970,000 | 27,250,000 | 31,971,000 | 36,228,000 | 36,639,000 | 40,970,000 | 50,700,000 | 56,028,000 | 56,320,000 | 58,559,000 | 89,368,000 | 118,700,000 | 107,720,000 | 98,773,000 | 109,379,000 | 123,178,000 | 107,915,000 | 121,379,000 | 146,882,000 | 184,000,000 | 168,277,000 | 153,407,000 | 108,755,000 | 115,607,000 | 104,952,000 | 118,674,000 | 127,565,000 | 115,508,000 | 97,541,000 | 99,063,000 | 109,433,000 | 111,482,000 | 103,285,000 | 129,139,000 | 121,055,000 | 130,283,000 | 114,492,000 | 106,744,000 | 120,860,000 | 93,668,000 | |
total liabilities | 59,855,000 | 60,979,000 | 219,520,000 | 222,970,000 | 267,250,000 | 271,971,000 | 316,228,000 | 316,639,000 | 370,970,000 | 410,700,000 | 456,028,000 | 606,285,000 | 858,418,000 | 1,119,122,000 | 1,423,881,000 | 1,602,915,000 | 1,558,849,000 | 1,569,338,000 | 1,743,017,000 | 1,727,644,000 | 1,740,976,000 | 1,766,216,000 | 1,803,220,000 | 1,766,975,000 | 1,752,000,000 | 1,707,242,000 | 1,713,989,000 | 1,703,228,000 | 1,716,845,000 | 1,725,618,000 | 1,713,631,000 | 1,315,414,000 | 1,373,446,000 | 1,454,957,000 | 1,396,106,000 | 1,436,641,000 | 1,303,157,000 | 1,287,926,000 | 1,295,958,000 | 1,259,588,000 | 1,250,500,000 | 1,263,282,000 | 1,234,757,000 | |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||
shareholders' equity | ||||||||||||||||||||||||||||||||||||||||||||
class a common shares 0.01 par value... | 562,000 | 562,000 | 562,000 | 562,000 | 562,000 | 562,000 | 562,000 | 562,000 | 562,000 | 562,000 | 562,000 | 562,000 | 561,000 | 561,000 | 560,000 | 437,000 | 437,000 | 436,000 | 436,000 | 428,000 | 406,000 | 389,000 | 386,000 | 386,000 | 386,000 | 369,000 | 368,000 | 368,000 | 357,000 | 357,000 | 357,000 | 356,000 | 352,000 | 324,000 | ||||||||||
series a preferred shares 0.01 par value... | 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 | 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 | 28,000 | 28,000 | 28,000 | 28,000 | ||||||||||
additional paid-in capital | 1,362,719,000 | 1,362,719,000 | 1,362,718,000 | 1,362,718,000 | 1,362,718,000 | 1,362,644,000 | 1,363,148,000 | 1,362,864,000 | 1,362,386,000 | 1,361,742,000 | 1,361,384,000 | 1,360,718,000 | 1,360,060,000 | 1,360,411,000 | 1,359,686,000 | 1,242,165,000 | 1,241,583,000 | 1,241,048,000 | 1,240,311,000 | 1,230,009,000 | 1,200,874,000 | 1,177,260,000 | 1,179,727,000 | 1,178,268,000 | 1,177,553,000 | 1,149,721,000 | 1,145,854,000 | 1,144,458,000 | 1,124,457,000 | 1,124,504,000 | 1,124,461,000 | 1,122,251,000 | 1,116,841,000 | 1,116,060,000 | 996,047,000 | 995,673,000 | 993,014,000 | 925,563,000 | 925,296,000 | 925,042,000 | 924,775,000 | 924,508,000 | 924,350,000 | 2,957 |
accumulated deficit | -1,063,436,000 | -1,031,893,000 | -1,025,583,000 | -1,011,936,000 | -982,205,000 | -958,778,000 | -946,202,000 | -923,004,000 | -820,552,000 | -800,342,000 | -802,801,000 | -800,674,000 | -703,742,000 | -640,531,000 | -731,759,000 | -719,181,000 | -607,201,000 | -553,771,000 | -625,491,000 | -611,647,000 | -537,582,000 | -528,637,000 | -493,031,000 | -441,753,000 | -440,600,000 | -418,711,000 | -392,837,000 | -380,734,000 | -362,606,000 | -344,132,000 | -279,092,000 | -246,650,000 | -229,652,000 | -229,760,000 | -177,394,000 | -179,397,000 | -149,668,000 | -121,338,000 | -98,425,000 | -69,414,000 | -54,388,000 | -38,145,000 | -18,301,000 | |
total shareholders' equity | 299,873,000 | 331,416,000 | 337,725,000 | 351,372,000 | 381,103,000 | 404,456,000 | 417,536,000 | 440,450,000 | 542,424,000 | 561,990,000 | 559,173,000 | 560,634,000 | 656,907,000 | 628,515,000 | 523,449,000 | 634,847,000 | 615,284,000 | 618,818,000 | 663,726,000 | 649,040,000 | 687,110,000 | 736,929,000 | 737,367,000 | 731,419,000 | 753,425,000 | 764,132,000 | 762,249,000 | 780,770,000 | 845,767,000 | 875,998,000 | 887,586,000 | 886,696,000 | 819,006,000 | 816,629,000 | 843,699,000 | 804,557,000 | 827,203,000 | |||||||
non-controlling interests | 1,438,000 | 1,384,000 | 1,365,000 | 1,365,000 | 1,347,000 | 1,347,000 | 1,258,000 | 1,229,000 | 1,174,000 | 1,174,000 | 1,089,000 | 1,048,000 | 1,048,000 | 2,130,000 | 2,130,000 | 110,949,000 | 142,277,000 | 157,059,000 | 136,405,000 | 156,071,000 | 207,674,000 | 233,687,000 | 252,685,000 | 275,033,000 | 275,001,000 | 311,951,000 | 325,784,000 | 331,388,000 | 360,731,000 | 369,688,000 | 405,638,000 | 423,196,000 | 434,983,000 | 434,164,000 | 514,116,000 | 512,812,000 | 534,189,000 | 619,754,000 | 637,277,000 | 659,467,000 | 670,959,000 | 683,382,000 | 698,439,000 | |
total equity | 301,311,000 | 332,800,000 | 339,090,000 | 352,737,000 | 382,450,000 | 405,803,000 | 418,794,000 | 441,679,000 | 543,598,000 | 563,164,000 | 560,262,000 | 561,682,000 | 657,955,000 | 722,599,000 | 630,645,000 | 634,398,000 | 777,124,000 | 844,800,000 | 751,689,000 | 774,889,000 | 871,400,000 | 882,727,000 | 939,795,000 | 1,011,962,000 | 1,012,368,000 | 1,043,370,000 | 1,079,209,000 | 1,095,520,000 | 1,122,980,000 | 1,150,458,000 | 1,251,405,000 | 1,299,194,000 | 1,322,569,000 | 1,320,860,000 | 1,333,122,000 | 1,329,441,000 | 1,377,888,000 | 1,424,311,000 | 1,464,480,000 | 1,515,427,000 | 1,541,678,000 | 1,570,077,000 | 1,604,820,000 | |
total liabilities and equity | 361,166,000 | 393,779,000 | 558,610,000 | 575,707,000 | 649,700,000 | 677,774,000 | 735,022,000 | 758,318,000 | 914,568,000 | 973,864,000 | 1,016,290,000 | 1,167,967,000 | 1,841,721,000 | 2,414,138,000 | 2,612,376,000 | 2,648,943,000 | 2,743,015,000 | 2,778,937,000 | 2,764,368,000 | 2,750,612,000 | 2,793,198,000 | 2,798,748,000 | 2,839,825,000 | 2,876,076,000 | 2,965,036,000 | 2,614,608,000 | 2,696,015,000 | 2,775,817,000 | 2,729,228,000 | 2,766,082,000 | 2,681,045,000 | 2,712,237,000 | 2,760,438,000 | 2,775,015,000 | 2,792,178,000 | 2,833,359,000 | 2,839,577,000 | |||||||
the company's condensed consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("vies"). see note 2. the condensed consolidated balance sheets, as of march 31, 2026, include the following amounts related to our consolidated vies: 9.0 million included in real estate held for sale, 60.7 thousand of cash and 9.5 thousand of tenant and other receivables and 116.7 thousand of accounts payable, accrued expenses and other liabilities. the consolidated balance sheets, as of december 31, 2025, include the following amounts related to our consolidated vies: 8.7 million included in real estate held for sale, 9.9 thousand of cash, 9.5 thousand of tenant and other receivables and 74.5 thousand of accounts payable, accrued expenses and other liabilities. | ||||||||||||||||||||||||||||||||||||||||||||
the company's consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("vies"). see note 2. the consolidated balance sheets, as of december 31, 2025, include the following amounts related to our consolidated vies: 8.7 million included in real estate held for sale, 9.9 thousand of cash, 9.5 thousand of tenant and other receivables and 74.5 thousand of accounts payable, accrued expenses and other liabilities. the company's consolidated balance sheets as of december 31, 2024, include the following amounts related to our consolidated vies: 3.3 million of land, 2.8 million of building and improvements, (0.9) million of accumulated depreciation and 3.2 million of other assets included in other line items. | ||||||||||||||||||||||||||||||||||||||||||||
the company's consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("vies"). see note 2. the consolidated balance sheets, as of september 30, 2025, include the following amounts related to our consolidated vies: 8.5 million included in real estate held for sale, 64.0 thousand of cash and 62.6 thousand of accounts payable, accrued expenses and other liabilities. the company's consolidated balance sheets as of december 31, 2024, include the following amounts related to our consolidated vies: 3.3 million of land, 2.8 million of building and improvements, (0.9) million of accumulated depreciation and 3.2 million of other assets included in other line items. | ||||||||||||||||||||||||||||||||||||||||||||
the company's consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("vies"). see note 2. the consolidated balance sheets, as of june 30, 2025, include the following amounts related to our consolidated vies: 8.5 million included in real estate held for sale and 0.2 million of cash. the company's consolidated balance sheets as of december 31, 2024, include the following amounts related to our consolidated vies: 3.3 million of land, 2.8 million of building and improvements, (0.9) million of accumulated depreciation and 3.2 million of other assets included in other line items. | ||||||||||||||||||||||||||||||||||||||||||||
the company's consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("vies"). see note 2. the consolidated balance sheets, as of march 31, 2025, include the following amounts related to our consolidated vies: 8.4 million included in real estate held for sale and 0.2 million of cash. the company's consolidated balance sheets as of december 31, 2024, include the following amounts related to our consolidated vies, excluding the operating partnership: 3.3 million of land, 2.8 million of building and improvements, (0.9) million of accumulated depreciation and 3.2 million of other assets included in other line items. | ||||||||||||||||||||||||||||||||||||||||||||
the company's consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("vies"). see note 2. the consolidated balance sheets, as of december 31, 2024, include the following amounts related to our consolidated vies, excluding the operating partnership: 3.3 million of land, 2.8 million of building and improvements, (0.9) million of accumulated depreciation and 3.2 million of other assets included in other line items. the company's consolidated balance sheets as of december 31, 2023, include the following amounts related to our consolidated vies, excluding the operating partnership: 3.3 million of land, 2.8 million of building and improvements, (0.8) million of accumulated depreciation and 2.4 million of other assets included in other line items. | ||||||||||||||||||||||||||||||||||||||||||||
the company's consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("vies"). see note 2. the consolidated balance sheets, as of september 30, 2024, include the following amounts related to our consolidated vies, excluding the operating partnership: 3.3 million of land, 2.8 million of building and improvements, (0.9) million of accumulated depreciation and 2.6 million of other assets included in other line items. the company's consolidated balance sheets as of december 31, 2023, include the following amounts related to our consolidated vies, excluding the operating partnership: 3.3 million of land, 2.8 million of building and improvements, (0.8) million of accumulated depreciation and 2.4 million of other assets included in other line items. | ||||||||||||||||||||||||||||||||||||||||||||
the company's consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("vies"). see note 2. the consolidated balance sheets, as of june 30, 2024, include the following amounts related to our consolidated vies, excluding the operating partnership: 3.3 million of land, 2.8 million of building and improvements, (0.9) million of accumulated depreciation and 2.7 million of other assets included in other line items. the company's consolidated balance sheets as of december 31, 2023, include the following amounts related to our consolidated vies, excluding the operating partnership: 3.3 million of land, 2.8 million of building and improvements, (0.8) million of accumulated depreciation and 2.4 million of other assets included in other line items. | ||||||||||||||||||||||||||||||||||||||||||||
the company's consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("vies"). see note 2. the consolidated balance sheets, as of march 31, 2024, include the following amounts related to our consolidated vies, excluding the operating partnership: 3.3 million of land, 2.8 million of building and improvements, (0.8) million of accumulated depreciation and 2.6 million of other assets included in other line items. the company's consolidated balance sheets as of december 31, 2023, include the following amounts related to our consolidated vies, excluding the operating partnership: 3.3 million of land, 2.8 million of building and improvements, (0.8) million of accumulated depreciation and 2.4 million of other assets included in other line items. | ||||||||||||||||||||||||||||||||||||||||||||
the company's consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("vies"). see note 2. the consolidated balance sheets, as of december 31, 2023, include the following amounts related to our consolidated vies, excluding the operating partnership: 3.3 million of land, 2.8 million of building and improvements, (0.8) million of accumulated depreciation and 2.4 million of other assets included in other line items. the company's consolidated balance sheets as of december 31, 2022, include the following amounts related to our consolidated vies, excluding the operating partnership: 6.6 million of land, 3.9 million of building and improvements, (1.0) million of accumulated depreciation and 4.0 million of other assets included in other line items. | ||||||||||||||||||||||||||||||||||||||||||||
the company's consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("vies"). see note 2. the consolidated balance sheets, as of september 30, 2023, include the following amounts related to our consolidated vies, excluding the operating partnership: 3.3 million of land, 2.8 million of building and improvements, (0.8) million of accumulated depreciation and 2.0 million of other assets included in other line items. the company's consolidated balance sheets as of december 31, 2022, include the following amounts related to our consolidated vies, excluding the operating partnership: 6.6 million of land, 3.9 million of building and improvements, (1.0) million of accumulated depreciation and 4.0 million of other assets included in other line items. | ||||||||||||||||||||||||||||||||||||||||||||
the company's consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("vies"). see note 2. the consolidated balance sheets, as of june 30, 2023, include the following amounts related to our consolidated vies, excluding the operating partnership: 3.3 million of land, 2.8 million of building and improvements, (0.8) million of accumulated depreciation and 2.3 million of other assets included in other line items. the company's consolidated balance sheets as of december 31, 2022, include the following amounts related to our consolidated vies, excluding the operating partnership: 6.6 million of land, 3.9 million of building and improvements, (1.0) million of accumulated depreciation and 4.0 million of other assets included in other line items. | ||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders' equity | 1,516,373,000 | 2,054,526,000 | 2,237,313,000 | 2,335,973,000 | 2,494,706,000 | 2,502,533,000 | ||||||||||||||||||||||||||||||||||||||
the company's consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("vies"). see note 2. the consolidated balance sheets, as of march 31, 2023, include the following amounts related to our consolidated vies, excluding the operating partnership: 3.3 million of land, 2.8 million of building and improvements, (0.7) million of accumulated depreciation and 3.4 million of other assets included in other line items. the company's consolidated balance sheets as of december 31, 2022, include the following amounts related to our consolidated vies, excluding the operating partnership: 6.6 million of land, 3.9 million of building and improvements, (1.0) million of accumulated depreciation and 4.0 million of other assets included in other line items. | ||||||||||||||||||||||||||||||||||||||||||||
liabilities and equity | ||||||||||||||||||||||||||||||||||||||||||||
sales-leaseback financing obligations | 20,652,000 | 20,639,000 | 20,627,000 | 20,613,000 | 20,608,000 | 20,582,000 | 20,425,000 | 20,416,000 | ||||||||||||||||||||||||||||||||||||
shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ equity | 720,469,000 | 687,741,000 | 855,960,000 | 870,719,000 | 886,695,000 | 906,381,000 | ||||||||||||||||||||||||||||||||||||||
litigation reserve | 35,533,000 | 35,000,000 | ||||||||||||||||||||||||||||||||||||||||||
the company's condensed consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("vies"). see note 2. the condensed consolidated balance sheets, as of september 30, 2022, include the following amounts related to our consolidated vies, excluding the operating partnership: 6.6 million of land, 3.9 million of building and improvements, (1.0) million of accumulated depreciation and 4.0 million of other assets included in other line items. the company's condensed consolidated balance sheets as of december 31, 2021, include the following amounts related to our consolidated vies, excluding the operating partnership: 6.6 million of land, 3.9 million of building and improvements, (0.9) million of accumulated depreciation and 4.0 million of other assets included in other line items. | ||||||||||||||||||||||||||||||||||||||||||||
the company's condensed consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("vies"). see note 2. the condensed consolidated balance sheets, as of june 30, 2022, include the following amounts related to our consolidated vies, excluding the operating partnership: 6.6 million of land, 3.9 million of building and improvements, (1.0) million of accumulated depreciation and 4.0 million of other assets included in other line items. the company's condensed consolidated balance sheets as of december 31, 2021, include the following amounts related to our consolidated vies, excluding the operating partnership: 6.6 million of land, 3.9 million of building and improvements, (0.9) million of accumulated depreciation and 4.0 million of other assets included in other line items. | ||||||||||||||||||||||||||||||||||||||||||||
the company's condensed consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("vies"). see note 2. the condensed consolidated balance sheets, as of march 31, 2022, include the following amounts related to our consolidated vies, excluding the operating partnership: 6.6 million of land, 3.9 million of building and improvements, (0.9) million of accumulated depreciation and 4.0 million of other assets included in other line items. the company's condensed consolidated balance sheets as of december 31, 2021, include the following amounts related to our consolidated vies, excluding the operating partnership: 6.6 million of land, 3.9 million of building and improvements, (0.9) million of accumulated depreciation and 4.0 million of other assets included in other line items. | ||||||||||||||||||||||||||||||||||||||||||||
the company's condensed consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("vies"). see note 2. the condensed consolidated balance sheets, as of september 30, 2021, include the following amounts related to our consolidated vies, excluding the operating partnership: 6.6 million of land, 3.9 million of building and improvements, (0.9) million of accumulated depreciation and 4.3 million of other assets included in other line items. the company's condensed consolidated balance sheets as of december 31, 2020, do not include assets and liabilities of consolidated variable interest entities. | ||||||||||||||||||||||||||||||||||||||||||||
class b common shares 0.01 par value... | 12,000 | 12,000 | 12,000 | 13,000 | 13,000 | 13,000 | 13,000 | 13,000 | 13,000 | |||||||||||||||||||||||||||||||||||
investment in unconsolidated joint ventures | 485,333,000 | 459,646,000 | 445,077,000 | 429,143,000 | 418,967,000 | 419,528,000 | 398,577,000 | 399,878,000 | 392,743,000 | 330,322,000 | 282,990,000 | 338,326,000 | 432,014,000 | 428,343,000 | 425,020,000 | 419,675,000 | 427,052,000 | 429,134,000 | ||||||||||||||||||||||||||
mortgage loans payable | 1,073,762,000 | 1,130,793,000 | 1,202,314,000 | 1,200,615,000 | 1,250,336,000 | 1,174,018,000 | 1,166,871,000 | 1,165,675,000 | 1,145,096,000 | 1,143,756,000 | 1,142,422,000 | 1,141,089,000 | ||||||||||||||||||||||||||||||||
unsecured term loan | 144,111,000 | 143,590,000 | 143,210,000 | 84,009,000 | 83,020,000 | |||||||||||||||||||||||||||||||||||||||
class c common shares 0.01 par value... | 4,000 | 31,000 | ||||||||||||||||||||||||||||||||||||||||||
class a shares 0.01 par value... | 280,000 | 279,000 | 281,000 | 258,000 | 258,000 | 258,000 | 259,000 | 248,000 | 249,000 | |||||||||||||||||||||||||||||||||||
class b shares 0.01 par value... | 14,000 | 14,000 | 14,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | |||||||||||||||||||||||||||||||||||
class c shares 0.01 par value... | 59,000 | 60,000 | 58,000 | 58,000 | 58,000 | 58,000 | 57,000 | 68,000 | 67,000 | |||||||||||||||||||||||||||||||||||
investments in unconsolidated joint ventures | 421,857,000 | 425,287,000 | ||||||||||||||||||||||||||||||||||||||||||
cash | 2,958 | |||||||||||||||||||||||||||||||||||||||||||
shareholder’s equity | ||||||||||||||||||||||||||||||||||||||||||||
common shares, 0.01 par value... | 1 | |||||||||||||||||||||||||||||||||||||||||||
total shareholder’s equity | 2,958 | |||||||||||||||||||||||||||||||||||||||||||
land, buildings and improvements | 1,992 | |||||||||||||||||||||||||||||||||||||||||||
in-place tenant leases | 157 | |||||||||||||||||||||||||||||||||||||||||||
deferred expenses | 96 | |||||||||||||||||||||||||||||||||||||||||||
below-market ground lease | 14 | |||||||||||||||||||||||||||||||||||||||||||
above-market leases | 1 | |||||||||||||||||||||||||||||||||||||||||||
below-market leases | -12 | |||||||||||||||||||||||||||||||||||||||||||
investment in unconsolidated real estate affiliates | 429 | |||||||||||||||||||||||||||||||||||||||||||
total purchase price | 2,677 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-06-30 | 2017-03-31 | 2016-07-07 | 2016-06-30 | 2016-03-31 | 2015-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flow from operating activities | ||||||||||||||||||||||||||||||||||||||||
net loss | -30,318,000 | -5,085,000 | -12,422,000 | -28,506,000 | -22,202,000 | -11,351,000 | -21,973,000 | -101,227,000 | -18,985,000 | 3,684,000 | -902,000 | -95,707,000 | -61,986,000 | 92,454,000 | -3,481,000 | -142,083,000 | -66,987,000 | -95,304,000 | -10,933,000 | -49,692,000 | -72,401,000 | -70,378,000 | -12,565,000 | -14,714,000 | -31,853,000 | |||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||
equity in loss of unconsolidated entities | 7,167,000 | 6,641,000 | -644,000 | -756,000 | 7,928,000 | 3,085,000 | -118,000 | 566,000 | -379,000 | 6,780,000 | -993,000 | 13,698,000 | 36,372,000 | 3,009,000 | 2,275,000 | 33,720,000 | 33,076,000 | 202,000 | 5,535,000 | 2,327,000 | 1,162,000 | 2,161,000 | ||||||||||||||||||
distributions from unconsolidated entities | 1,408,000 | 635,000 | 909,000 | 1,329,000 | 1,276,000 | 854,000 | 1,947,000 | 1,482,000 | -1,000,000 | 99,000 | 1,042,000 | 120,000 | ||||||||||||||||||||||||||||
gain on sale of real estate | -11,439,000 | 0 | -1,967,000 | -6,936,000 | -3,321,000 | -4,184,000 | -2,034,000 | -1,139,000 | -31,828,000 | -18,506,000 | -99,487,000 | -45,433,000 | -156,602,000 | -22,774,000 | -18,097,000 | -24,208,000 | -28,596,000 | 12,893,000 | -52,064,000 | -20,788,000 | -25,786,000 | -12,445,000 | -11,612,000 | -21,261,000 | -2,746,000 | -17,401,000 | -34,187,000 | -41,831,000 | 1,571,000 | |||||||||||
impairment of real estate assets | 15,183,000 | 0 | 800,000 | 0 | 0 | 86,388,000 | 1,148,000 | 0 | 0 | 104,467,000 | 2,576,000 | 6,278,000 | 10,275,000 | 109,343,000 | 991,000 | 25,773,000 | 3,814,000 | 64,539,000 | 1,700,000 | 47,701,000 | ||||||||||||||||||||
share-based compensation | 0 | 0 | 0 | 201,000 | 82,000 | 284,000 | 478,000 | 644,000 | 661,000 | 647,000 | 653,000 | 774,000 | 1,032,000 | 843,000 | 467,000 | 425,000 | 631,000 | 272,000 | 42,000 | 911,000 | -6,214,000 | 1,374,000 | 626,000 | 1,179,000 | 2,611,000 | 1,349,000 | 1,353,000 | 1,532,000 | ||||||||||||
depreciation and amortization | 400,000 | 469,000 | 1,698,000 | 2,040,000 | 2,075,000 | 2,258,000 | 4,377,000 | 1,212,000 | 5,271,000 | 2,843,000 | 2,913,000 | 4,151,000 | 4,564,000 | 9,342,000 | 9,169,000 | 10,669,000 | 11,934,000 | 11,570,000 | 13,159,000 | 13,328,000 | 13,142,000 | 14,551,000 | 23,647,000 | 23,702,000 | 34,097,000 | 36,578,000 | 21,593,000 | 20,194,000 | 26,216,000 | 92,627,000 | 49,830,000 | 49,551,000 | 34,667,000 | 91,878,000 | 50,571,000 | 58,663,000 | 44,532,000 | 37,324,000 | 39,509,000 | 32,935,000 |
amortization of deferred financing costs | 986,000 | 1,009,000 | 0 | 35,000 | 106,000 | 105,000 | 106,000 | 105,000 | 106,000 | 105,000 | 105,000 | 105,000 | 106,000 | 106,000 | 105,000 | 105,000 | 105,000 | 106,000 | 105,000 | 106,000 | 105,000 | 118,000 | 101,000 | 6,631,000 | 1,870,000 | 1,720,000 | 2,329,000 | 2,479,000 | 1,582,000 | 1,341,000 | 1,340,000 | 1,340,000 | 1,324,000 | |||||||
amortization of above and below market leases | 39,000 | 36,000 | 30,000 | 44,000 | 43,000 | 44,000 | 69,000 | 38,000 | 38,000 | 38,000 | 45,000 | 45,000 | 48,000 | 48,000 | 54,000 | 56,000 | 65,000 | 65,000 | 48,000 | 102,000 | -39,000 | -116,000 | -1,541,000 | -39,000 | -97,000 | -113,000 | -135,000 | -143,000 | -104,000 | -178,000 | -176,000 | -180,000 | -234,000 | -139,000 | -399,000 | -195,000 | -190,000 | -138,000 | -192,000 | |
straight-line rent adjustment | -3,000 | -324,000 | -166,000 | -34,000 | 259,000 | 666,000 | 5,000 | 179,000 | 67,000 | 730,000 | 1,504,000 | 3,796,000 | 10,842,000 | 176,000 | 2,873,000 | -3,599,000 | -721,000 | -236,000 | -1,005,000 | -1,238,000 | 210,000 | 1,362,000 | -1,774,000 | 2,694,000 | 2,701,000 | 35,000 | -6,661,000 | -5,609,000 | -3,355,000 | 4,575,000 | 1,082,000 | -379,000 | -2,453,000 | -1,355,000 | -1,945,000 | -1,534,000 | -3,015,000 | -3,823,000 | -4,404,000 | -3,923,000 |
non-cash lease expense | 1,000 | 0 | 147,000 | 438,000 | 437,000 | |||||||||||||||||||||||||||||||||||
change in operating assets and liabilities | ||||||||||||||||||||||||||||||||||||||||
tenant and other receivables | -82,000 | 198,000 | 395,000 | 75,000 | ||||||||||||||||||||||||||||||||||||
prepaid expenses, deferred expenses and other assets | 1,890,000 | 2,701,000 | -4,386,000 | -1,597,000 | 2,567,000 | 3,741,000 | -4,685,000 | -551,000 | 2,406,000 | 3,611,000 | -2,680,000 | -17,000 | 5,034,000 | 6,028,000 | -4,902,000 | 845,000 | 868,000 | 4,577,000 | -6,941,000 | -2,375,000 | 1,151,000 | 3,448,000 | -8,578,000 | 5,075,000 | -124,000 | 2,717,000 | -12,797,000 | 5,179,000 | -248,000 | 4,281,000 | -11,124,000 | 1,261,000 | -4,229,000 | -577,000 | 1,148,000 | -687,000 | -4,262,000 | 11,218,000 | 1,540,000 | -12,939,000 |
accounts payable, accrued expenses and other liabilities | -2,392,000 | 3,237,000 | 660,000 | -2,844,000 | 5,084,000 | -7,870,000 | 2,090,000 | 2,760,000 | -10,046,000 | -5,262,000 | 6,352,000 | 46,000 | -12,557,000 | -26,639,000 | 6,807,000 | 1,071,000 | -2,491,000 | -30,227,000 | 2,278,000 | -11,177,000 | 3,352,000 | -8,496,000 | 3,717,000 | 20,529,000 | 5,061,000 | -5,902,000 | 7,521,000 | -807,000 | -8,818,000 | 16,389,000 | -1,313,000 | 482,000 | -502,000 | -5,805,000 | -31,490,000 | 9,039,000 | 18,590,000 | 6,423,000 | -970,000 | 22,292,000 |
net cash from operating activities | -5,721,000 | -1,161,000 | -12,508,000 | -12,041,000 | -9,193,000 | -13,927,000 | -15,469,000 | -7,528,000 | -16,624,000 | -11,040,000 | -10,494,000 | -9,575,000 | -21,952,000 | -44,376,000 | -19,046,000 | -24,453,000 | -30,048,000 | -44,506,000 | -12,110,000 | -22,014,000 | -6,955,000 | -8,145,000 | -10,200,000 | -19,311,000 | -11,819,000 | -9,759,000 | -16,771,000 | 40,603,000 | -1,909,000 | 8,546,000 | 7,659,000 | 12,700,000 | -8,710,000 | 37,925,000 | 34,061,000 | 40,108,000 | 24,922,000 | 7,532,000 | ||
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 | 0 | 0 | 0 | 0 | 0 | 0 | ||
free cash flows | -5,721,000 | -1,161,000 | -12,508,000 | -12,041,000 | -9,193,000 | -13,927,000 | -15,469,000 | -7,528,000 | -16,624,000 | -11,040,000 | -10,494,000 | -9,575,000 | -21,952,000 | -44,376,000 | -19,046,000 | -24,453,000 | -30,048,000 | -44,506,000 | -12,110,000 | -22,014,000 | -6,955,000 | -8,145,000 | -10,200,000 | -19,311,000 | -11,819,000 | -9,759,000 | -16,771,000 | 40,603,000 | -1,909,000 | 8,546,000 | 7,659,000 | 12,700,000 | -8,710,000 | 37,925,000 | 34,061,000 | 40,108,000 | 24,922,000 | 7,532,000 | ||
cash flow from investing activities | ||||||||||||||||||||||||||||||||||||||||
investment in unconsolidated entities | -2,398,000 | -130,000 | 0 | -228,000 | -5,796,000 | -306,000 | -2,925,000 | -1,422,000 | -821,000 | -3,462,000 | -7,665,000 | -3,080,000 | -7,007,000 | -7,819,000 | -7,613,000 | -6,922,000 | -10,443,000 | -11,377,000 | -9,902,000 | -12,231,000 | ||||||||||||||||||||
net proceeds from sale of real estate | 158,508,000 | 0 | 22,802,000 | 28,758,000 | 49,215,000 | 23,432,000 | 38,728,000 | 44,312,000 | 96,022,000 | 59,005,000 | 238,461,000 | 279,985,000 | 314,243,000 | 160,865,000 | 159,719,000 | 8,467,000 | 197,239,000 | 72,856,000 | 78,093,000 | 44,234,000 | 97,101,000 | 92,284,000 | 84,163,000 | 58,330,000 | 57,363,000 | 29,384,000 | 16,189,000 | 37,569,000 | 39,405,000 | 36,093,000 | 74,164,000 | 60,435,000 | -12,000 | |||||||
development of real estate | -144,000 | -4,547,000 | -3,734,000 | -4,733,000 | -13,308,000 | -1,780,000 | -3,287,000 | -9,967,000 | -12,480,000 | -18,163,000 | -11,679,000 | -17,873,000 | -32,030,000 | -21,217,000 | -25,045,000 | -30,558,000 | -22,474,000 | -28,101,000 | -32,605,000 | -18,145,000 | -26,804,000 | -51,856,000 | -55,682,000 | -65,672,000 | -73,610,000 | -108,544,000 | -96,582,000 | -97,147,000 | -85,413,000 | -103,220,000 | -68,332,000 | -56,020,000 | -85,983,000 | -79,035,000 | -83,227,000 | -22,848,000 | -14,013,000 | -26,190,000 | -7,033,000 | -3,896,000 |
net cash from investing activities | 3,421,000 | 154,906,000 | -2,525,000 | 26,246,000 | 19,841,000 | 55,146,000 | 14,362,000 | 28,455,000 | 28,907,000 | 87,347,000 | 138,772,000 | 266,502,000 | 240,290,000 | 289,952,000 | 196,245,000 | 121,403,000 | -21,521,000 | 164,887,000 | 39,721,000 | 48,571,000 | 7,528,000 | 52,565,000 | 27,008,000 | -5,681,000 | -31,024,000 | -72,524,000 | -72,199,000 | -42,217,000 | 19,995,000 | -25,054,000 | -13,020,000 | -92,331,000 | -28,791,000 | -13,005,000 | -18,967,000 | -3,532,000 | -2,731,745,000 | |||
cash flow from financing activities | ||||||||||||||||||||||||||||||||||||||||
preferred dividends paid | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,225,000 | -1,134,000 | -1,225,000 | |||||||||
contributions from non-controlling member of consolidated variable interest entities | 54,000 | 19,000 | 0 | |||||||||||||||||||||||||||||||||||||
net cash from financing activities | -1,171,000 | -151,332,000 | -5,225,000 | -41,207,000 | -1,225,000 | -41,722,000 | -1,196,000 | -51,170,000 | -31,225,000 | -41,455,000 | -151,184,000 | -251,225,000 | -231,225,000 | -241,225,000 | -193,295,000 | -1,225,000 | -1,225,000 | -161,232,000 | 2,549,000 | -1,323,000 | -1,206,000 | -1,236,000 | -1,299,000 | -1,225,000 | -1,336,000 | -17,020,000 | -16,866,000 | -17,168,000 | 358,841,000 | -74,145,000 | -87,329,000 | 110,888,000 | 143,060,000 | -8,359,000 | 2,775,721,000 | |||||
net decrease in cash and cash equivalents, and restricted cash | -3,471,000 | 2,413,000 | -20,258,000 | |||||||||||||||||||||||||||||||||||||
cash and cash equivalents, and restricted cash, beginning of period | 62,285,000 | 0 | 0 | 0 | 97,709,000 | 0 | 0 | 0 | 149,700,000 | 0 | 0 | 0 | 144,939,000 | 0 | 0 | 113,753,000 | 0 | 0 | 150,254,000 | |||||||||||||||||||||
cash and cash equivalents, and restricted cash, end of period | 58,814,000 | 2,413,000 | -20,258,000 | -27,002,000 | 107,132,000 | -503,000 | -2,303,000 | -30,243,000 | 130,758,000 | 34,852,000 | -22,906,000 | 5,702,000 | 132,052,000 | -16,096,000 | 95,725,000 | 60,959,000 | 13,320,000 | 2,742,000 | 144,466,000 | |||||||||||||||||||||
loss on sale of interest in unconsolidated entities | 0 | 538,000 | ||||||||||||||||||||||||||||||||||||||
abandoned project costs | 0 | |||||||||||||||||||||||||||||||||||||||
tenants and other receivables | -52,000 | 621,000 | 192,000 | 4,351,000 | 7,703,000 | 175,000 | -2,000 | 4,668,000 | -1,728,000 | 1,275,000 | -2,030,000 | -8,340,000 | -1,385,000 | 3,720,000 | 3,142,000 | 294,000 | 3,410,000 | 18,814,000 | -10,199,000 | -2,300,000 | 4,074,000 | 476,000 | -2,478,000 | 484,000 | 2,006,000 | 814,000 | -4,110,000 | 1,034,000 | -1,309,000 | -154,000 | 419,000 | 7,574,000 | 1,232,000 | -381,000 | -662,000 | |||||
net proceeds from sale of interests in unconsolidated entities | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
repayment of term loan | -150,000,000 | 0 | -40,000,000 | 0 | -50,000,000 | -30,000,000 | -40,000,000 | -150,000,000 | -250,000,000 | -230,000,000 | ||||||||||||||||||||||||||||||
payment of deferred financing costs | 0 | -267,000 | -1,842,000 | 0 | -363,000 | -1,662,000 | -1,003,000 | -1,446,000 | -21,431,000 | |||||||||||||||||||||||||||||||
purchase of shares related to stock grant recipients' tax withholdings | 0 | -124,000 | -138,000 | 0 | 0 | -11,000 | -74,000 | 0 | -111,000 | -1,799,000 | -1,613,000 | |||||||||||||||||||||||||||||
loss on sale of interests in unconsolidated entities | 0 | |||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 9,423,000 | -16,096,000 | 26,379,000 | 51,508,000 | ||||||||||||||||||||||||||||||||||||
gain on sale of interest in unconsolidated entities | ||||||||||||||||||||||||||||||||||||||||
contributions from noncontrolling interests to consolidated vies | ||||||||||||||||||||||||||||||||||||||||
net (decrease) and increase in cash and cash equivalents | -22,906,000 | |||||||||||||||||||||||||||||||||||||||
non-cash lease expenses | 366,000 | |||||||||||||||||||||||||||||||||||||||
net proceeds from disposition of interests in unconsolidated entities | ||||||||||||||||||||||||||||||||||||||||
contributions from non-controlling member of consolidated vies | ||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -2,303,000 | -30,243,000 | -18,942,000 | -12,887,000 | -52,794,000 | 2,742,000 | -5,788,000 | 39,244,000 | -15,062,000 | -42,523,000 | -6,442,000 | |||||||||||||||||||||||||||||
interest on sale-leaseback financing obligations | 0 | 422,000 | 13,000 | 12,000 | 14,000 | |||||||||||||||||||||||||||||||||||
repayment of sales-leaseback financing obligations | 0 | |||||||||||||||||||||||||||||||||||||||
contributions from noncontrolling interests in to consolidated vies | 85,000 | |||||||||||||||||||||||||||||||||||||||
net increase and (decrease) in cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||
litigation settlement | ||||||||||||||||||||||||||||||||||||||||
net proceeds from disposition of interest in unconsolidated entities | 92,267,000 | |||||||||||||||||||||||||||||||||||||||
loss on sale of real estate | -12,392,000 | 1,015,000 | ||||||||||||||||||||||||||||||||||||||
repayment of term loan facility | ||||||||||||||||||||||||||||||||||||||||
proceeds from sale-leaseback financing obligations | 9,000 | |||||||||||||||||||||||||||||||||||||||
purchase of shares related to stock grant recipients’ tax withholdings | ||||||||||||||||||||||||||||||||||||||||
contributions from noncontrolling interests in other partnerships | ||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, and restricted cash | -93,060,000 | -48,764,000 | 314,715,000 | -45,604,000 | -104,724,000 | 110,568,000 | 42,019,000 | 775,000 | ||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, beginning of period | 0 | 0 | 0 | 532,857,000 | 0 | 0 | 0 | 417,234,000 | 0 | 0 | 139,642,000 | |||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, end of period | -93,060,000 | -93,185,000 | -117,120,000 | 442,625,000 | -48,764,000 | 314,715,000 | -45,604,000 | 312,510,000 | 110,568,000 | 42,019,000 | 140,417,000 | |||||||||||||||||||||||||||||
litigation reserve | 533,000 | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock and non-controlling interest | 1,644,042,000 | |||||||||||||||||||||||||||||||||||||||
common dividends paid | 0 | 0 | -8,966,000 | -8,998,000 | -8,897,000 | -8,915,000 | -8,988,000 | -8,877,000 | -8,869,000 | -8,466,000 | -8,447,000 | -7,872,000 | -7,872,000 | -15,738,000 | ||||||||||||||||||||||||||
non-controlling interests distributions paid | 0 | 0 | -5,030,000 | -5,030,000 | -5,030,000 | -5,030,000 | -5,003,000 | -5,055,000 | -5,055,000 | -5,458,000 | -5,477,000 | -6,044,000 | -6,044,000 | -12,088,000 | ||||||||||||||||||||||||||
net income | -30,975,000 | -37,342,000 | -16,482,000 | -25,885,000 | -10,894,000 | -10,602,000 | 16,201,000 | -32,844,000 | ||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||
net cash (used in) operating activities | ||||||||||||||||||||||||||||||||||||||||
net increase / (decrease) in cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||
repayment of sale-leaseback financing obligations | 26,000 | 157,000 | ||||||||||||||||||||||||||||||||||||||
change in fair value of interest rate cap | 2,814,000 | |||||||||||||||||||||||||||||||||||||||
proceeds from term loan facility | 0 | |||||||||||||||||||||||||||||||||||||||
repayment of mortgage loans payable | 0 | -1,079,147,000 | -58,380,000 | -73,034,000 | 0 | |||||||||||||||||||||||||||||||||||
repayment of unsecured term loan | 0 | |||||||||||||||||||||||||||||||||||||||
preferred stock offering costs | ||||||||||||||||||||||||||||||||||||||||
net cash provided (used) in financing activities | ||||||||||||||||||||||||||||||||||||||||
equity in loss of unconsolidated joint ventures | 1,322,000 | 894,000 | 3,656,000 | 5,616,000 | 2,266,000 | 2,158,000 | 2,582,000 | 3,562,000 | ||||||||||||||||||||||||||||||||
distributions from unconsolidated joint ventures | 0 | 46,000 | 56,000 | 40,000 | 0 | 781,000 | -7,933,000 | 3,384,000 | 6,395,000 | 2,110,000 | 3,630,000 | 3,892,000 | 3,623,000 | 3,679,000 | 4,342,000 | 3,851,000 | 2,598,000 | |||||||||||||||||||||||
investment in unconsolidated joint ventures | -24,172,000 | -16,894,000 | -21,483,000 | -13,092,000 | -10,478,000 | -9,140,000 | -7,483,000 | -13,362,000 | -4,544,000 | -1,616,000 | ||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 139,260,000 | 0 | 0 | 62,867,000 | |||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | -15,062,000 | 96,737,000 | 26,379,000 | 7,225,000 | 56,425,000 | 51,508,000 | ||||||||||||||||||||||||||||||||||
unrealized loss on interest rate cap | 172,000 | -165,000 | 15,000 | 124,000 | 471,000 | 47,000 | 480,000 | 1,371,000 | ||||||||||||||||||||||||||||||||
gain on sale of interest in unconsolidated joint venture | -16,573,000 | |||||||||||||||||||||||||||||||||||||||
net proceeds from disposition of interest in unconsolidated joint ventures | ||||||||||||||||||||||||||||||||||||||||
proceeds from future funding facility | 0 | 72,987,000 | 7,011,000 | |||||||||||||||||||||||||||||||||||||
proceeds from unsecured term loan | 145,000,000 | |||||||||||||||||||||||||||||||||||||||
repayment of unsecured delayed draw term loan | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of preferred stock | ||||||||||||||||||||||||||||||||||||||||
payment of preferred offering costs | ||||||||||||||||||||||||||||||||||||||||
net cash used by investing activities | ||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents, and restricted cash | -117,120,000 | -90,232,000 | ||||||||||||||||||||||||||||||||||||||
equity in (income) loss of unconsolidated joint ventures | -1,222,000 | |||||||||||||||||||||||||||||||||||||||
unrealized (gain) loss on interest rate cap | ||||||||||||||||||||||||||||||||||||||||
net cash from by investing activities | -56,595,000 | |||||||||||||||||||||||||||||||||||||||
equity in loss (income) of unconsolidated joint ventures | ||||||||||||||||||||||||||||||||||||||||
loss on interest rate cap | ||||||||||||||||||||||||||||||||||||||||
stock-based compensation | 2,210,000 | 2,510,000 | 869,000 | 5,851,000 | 389,000 | 390,000 | 267,000 | 267,000 | 267,000 | 716,000 | ||||||||||||||||||||||||||||||
offering related costs | 0 | -8,086,000 | ||||||||||||||||||||||||||||||||||||||
acquisition of real estate and unconsolidated joint ventures | -2,653,019,000 | |||||||||||||||||||||||||||||||||||||||
net proceeds from disposition of interest in unconsolidated joint venture | 67,982,000 | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of mortgage loans payable | 1,161,196,000 | |||||||||||||||||||||||||||||||||||||||
investments in unconsolidated joint ventures | -9,104,000 | -5,943,000 | ||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | ||||||||||||||||||||||||||||||||||||||||
cash payments for interest | 17,932,000 | 16,052,000 | 15,422,000 | 15,268,000 | 14,805,000 | 11,001,000 | ||||||||||||||||||||||||||||||||||
capitalized interest | 2,184,000 | 1,177,000 | 915,000 | 723,000 | 560,000 | |||||||||||||||||||||||||||||||||||
income taxes paid | 147,000 | 119,000 | 99,000 | 158,000 | 155,000 | 451,000 | ||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash investing and financing activities | ||||||||||||||||||||||||||||||||||||||||
development of real estate financed with accounts payable | 6,201,000 | 5,899,000 | -2,234,000 | 1,819,000 | 3,857,000 | 6,214,000 | ||||||||||||||||||||||||||||||||||
dividends and distribution declared and unpaid | 0 | 13,969,000 | 1,000 | 1,000 | 13,952,000 | |||||||||||||||||||||||||||||||||||
decrease in assets and liabilities resulting from deconsolidated properties | ||||||||||||||||||||||||||||||||||||||||
real estate | ||||||||||||||||||||||||||||||||||||||||
lease intangible assets | ||||||||||||||||||||||||||||||||||||||||
equity in income of unconsolidated joint ventures | -1,002,000 | -1,497,000 | -912,000 | -2,086,000 | -2,720,000 | |||||||||||||||||||||||||||||||||||
restricted cash | 4,242,000 | -5,080,000 | -209,000 | -2,856,000 | ||||||||||||||||||||||||||||||||||||
decrease in restricted cash | 7,223,000 | 3,501,000 | ||||||||||||||||||||||||||||||||||||||
net cash used by financing activities | -27,832,000 | |||||||||||||||||||||||||||||||||||||||
decrease (increase) in restricted cash | ||||||||||||||||||||||||||||||||||||||||
payment of financing costs | 0 | -6,000 | ||||||||||||||||||||||||||||||||||||||
increase in restricted cash | -74,830,000 | |||||||||||||||||||||||||||||||||||||||
amortization of below market leases | -194,000 |
