Terreno Realty Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Terreno 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 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 93,273,000 | 48,126,000 | 76,103,000 | 36,639,000 | 35,696,000 | 36,059,000 | 57,557,000 | 30,315,000 | 40,254,000 | 23,331,000 | 58,880,000 | 22,439,000 | 97,033,000 | 19,662,000 | 32,259,000 | 21,360,000 | 17,378,000 | 16,257,000 | 13,513,000 | 22,722,000 | 30,704,000 | 12,856,000 | 14,821,000 | 14,784,000 | 10,379,000 | 15,532,000 | 22,972,000 | 10,123,000 | 20,137,000 | 10,057,000 | 10,836,000 | 20,933,000 | 15,527,000 | 5,799,000 | 1,832,000 | 3,070,000 | 2,783,000 | 7,433,000 | 560,000 | 4,214,000 | 10,672,000 | -845,000 | 2,774,000 | 3,438,000 | 2,721,000 | 1,785,000 | 3,701,000 | 1,324,000 | 822,000 | 794,000 | 3,553,000 | 522,000 | -194,000 | ||
adjustments to reconcile net income to net cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
straight-line rents | -3,702,000 | -3,914,000 | -2,789,000 | -3,113,000 | -1,953,000 | -1,451,000 | -1,959,000 | -2,295,000 | -2,042,000 | -2,173,000 | -2,027,000 | -2,889,000 | -2,124,000 | -2,313,000 | -2,838,000 | -2,254,000 | -2,181,000 | -1,410,000 | -1,412,000 | 2,269,000 | -902,000 | -316,000 | -298,000 | -614,000 | -948,000 | -737,000 | -522,000 | -738,000 | -1,152,000 | -1,047,000 | -792,000 | -856,000 | -966,000 | -1,043,000 | -1,616,000 | -589,000 | -1,089,000 | -1,446,000 | -761,000 | -944,000 | -876,000 | -1,308,000 | -673,000 | -903,000 | -715,000 | -453,000 | -583,000 | -977,000 | -1,004,000 | -441,000 | 366,000 | -959,000 | -1,188,000 | -892,000 | -320,000 |
amortization of lease intangibles | -5,332,000 | -5,010,000 | -4,870,000 | -4,606,000 | -4,458,000 | -3,350,000 | -3,241,000 | -3,495,000 | -3,645,000 | -3,541,000 | -5,464,000 | -4,198,000 | -3,498,000 | -3,111,000 | -2,569,000 | -2,046,000 | -1,628,000 | -1,443,000 | -1,366,000 | -1,306,000 | -1,359,000 | -1,389,000 | -1,527,000 | -1,267,000 | -1,018,000 | -870,000 | -1,016,000 | -903,000 | -898,000 | -877,000 | -640,000 | -707,000 | -478,000 | -336,000 | -346,000 | -318,000 | -330,000 | -344,000 | -339,000 | -369,000 | -636,000 | -581,000 | -317,000 | -293,000 | -261,000 | -228,000 | -189,000 | -202,000 | -356,000 | -117,000 | 127,000 | 103,000 | 79,000 | 90,000 | 115,000 |
depreciation and amortization | 28,024,000 | 26,929,000 | 25,907,000 | 24,058,000 | 23,012,000 | 20,939,000 | 18,583,000 | 18,245,000 | 18,232,000 | 18,159,000 | 18,536,000 | 16,957,000 | 15,288,000 | 14,982,000 | 13,707,000 | 13,636,000 | 11,968,000 | 11,376,000 | 11,192,000 | 12,124,000 | 11,459,000 | 11,100,000 | 11,847,000 | 11,105,000 | 10,648,000 | 10,415,000 | 10,250,000 | 10,057,000 | 9,774,000 | 10,735,000 | 10,015,000 | 9,595,000 | 9,076,000 | 9,184,000 | 9,185,000 | 8,872,000 | 8,080,000 | 8,262,000 | 12,065,000 | 8,106,000 | 8,229,000 | 7,626,000 | 5,123,000 | 4,918,000 | 4,763,000 | 4,366,000 | 3,685,000 | 3,264,000 | 2,795,000 | 2,737,000 | 3,012,000 | 2,378,000 | 1,918,000 | 1,825,000 | 1,521,000 |
gain on sales of real estate investments | -54,643,000 | -11,842,000 | -39,664,000 | 0 | 0 | -5,715,000 | -25,899,000 | 0 | -36,118,000 | 0 | -13,442,000 | 0 | -9,016,000 | -3,144,000 | -1,782,000 | 0 | -4,465,000 | -13,624,000 | 0 | -11,703,000 | -3,283,000 | -5,105,000 | -15,449,000 | 0 | -1,892,000 | 0 | -5,248,000 | -4,248,000 | 0 | ||||||||||||||||||||||||||
deferred financing cost and mortgage fair value adjustment amortization | 850,000 | 849,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | 4,870,000 | 4,252,000 | 3,805,000 | 3,777,000 | 3,988,000 | 3,356,000 | 3,343,000 | 3,280,000 | 3,805,000 | 3,038,000 | 2,653,000 | 2,679,000 | 2,010,000 | 2,829,000 | 2,547,000 | 2,360,000 | 2,677,000 | 1,970,000 | 3,473,000 | 1,858,000 | 2,316,000 | 2,179,000 | 2,492,000 | 1,992,000 | 3,660,000 | 2,500,000 | 3,248,000 | 1,793,000 | 2,187,000 | 2,042,000 | 1,471,000 | 2,411,000 | 3,325,000 | 1,525,000 | 3,474,000 | 3,037,000 | 1,922,000 | 1,011,000 | 2,510,000 | 889,000 | 1,041,000 | 1,641,000 | -247,000 | 955,000 | 827,000 | 525,000 | 523,000 | 295,000 | 877,000 | 442,000 | 109,000 | 311,000 | 600,000 | 101,000 | |
changes in assets and liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | -3,754,000 | -1,816,000 | 414,000 | 2,002,000 | -984,000 | -3,763,000 | -2,152,000 | 1,591,000 | -2,040,000 | -3,998,000 | -1,911,000 | 3,201,000 | 180,000 | -2,838,000 | -1,756,000 | 2,898,000 | -1,326,000 | -3,485,000 | -234,000 | -566,000 | -4,816,000 | 1,705,000 | 1,529,000 | -1,438,000 | 696,000 | -2,366,000 | 828,000 | -267,000 | -1,522,000 | -570,000 | -353,000 | 1,494,000 | -227,000 | -330,000 | -1,214,000 | 114,000 | -363,000 | -1,711,000 | 522,000 | -387,000 | -729,000 | -658,000 | 417,000 | 135,000 | -983,000 | -1,079,000 | 958,000 | 187,000 | -1,451,000 | -270,000 | 223,000 | 56,000 | -691,000 | -121,000 | -94,000 |
accounts payable and other liabilities | 1,048,000 | 3,859,000 | -8,194,000 | 10,861,000 | 8,642,000 | 577,000 | -7,569,000 | 5,235,000 | 5,868,000 | 3,602,000 | -741,000 | 7,226,000 | 2,047,000 | -1,483,000 | 5,559,000 | 6,160,000 | 5,827,000 | 2,497,000 | -1,852,000 | 3,579,000 | 3,252,000 | -4,301,000 | -61,000 | 1,417,000 | 402,000 | -216,000 | -1,757,000 | 1,074,000 | 3,864,000 | -2,713,000 | 88,000 | 2,290,000 | 1,112,000 | 1,006,000 | 514,000 | 3,361,000 | 1,364,000 | 428,000 | -110,000 | 1,684,000 | 1,260,000 | -234,000 | -883,000 | 2,337,000 | 156,000 | 837,000 | -1,605,000 | 511,000 | 1,496,000 | -1,296,000 | -778,000 | 1,215,000 | 1,406,000 | -135,000 | 294,000 |
net cash from operating activities | 60,634,000 | 61,433,000 | 51,326,000 | 69,992,000 | 64,330,000 | 47,039,000 | 39,051,000 | 53,263,000 | 48,562,000 | 38,801,000 | 34,191,000 | 45,792,000 | 35,194,000 | 28,033,000 | 33,767,000 | 39,217,000 | 33,069,000 | 26,155,000 | 23,681,000 | 31,996,000 | 23,215,000 | 22,158,000 | 26,197,000 | 24,546,000 | 24,168,000 | 19,777,000 | 20,593,000 | 21,358,000 | 20,957,000 | 14,691,000 | 15,847,000 | 20,023,000 | 17,545,000 | 16,083,000 | 12,087,000 | 16,098,000 | 12,489,000 | 8,567,000 | 10,329,000 | 13,299,000 | 12,723,000 | 5,717,000 | 6,244,000 | 10,684,000 | 6,575,000 | 5,818,000 | 3,777,000 | 4,467,000 | 3,344,000 | 1,907,000 | 2,636,000 | 3,858,000 | 2,519,000 | 736,000 | 1,603,000 |
cash flows from investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for property acquisitions | -337,683,000 | -7,898,000 | -450,277,000 | -18,657,000 | -74,337,000 | -14,410,000 | -13,493,000 | -364,600,000 | -62,725,000 | -67,858,000 | -208,923,000 | -68,052,000 | -319,917,000 | -165,008,000 | -55,659,000 | -104,372,000 | -51,308,000 | -6,406,000 | -10,293,000 | -30,081,000 | -21,881,000 | -143,570,000 | -47,457,000 | -25,753,000 | -52,663,000 | -68,262,000 | -15,479,000 | -85,402,000 | -107,001,000 | -51,840,000 | -123,156,000 | -15,112,000 | -44,479,000 | -36,344,000 | -20,738,000 | -26,934,000 | -73,197,000 | -24,637,000 | -14,360,000 | -151,015,000 | -127,977,000 | -20,721,000 | -46,414,000 | -30,685,000 | -99,247,000 | -37,546,000 | -61,075,000 | -11,470,000 | -27,115,000 | -64,650,000 | -68,193,000 | -6,085,000 | -39,908,000 | ||
proceeds from sales of real estate investments | 111,609,000 | 24,047,000 | 61,727,000 | 0 | 0 | 10,172,000 | 48,492,000 | 0 | 55,310,000 | 0 | 31,486,000 | 0 | 20,995,000 | 21,828,000 | 13,325,000 | 0 | 11,980,000 | 36,603,000 | 0 | 23,150,000 | 19,841,000 | 11,213,000 | 39,046,000 | 0 | 5,467,000 | 0 | 15,912,000 | 10,663,000 | 0 | ||||||||||||||||||||||||||
additions to construction in progress | -13,758,000 | -28,979,000 | -18,280,000 | -36,622,000 | -39,310,000 | -32,216,000 | -51,121,000 | -46,356,000 | -17,189,000 | -8,904,000 | -660,000 | -6,407,000 | -8,416,000 | -10,155,000 | -5,093,000 | -3,160,000 | -2,881,000 | -140,000 | -1,000,000 | -3,247,000 | -2,033,000 | -2,709,000 | -4,934,000 | -9,140,000 | -8,277,000 | -5,533,000 | -4,662,000 | -2,537,000 | -1,921,000 | -548,000 | -3,909,000 | -4,868,000 | -5,499,000 | -1,301,000 | -973,000 | ||||||||||||||||||||
additions to buildings, improvements and leasing costs | -10,027,000 | -18,894,000 | -15,798,000 | -13,801,000 | -8,952,000 | -7,882,000 | -13,785,000 | -12,380,000 | -13,028,000 | -13,862,000 | -15,784,000 | -20,481,000 | -11,716,000 | -18,630,000 | -12,966,000 | -17,962,000 | -12,495,000 | -7,867,000 | -8,259,000 | -8,399,000 | -6,562,000 | -8,391,000 | -9,833,000 | -4,220,000 | -9,642,000 | -8,375,000 | -9,292,000 | -6,358,000 | -7,587,000 | -5,740,000 | -8,469,000 | -6,339,000 | -6,166,000 | -6,431,000 | -8,782,000 | -7,054,000 | -6,234,000 | -4,866,000 | -5,852,000 | -5,084,000 | -4,545,000 | -3,365,000 | -7,152,000 | -7,107,000 | -3,379,000 | -2,091,000 | -3,230,000 | -1,775,000 | -2,892,000 | -1,634,000 | |||||
net cash from investing activities | -38,249,000 | -23,826,000 | -310,034,000 | -58,321,000 | -498,539,000 | -48,583,000 | -90,751,000 | -73,146,000 | -19,125,000 | -387,366,000 | -23,859,000 | -94,746,000 | -122,220,000 | -96,837,000 | -306,490,000 | -176,534,000 | -71,035,000 | -112,379,000 | -60,567,000 | 2,943,000 | 41,730,000 | -36,194,000 | -14,820,000 | -143,605,000 | -65,376,000 | -27,681,000 | -30,014,000 | -77,157,000 | -55,937,000 | -71,849,000 | -104,257,000 | -19,133,000 | -104,185,000 | -21,543,000 | -57,890,000 | -44,133,000 | -32,364,000 | -16,854,000 | -65,831,000 | -30,857,000 | -6,584,000 | -152,087,000 | -139,117,000 | -27,778,000 | -49,958,000 | -33,063,000 | -84,923,000 | -39,428,000 | -64,013,000 | -13,501,000 | -12,154,000 | -64,702,000 | -74,056,000 | -9,268,000 | -43,365,000 |
cash flows from financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock | 0 | 237,423,000 | 0 | 204,460,000 | -1,000 | 538,269,000 | 158,445,000 | 95,746,000 | 50,657,000 | 366,499,000 | 47,910,000 | 28,882,000 | 307,580,000 | 42,193,000 | 71,491,000 | 41,122,000 | 8,781,000 | 494,000 | 32,704,000 | 22,788,000 | 13,565,000 | 73,475,000 | 115,937,000 | 75,081,000 | 73,070,000 | 27,888,000 | 105,916,000 | 2,075,000 | 30,826,000 | 83,616,000 | 86,139,000 | 54,714,000 | 28,721,000 | 18,918,000 | 0 | 0 | 183,448,000 | 0 | 0 | 100,251,000 | 0 | 91,224,000 | -9,000 | 0 | 0 | 55,013,000 | |||||||||
issuance costs on issuance of common stock | 0 | -3,443,000 | 0 | -3,011,000 | -216,000 | -2,477,000 | -2,298,000 | -1,388,000 | -374,000 | -978,000 | -695,000 | -419,000 | -3,352,000 | -725,000 | -1,010,000 | -596,000 | -128,000 | -7,000 | -474,000 | -331,000 | -198,000 | -1,064,000 | -1,460,000 | -1,301,000 | -1,059,000 | -405,000 | -1,536,000 | -30,000 | -469,000 | -1,211,000 | -1,290,000 | -794,000 | -418,000 | -283,000 | 0 | 0 | -278,000 | -189,000 | 0 | -313,000 | 0 | -335,000 | -1,000 | -10,000 | 0 | -294,000 | |||||||||
repurchase of common stock related to employee awards | -51,000 | -1,942,000 | 0 | -2,306,000 | -55,000 | -983,000 | -8,000 | -773,000 | -105,000 | -627,000 | -34,000 | -518,000 | 0 | -493,000 | 0 | 0 | 0 | -582,000 | 0 | ||||||||||||||||||||||||||||||||||||
borrowings on credit facility | 0 | 50,000,000 | 33,000,000 | 0 | 20,000,000 | 29,000,000 | 46,000,000 | 150,000,000 | 30,000,000 | 20,000,000 | 0 | 0 | 0 | 17,000,000 | 62,150,000 | 43,500,000 | 58,000,000 | 40,350,000 | 0 | 16,000,000 | 58,000,000 | 19,000,000 | 41,500,000 | 20,000,000 | 29,000,000 | 5,000,000 | 31,000,000 | 15,000,000 | 32,500,000 | 36,500,000 | 31,000,000 | 3,000,000 | 29,000,000 | 73,700,000 | 30,000,000 | ||||||||||||||||||||
payments on credit facility | 0 | -132,000,000 | -33,000,000 | 0 | -20,000,000 | -29,000,000 | -56,000,000 | -30,000,000 | -20,000,000 | 0 | 0 | 0 | -36,000,000 | -65,000,000 | -27,000,000 | 0 | -37,000,000 | -53,000,000 | -54,500,000 | -10,000,000 | 0 | -46,000,000 | 0 | 0 | -6,500,000 | -25,000,000 | -65,429,000 | -15,000,000 | -44,271,000 | -38,000,000 | -41,000,000 | 0 | |||||||||||||||||||||||
dividends paid to common stockholders | -50,625,000 | -48,871,000 | -48,871,000 | -43,528,000 | -43,518,000 | -39,052,000 | -38,425,000 | -33,501,000 | -33,173,000 | -30,753,000 | -30,427,000 | -25,686,000 | -25,680,000 | -25,618,000 | -24,239,000 | -20,428,000 | -20,091,000 | -19,870,000 | -19,829,000 | -18,484,000 | -18,307,000 | -18,158,000 | -18,093,000 | -15,720,000 | -15,109,000 | -14,643,000 | -14,186,000 | -12,858,000 | -12,220,000 | -12,181,000 | -12,005,000 | -10,473,000 | -9,905,000 | -9,483,000 | -9,282,000 | -8,291,000 | -7,813,000 | -7,796,000 | -6,930,000 | -6,884,000 | -6,872,000 | -6,859,000 | -4,634,000 | -4,633,000 | -3,254,000 | -3,249,000 | -3,249,000 | -2,501,000 | -2,307,000 | -1,612,000 | -1,613,000 | -1,612,000 | -1,341,000 | -931,000 | -931,000 |
net cash from financing activities | -50,676,000 | 101,167,000 | 33,129,000 | 49,810,000 | -43,790,000 | 495,757,000 | 117,714,000 | 60,084,000 | 16,925,000 | 334,141,000 | 6,754,000 | 49,618,000 | -12,165,000 | -26,473,000 | 403,822,000 | 168,311,000 | 50,269,000 | 8,793,000 | -11,293,000 | -27,708,000 | 13,809,000 | -28,673,000 | 43,947,000 | 56,310,000 | 98,992,000 | 35,805,000 | 35,847,000 | 30,641,000 | 56,685,000 | 25,864,000 | 17,887,000 | 103,384,000 | 78,595,000 | 4,076,000 | 49,092,000 | 16,758,000 | 38,491,000 | -10,583,000 | 28,298,000 | 40,522,000 | -14,655,000 | -9,025,000 | 302,359,000 | 8,583,000 | 67,809,000 | 25,456,000 | 26,131,000 | 92,328,000 | 49,594,000 | 21,376,000 | 10,829,000 | 60,758,000 | 59,464,000 | 22,061,000 | 38,282,000 |
net increase in cash and cash equivalents and restricted cash | -28,291,000 | 138,774,000 | 61,481,000 | -477,999,000 | 494,213,000 | 66,014,000 | 40,201,000 | 131,099,000 | 30,994,000 | -48,178,000 | 7,230,000 | 78,754,000 | -42,709,000 | 55,324,000 | -62,749,000 | 57,784,000 | 27,901,000 | 26,426,000 | -70,523,000 | ||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash at beginning of period | 0 | 18,352,000 | 0 | 0 | 166,236,000 | 0 | 0 | 28,083,000 | 0 | 0 | 204,801,000 | 0 | 0 | 107,836,000 | 0 | 0 | 112,739,000 | 0 | 0 | 34,479,000 | 0 | 0 | 42,800,000 | 0 | 0 | 18,478,000 | |||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash at end of period | -28,291,000 | 157,126,000 | 61,481,000 | -477,999,000 | 660,449,000 | 40,201,000 | 46,362,000 | 13,659,000 | 664,000 | -99,191,000 | 109,524,000 | 30,994,000 | 12,303,000 | 30,405,000 | 7,230,000 | 78,754,000 | 70,030,000 | -62,749,000 | 57,784,000 | 62,380,000 | -25,158,000 | 21,705,000 | 11,506,000 | 104,274,000 | -8,045,000 | 17,094,000 | |||||||||||||||||||||||||||||
supplemental disclosures of cash flow information | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest, net of capitalized interest | 5,432,000 | 6,709,000 | -3,835,000 | 9,823,000 | 5,160,000 | 9,750,000 | 7,557,000 | 8,668,000 | 7,107,000 | 8,381,000 | 5,647,000 | 9,052,000 | 3,344,000 | 7,176,000 | 3,169,000 | 4,363,000 | 3,188,000 | 4,424,000 | 3,340,000 | 4,581,000 | 3,424,000 | 4,970,000 | 5,822,000 | 3,133,000 | 6,630,000 | 6,252,000 | 2,966,000 | 6,398,000 | 2,922,000 | 3,906,000 | 3,097,000 | 3,914,000 | 2,829,000 | 2,815,000 | 2,324,000 | 3,920,000 | 2,054,000 | 2,055,000 | 2,120,000 | 2,153,000 | 1,603,000 | 1,376,000 | 1,393,000 | 1,870,000 | 1,778,000 | 1,605,000 | |||||||||
supplemental disclosures of non-cash transactions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable related to capital improvements | 5,900,000 | 18,926,000 | -1,595,000 | 1,780,000 | 5,262,000 | 29,062,000 | -2,529,000 | 4,363,000 | 7,859,000 | 17,219,000 | -4,703,000 | -6,178,000 | 10,245,000 | 18,794,000 | -65,000 | 807,000 | 7,411,000 | 8,720,000 | 2,046,000 | 277,000 | 9,149,000 | -166,000 | -1,545,000 | 11,120,000 | -421,000 | 460,000 | 6,244,000 | -774,000 | -318,000 | 578,000 | 7,510,000 | -4,070,000 | 3,400,000 | 4,103,000 | 4,522,000 | 1,811,000 | 576,000 | -755,000 | 3,563,000 | -2,297,000 | 349,000 | 1,240,000 | 3,061,000 | 307,000 | 464,000 | -402,000 | 1,316,000 | -757,000 | -784,000 | -312,000 | 2,304,000 | 814,000 | |||
non-cash issuance of common stock to the deferred compensation plan | 0 | -2,120,000 | 346,000 | 0 | -125,000 | -5,547,000 | 520,000 | 0 | -250,000 | -11,535,000 | 0 | 0 | -330,000 | -7,321,000 | 0 | -200,000 | -7,346,000 | ||||||||||||||||||||||||||||||||||||||
lease liability arising from recognition of right-of-use asset | 0 | 0 | 1,036,000 | 1,228,000 | 2,863,000 | 0 | 0 | 424,000 | -63,000 | -62,000 | 585,000 | -59,000 | -59,000 | 825,000 | |||||||||||||||||||||||||||||||||||||||||
reconciliation of cash paid for property acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of properties | 438,493,000 | 7,916,000 | 472,871,000 | 18,628,000 | 75,551,000 | 16,487,000 | 13,763,000 | 406,730,000 | 61,480,000 | 68,945,000 | 221,578,000 | 70,295,000 | 337,518,000 | 176,792,000 | 57,778,000 | 109,882,000 | 6,520,000 | 10,440,000 | 30,617,000 | 148,256,000 | 51,218,000 | 29,092,000 | 70,420,000 | 15,863,000 | 87,851,000 | 109,928,000 | 53,823,000 | 140,785,000 | 15,130,000 | 44,906,000 | 36,761,000 | 21,407,000 | 27,870,000 | 73,089,000 | 29,843,000 | 14,459,000 | 154,132,000 | 135,130,000 | 20,878,000 | 46,857,000 | 33,882,000 | 100,472,000 | 37,879,000 | 62,171,000 | 11,912,000 | 34,895,000 | 75,567,000 | 68,719,000 | 6,100,000 | 40,627,000 | |||||
assumption of other assets and liabilities | -31,581,000 | -18,000 | -22,594,000 | 29,000 | -1,214,000 | -2,077,000 | -270,000 | -42,130,000 | 1,245,000 | -1,087,000 | -12,655,000 | -2,243,000 | -17,601,000 | -11,784,000 | -114,000 | -147,000 | -536,000 | -4,686,000 | -3,761,000 | -3,339,000 | -2,158,000 | -384,000 | -2,449,000 | -2,927,000 | -1,983,000 | -17,629,000 | -18,000 | -427,000 | -417,000 | -669,000 | -936,000 | 108,000 | -350,000 | -99,000 | -3,117,000 | -1,119,000 | -157,000 | -443,000 | -390,000 | -1,225,000 | -333,000 | -1,096,000 | -442,000 | -2,334,000 | -830,000 | -526,000 | -15,000 | -718,000 | |||||||
net cash paid for property acquisitions | 337,683,000 | 7,898,000 | 450,277,000 | 18,657,000 | 74,337,000 | 14,410,000 | 13,493,000 | 364,600,000 | 62,725,000 | 67,858,000 | 208,923,000 | 68,052,000 | 319,917,000 | 165,008,000 | 55,659,000 | 104,372,000 | 6,406,000 | 10,293,000 | 30,081,000 | 143,570,000 | 47,457,000 | 25,753,000 | 68,262,000 | 15,479,000 | 85,402,000 | 107,001,000 | 51,840,000 | 123,156,000 | 15,112,000 | 44,479,000 | 36,344,000 | 20,738,000 | 26,934,000 | 73,197,000 | 24,637,000 | 14,360,000 | 151,015,000 | 127,977,000 | 20,721,000 | 46,414,000 | 30,685,000 | 99,247,000 | 37,546,000 | 61,075,000 | 11,470,000 | 27,115,000 | 64,650,000 | 68,193,000 | 6,085,000 | 39,908,000 | |||||
borrowings on term loans payable | 0 | 142,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on senior unsecured notes | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of deferred financing costs | 0 | 0 | 0 | 0 | -641,000 | -495,000 | -362,000 | -1,167,000 | -2,729,000 | -121,000 | -10,000 | -1,352,000 | -4,000 | 0 | -10,000 | 0 | -10,000 | -2,310,000 | -316,000 | -600,000 | -201,000 | -10,000 | -695,000 | -6,000 | -1,003,000 | -1,000 | -2,000 | -3,000 | 0 | -718,000 | -15,000 | -42,000 | -606,000 | -447,000 | -514,000 | ||||||||||||||||||||
net decrease in cash and cash equivalents and restricted cash | -14,424,000 | 664,000 | -99,191,000 | -95,277,000 | -77,431,000 | 21,705,000 | -31,294,000 | -8,045,000 | -1,384,000 | ||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
assumption of mortgage loans payable | 0 | -5,733,000 | 0 | 0 | -2,764,000 | -5,045,000 | -1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
unamortized mortgage fair value adjustment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred financing cost amortization | 374,000 | 387,000 | 387,000 | 388,000 | 387,000 | 387,000 | 383,000 | 383,000 | 377,000 | 306,000 | 305,000 | 300,000 | 288,000 | 354,000 | 393,000 | 367,000 | 332,000 | 325,000 | 367,000 | 391,000 | 392,000 | 391,000 | 388,000 | 361,000 | 366,000 | ||||||||||||||||||||||||||||||
borrowings on senior unsecured notes | 125,000,000 | 0 | 0 | 50,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
payments on mortgage loan payable | 0 | 0 | -11,271,000 | -114,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
deferred senior secured loan fee amortization | 0 | 0 | -14,000 | -43,000 | -42,000 | -43,000 | -42,000 | -404,000 | -147,000 | -147,000 | |||||||||||||||||||||||||||||||||||||||||||||
repayments on senior secured loan | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on term loans payable | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on mortgage loans payable | -32,732,000 | -384,000 | -381,000 | -376,000 | -373,000 | -17,776,000 | -480,000 | -475,000 | -470,000 | -465,000 | -460,000 | -457,000 | -534,000 | -528,000 | -10,385,000 | -613,000 | -5,345,000 | -13,558,000 | -760,000 | -9,758,000 | -768,000 | -756,000 | -698,000 | -4,194,000 | -6,619,000 | -727,000 | -715,000 | -707,000 | -703,000 | -642,000 | -535,000 | -369,000 | -301,000 | -273,000 | |||||||||||||||||||||
non-cash repayment of senior secured loan | 0 | 0 | -39,085,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition and assumption of other assets and liabilities | -5,510,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for senior secured loan | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment on senior secured loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
origination and other fees received on senior secured loan | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | 0 | -240,000 | 0 | 0 | 0 | -3,959,000 | 0 | 0 | 0 | -3,870,000 | 0 | 0 | 0 | -3,436,000 | 0 | 0 | 0 | -1,551,000 | -7,000 | 0 | -8,000 | -497,000 | 0 | 0 | 0 | -284,000 | 0 | 0 | 0 | -160,000 | 0 | 0 | 0 | -79,000 | |||||||||||||||||||||
payments on senior secured loan | 4,987,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of preferred stock | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid to preferred stockholders | 0 | -216,000 | -892,000 | -891,000 | -891,000 | -891,000 | -892,000 | -891,000 | -891,000 | -891,000 | -892,000 | -891,000 | -891,000 | -891,000 | -892,000 | -891,000 | -891,000 | -891,000 | -892,000 | -891,000 | -891,000 | ||||||||||||||||||||||||||||||||||
redemption of preferred stock | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred financing cost and mortgage premium amortization | 347,000 | 327,000 | 312,000 | 276,000 | 278,000 | 258,000 | 204,000 | 122,000 | 182,000 | 130,000 | 106,000 | 81,000 | 76,000 | 50,000 | 97,000 | 67,000 | 65,000 | 65,000 | 65,000 | 64,000 | 58,000 | 61,000 | 128,000 | 138,000 | 135,000 | 75,000 | |||||||||||||||||||||||||||||
purchase of derivative instrument | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
mortgage premiums | 0 | -301,000 | 0 | 0 | -43,000 | -401,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | -720,000 | -1,334,000 | 107,000 | 335,000 | 3,528,000 | -1,799,000 | -12,000 | 2,818,000 | -88,000 | -100,000 | 335,000 | -187,000 | -115,000 | -7,000 | -96,000 | -47,000 | -168,000 | -57,000 | 53,000 | -46,000 | |||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -27,204,000 | 22,964,000 | 169,486,000 | -8,511,000 | 24,426,000 | -1,789,000 | -55,015,000 | 57,367,000 | -11,075,000 | 9,782,000 | 1,311,000 | -86,000 | -12,073,000 | 13,529,000 | -3,480,000 | ||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | 6,989,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | 5,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -11,277,000 | 18,616,000 | -18,870,000 | -155,395,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 22,450,000 | 0 | 0 | 190,601,000 | 0 | 0 | 0 | 5,930,000 | 0 | 0 | 0 | 3,249,000 | 0 | ||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | -11,277,000 | 18,616,000 | 3,580,000 | 22,964,000 | -8,516,000 | 35,206,000 | -8,511,000 | 57,367,000 | -11,075,000 | 15,712,000 | 1,311,000 | -86,000 | -12,073,000 | 16,778,000 | -3,480,000 | ||||||||||||||||||||||||||||||||||||||||
depreciation related to discontinued operations | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for deposits on property acquisitions | -675,000 | -525,000 | -3,900,000 | 150,000 | -500,000 | -100,000 | 200,000 | -100,000 | 50,000 | -350,000 | 2,200,000 | -2,200,000 | -200,000 | ||||||||||||||||||||||||||||||||||||||||||
issuance of preferred stock | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance costs on issuance of preferred stock | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on mortgage loans payable | 0 | 0 | 39,780,000 | 20,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on term loan payable | 0 | 0 | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on term loan payable | 0 | -10,050,000 | 0 | -10,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
payment of underwriting fee | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 1,671,000 | 1,579,000 | 1,405,000 | 772,000 | 1,063,000 | 799,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
additions to buildings and improvements | -1,364,000 | -2,195,000 | -3,716,000 | -2,937,000 | -3,825,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
payment of deferred underwriting fee | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net and comprehensive loss | -267,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net and comprehensive loss to net cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to net income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation and amortization | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock, net of issuance costs of 0 and 5,085, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred underwriting fee payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
offering costs payable | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
contribution of fixed assets by terreno capital partners llc | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
assumption of mortgage premiums | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock, net of issuance costs of 0 and 4,865, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred underwriting fee | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock, net of issuance costs of 0 and 4,846, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of financing fees | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation amortization | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and other assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to building, furniture, fixtures and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash transactions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock, net of issuance costs of 5,085 |
We provide you with 20 years of cash flow statements for Terreno 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 Terreno Realty stock. Explore the full financial landscape of Terreno Realty stock with our expertly curated income statements.
The information provided in this report about Terreno 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.