These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
MARYLAND
|
|
54-1892552
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
1521 WESTBRANCH DRIVE, SUITE 100
MCLEAN, VIRGINIA 22102
|
||
|
(Address of principal executive offices, including zip code)
|
||
|
Large accelerated filer
|
|
¨
|
|
Accelerated filer
|
|
x
|
|
|
|
|
|
|
|
|
|
Non-accelerated filer
|
|
¨
|
(Do not check if a smaller reporting company)
|
|
|
|
|
|
|
|
|
|
|
|
|
Smaller reporting company
|
|
¨
|
|
Emerging growth company
|
|
x
|
|
|
|
|
|
|
|
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
¨
|
||||||
|
|
|
PAGE
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2017
|
|
December 31, 2016
|
||||
|
ASSETS
|
|
|
|
||||
|
Investments in real estate, net
|
$
|
379,499
|
|
|
$
|
326,311
|
|
|
Lease intangibles, net
|
1,872
|
|
|
2,000
|
|
||
|
Cash and cash equivalents
|
2,473
|
|
|
2,438
|
|
||
|
Deferred financing costs related to borrowings under line of credit, net
|
225
|
|
|
239
|
|
||
|
Other assets, net
|
2,913
|
|
|
2,997
|
|
||
|
TOTAL ASSETS
|
$
|
386,982
|
|
|
$
|
333,985
|
|
|
|
|
|
|
||||
|
LIABILITIES AND EQUITY
|
|
|
|
||||
|
LIABILITIES:
|
|
|
|
||||
|
Borrowings under line of credit
|
$
|
20,050
|
|
|
$
|
16,550
|
|
|
Mortgage notes and bonds payable, net
|
220,720
|
|
|
190,797
|
|
||
|
Series A cumulative term preferred stock, par value $0.001 per share; $25.00 per share liquidation preference; 2,000,000 shares authorized, 1,150,000 shares issued and outstanding as of March 31, 2017, and December 31, 2016, net
(1)
|
27,714
|
|
|
27,655
|
|
||
|
Accounts payable and accrued expenses
|
2,596
|
|
|
2,801
|
|
||
|
Due to related parties, net
(2)
|
980
|
|
|
751
|
|
||
|
Other liabilities, net
|
8,974
|
|
|
7,654
|
|
||
|
Total liabilities
|
281,034
|
|
|
246,208
|
|
||
|
Commitments and contingencies
(3)
|
|
|
|
||||
|
EQUITY:
|
|
|
|
||||
|
Stockholders’ equity:
|
|
|
|
||||
|
Common stock, $0.001 par value; 18,000,000 shares authorized, 11,850,624 shares issued and outstanding as of March 31, 2017; 18,000,000 shares authorized, 10,024,875 shares issued and outstanding as of December 31, 2016
|
12
|
|
|
10
|
|
||
|
Additional paid-in capital
|
109,012
|
|
|
90,082
|
|
||
|
Accumulated deficit
|
(14,621
|
)
|
|
(13,402
|
)
|
||
|
Total stockholders’ equity
|
94,403
|
|
|
76,690
|
|
||
|
Non-controlling interests in the Operating Partnership
|
11,545
|
|
|
11,087
|
|
||
|
Total equity
|
105,948
|
|
|
87,777
|
|
||
|
TOTAL LIABILITIES AND EQUITY
|
$
|
386,982
|
|
|
$
|
333,985
|
|
|
(1)
|
Refer to Note 5, “Mandatorily-Redeemable Preferred Stock,” for additional information.
|
|
(2)
|
Refer to Note 6, “Related-Party Transactions,” for additional information.
|
|
(3)
|
Refer to Note 8, “Commitments and Contingencies,” for additional information.
|
|
|
|
For the Three Months Ended March 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
OPERATING REVENUES:
|
|
|
|
|
||||
|
Rental revenue
|
|
$
|
5,748
|
|
|
$
|
3,680
|
|
|
Tenant recovery revenue
|
|
2
|
|
|
3
|
|
||
|
Total operating revenues
|
|
5,750
|
|
|
3,683
|
|
||
|
OPERATING EXPENSES:
|
|
|
|
|
||||
|
Depreciation and amortization
|
|
1,472
|
|
|
977
|
|
||
|
Property operating expenses
|
|
248
|
|
|
213
|
|
||
|
Acquisition-related expenses
|
|
9
|
|
|
95
|
|
||
|
Management fee
(1)
|
|
394
|
|
|
387
|
|
||
|
Incentive fee
(1)
|
|
350
|
|
|
—
|
|
||
|
Administration fee
(1)
|
|
227
|
|
|
212
|
|
||
|
General and administrative expenses
|
|
446
|
|
|
399
|
|
||
|
Total operating expenses
|
|
3,146
|
|
|
2,283
|
|
||
|
OPERATING INCOME
|
|
2,604
|
|
|
1,400
|
|
||
|
OTHER INCOME (EXPENSE):
|
|
|
|
|
||||
|
Other income
|
|
184
|
|
|
95
|
|
||
|
Interest expense
|
|
(2,157
|
)
|
|
(1,255
|
)
|
||
|
Distributions attributable to mandatorily-redeemable preferred stock
|
|
(458
|
)
|
|
—
|
|
||
|
Total other expense
|
|
(2,431
|
)
|
|
(1,160
|
)
|
||
|
NET INCOME
|
|
173
|
|
|
240
|
|
||
|
Less net income attributable to non-controlling interests
|
|
(21
|
)
|
|
(6
|
)
|
||
|
NET INCOME ATTRIBUTABLE TO THE COMPANY
|
|
$
|
152
|
|
|
$
|
234
|
|
|
EARNINGS PER COMMON SHARE:
|
|
|
|
|
||||
|
Basic and diluted
|
|
$
|
0.01
|
|
|
$
|
0.02
|
|
|
WEIGHTED AVERAGE SHARES OF COMMON STOCK OUTSTANDING:
|
|
|
|
|
||||
|
Basic and diluted
|
|
10,395,736
|
|
|
9,992,941
|
|
||
|
(1)
|
Refer to Note 6, “Related-Party Transactions,” for additional information.
|
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Number
of Shares
|
|
Par Value
|
|
Additional
Paid-in Capital
|
|
Accumulated
Deficit
|
|
Non-
Controlling
Interests
|
|
Total
Equity
|
|||||||||||
|
Balance at December 31, 2015
|
9,992,941
|
|
|
$
|
10
|
|
|
$
|
86,892
|
|
|
$
|
(8,895
|
)
|
|
$
|
—
|
|
|
$
|
78,007
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
448
|
|
|
25
|
|
|
473
|
|
|||||
|
Proceeds from issuance of common stock, net
|
31,934
|
|
|
—
|
|
|
350
|
|
|
—
|
|
|
—
|
|
|
350
|
|
|||||
|
Distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,955
|
)
|
|
(388
|
)
|
|
(5,343
|
)
|
|||||
|
Issuance of OP Units as consideration in real estate acquisitions, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,290
|
|
|
14,290
|
|
|||||
|
Adjustment to non-controlling interests resulting from changes in ownership of the Operating Partnership
|
—
|
|
|
—
|
|
|
2,840
|
|
|
—
|
|
|
(2,840
|
)
|
|
—
|
|
|||||
|
Balance at December 31, 2016
|
10,024,875
|
|
|
$
|
10
|
|
|
$
|
90,082
|
|
|
$
|
(13,402
|
)
|
|
$
|
11,087
|
|
|
$
|
87,777
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
152
|
|
|
21
|
|
|
173
|
|
|||||
|
Proceeds from issuance of common stock, net
|
1,825,749
|
|
|
2
|
|
|
19,553
|
|
|
—
|
|
|
—
|
|
|
19,555
|
|
|||||
|
Distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,371
|
)
|
|
(187
|
)
|
|
(1,558
|
)
|
|||||
|
Issuance of OP Units as consideration in real estate acquisitions, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|||||
|
Adjustment to non-controlling interests resulting from changes in ownership of the Operating Partnership
|
—
|
|
|
—
|
|
|
(623
|
)
|
|
—
|
|
|
623
|
|
|
—
|
|
|||||
|
Balance at March 31, 2017
|
11,850,624
|
|
|
$
|
12
|
|
|
$
|
109,012
|
|
|
$
|
(14,621
|
)
|
|
$
|
11,545
|
|
|
$
|
105,948
|
|
|
|
|
For the Three Months Ended March 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
||||
|
Net income
|
|
$
|
173
|
|
|
$
|
240
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
||||
|
Depreciation and amortization
|
|
1,472
|
|
|
977
|
|
||
|
Amortization of deferred financing costs
|
|
116
|
|
|
34
|
|
||
|
Amortization of deferred rent assets and liabilities, net
|
|
(50
|
)
|
|
(42
|
)
|
||
|
Allowance for doubtful accounts
|
|
—
|
|
|
(13
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
|
||||
|
Other assets
|
|
(150
|
)
|
|
40
|
|
||
|
Accounts payable, accrued expenses and due to related parties
|
|
(187
|
)
|
|
(530
|
)
|
||
|
Other liabilities
|
|
1,372
|
|
|
3,527
|
|
||
|
Net cash provided by operating activities
|
|
2,746
|
|
|
4,233
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
||||
|
Acquisition of new real estate
|
|
(53,532
|
)
|
|
(19,067
|
)
|
||
|
Capital expenditures on existing real estate
|
|
(468
|
)
|
|
(1,866
|
)
|
||
|
Change in deposits on real estate acquisitions and investments, net
|
|
(215
|
)
|
|
(217
|
)
|
||
|
Net cash used in investing activities
|
|
(54,215
|
)
|
|
(21,150
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
||||
|
Proceeds from issuance of equity
|
|
20,722
|
|
|
—
|
|
||
|
Offering costs
|
|
(1,054
|
)
|
|
(215
|
)
|
||
|
Borrowings from mortgage notes and bonds payable
|
|
32,400
|
|
|
15,531
|
|
||
|
Repayments on mortgage notes and bonds payable
|
|
(2,231
|
)
|
|
(187
|
)
|
||
|
Net borrowings from line of credit
|
|
3,500
|
|
|
2,700
|
|
||
|
Payment of financing fees
|
|
(274
|
)
|
|
(23
|
)
|
||
|
Distributions paid on common stock
|
|
(1,372
|
)
|
|
(1,199
|
)
|
||
|
Distributions paid to non-controlling interests in Operating Partnership
|
|
(187
|
)
|
|
(30
|
)
|
||
|
Net cash provided by financing activities
|
|
51,504
|
|
|
16,577
|
|
||
|
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
|
35
|
|
|
(340
|
)
|
||
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
|
2,438
|
|
|
2,533
|
|
||
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
|
$
|
2,473
|
|
|
$
|
2,193
|
|
|
NON-CASH INVESTING AND FINANCING INFORMATION:
|
|
|
|
|
||||
|
Issuance of non-controlling interests in operating partnership in conjunction with acquisitions
|
|
$
|
—
|
|
|
$
|
6,452
|
|
|
Real estate additions included in Accounts payable, accrued expenses and due to related parties
|
|
199
|
|
|
3,189
|
|
||
|
Real estate additions included in Other liabilities
|
|
—
|
|
|
6
|
|
||
|
Common stock offering and OP Unit issuance costs included in Accounts payable, accrued expenses and due to related parties
|
|
171
|
|
|
36
|
|
||
|
Financing fees included in Accounts payable, accrued expenses and due to related parties
|
|
22
|
|
|
27
|
|
||
|
Location
|
|
No. of Farms
|
|
Total Acres
|
|
Farm Acres
|
|
Net Cost Basis
(1)
|
|
Encumbrances
(2)
|
||||
|
California
|
|
22
|
|
6,713
|
|
6,240
|
|
$
|
181,634
|
|
|
$
|
126,186
|
|
|
Florida
|
|
16
|
|
9,315
|
|
7,664
|
|
108,345
|
|
|
64,967
|
|
||
|
Colorado
|
|
9
|
|
30,170
|
|
23,257
|
|
42,469
|
|
|
24,145
|
|
||
|
Oregon
|
|
4
|
|
2,313
|
|
2,003
|
|
19,305
|
|
|
11,549
|
|
||
|
Arizona
|
|
2
|
|
3,000
|
|
2,195
|
|
13,334
|
|
|
7,502
|
|
||
|
Nebraska
|
|
2
|
|
2,559
|
|
2,101
|
|
10,748
|
|
|
6,602
|
|
||
|
Michigan
|
|
4
|
|
270
|
|
183
|
|
3,022
|
|
|
1,477
|
|
||
|
|
|
59
|
|
54,340
|
|
43,643
|
|
$
|
378,857
|
|
|
$
|
242,428
|
|
|
(1)
|
Consists of the initial acquisition price (including the costs allocated to both tangible and intangible assets acquired and liabilities assumed), plus subsequent improvements and other capitalized costs associated with the properties, and adjusted for accumulated depreciation and amortization. Includes Investments in real estate, net (excluding improvements paid for by the tenant) and Lease intangibles, net; plus net above-market lease values included in Other assets; and less net below-market lease values, deferred revenue and unamortized tenant improvements included in Other liabilities, each as shown on the accompanying Condensed Consolidated Balance Sheet.
|
|
(2)
|
Excludes approximately
$1.7 million
of deferred financing costs related to mortgage notes and bonds payable included in Mortgage notes and bonds payable, net on the accompanying Condensed Consolidated Balance Sheet.
|
|
|
|
March 31, 2017
|
|
December 31, 2016
|
||||
|
Real estate:
|
|
|
|
|
||||
|
Land and land improvements
|
|
$
|
318,473
|
|
|
$
|
265,985
|
|
|
Irrigation systems
|
|
35,805
|
|
|
33,969
|
|
||
|
Buildings
|
|
14,849
|
|
|
14,671
|
|
||
|
Horticulture
|
|
17,771
|
|
|
17,759
|
|
||
|
Other improvements
|
|
5,001
|
|
|
4,993
|
|
||
|
Real estate, at cost
|
|
391,899
|
|
|
337,377
|
|
||
|
Accumulated depreciation
|
|
(12,400
|
)
|
|
(11,066
|
)
|
||
|
Real estate, net
|
|
$
|
379,499
|
|
|
$
|
326,311
|
|
|
|
|
March 31, 2017
|
|
December 31, 2016
|
||||
|
Lease intangibles:
|
|
|
|
|
||||
|
In-place leases
|
|
$
|
1,481
|
|
|
$
|
1,481
|
|
|
Leasing costs
|
|
1,097
|
|
|
1,086
|
|
||
|
Tenant relationships
|
|
706
|
|
|
706
|
|
||
|
Lease intangibles, at cost
|
|
3,284
|
|
|
3,273
|
|
||
|
Accumulated amortization
|
|
(1,412
|
)
|
|
(1,273
|
)
|
||
|
Lease intangibles, net
|
|
$
|
1,872
|
|
|
$
|
2,000
|
|
|
|
|
March 31, 2017
|
|
December 31, 2016
|
||||||||||||
|
Intangible Asset or Liability
|
|
Deferred
Rent Asset
(Liability)
|
|
Accumulated
(Amortization)
Accretion
|
|
Deferred
Rent Asset
(Liability)
|
|
Accumulated
(Amortization)
Accretion
|
||||||||
|
Above-market lease values
(1)
|
|
$
|
20
|
|
|
$
|
(16
|
)
|
|
$
|
19
|
|
|
$
|
(14
|
)
|
|
Below-market lease values and deferred revenue
(2)
|
|
(786
|
)
|
|
76
|
|
|
(785
|
)
|
|
61
|
|
||||
|
|
|
$
|
(766
|
)
|
|
$
|
60
|
|
|
$
|
(766
|
)
|
|
$
|
47
|
|
|
(1)
|
Above-market lease values are included as part of Other assets in the accompanying Condensed Consolidated Balance Sheets, and the related amortization is recorded as a reduction of rental income.
|
|
(2)
|
Below-market lease values and deferred revenue are included as a part of Other liabilities in the accompanying Condensed Consolidated Balance Sheets, and the related accretion is recorded as an increase to rental income.
|
|
Property
Name
|
|
Property
Location
|
|
Acquisition
Date
|
|
Total
Acreage
|
|
No. of
Farms
|
|
Primary
Crop(s)
|
|
Lease
Term
|
|
Renewal
Options
|
|
Total
Purchase
Price
|
|
Acquisition
Costs
|
|
Annualized
Straight-line
Rent
(1)
|
|
Net
Long-term
Debt Issued
|
||||||||
|
Citrus Boulevard
|
|
Stuart, FL
|
|
1/12/2017
|
|
3,748
|
|
1
|
|
Organic Vegetables
|
|
7 years
|
|
3 (5 years)
|
|
$
|
54,000
|
|
|
$
|
79
|
|
(2)
|
$
|
2,926
|
|
|
$
|
32,400
|
|
|
(1)
|
Annualized straight-line amount is based on the minimum cash rental payments guaranteed under the lease, as required under GAAP.
|
|
(2)
|
Acquisition accounted for as an asset acquisition under ASC 360.
|
|
Property Name
|
|
Land and Land Improvements
|
|
Buildings
|
|
Irrigation Systems
|
|
Total Purchase Price
|
||||||||
|
Citrus Boulevard
|
|
$
|
52,375
|
|
|
$
|
178
|
|
|
$
|
1,447
|
|
|
$
|
54,000
|
|
|
|
|
|
|
For the three months ended March 31, 2017
|
||||||
|
Property Name
|
|
Acquisition
Date
|
|
Operating
Revenues
|
|
Earnings
|
||||
|
Citrus Boulevard
|
|
1/12/2017
|
|
$
|
645
|
|
|
$
|
380
|
|
|
Property
Name |
|
Property
Location |
|
Acquisition
Date |
|
Total
Acreage |
|
No. of
Farms |
|
Primary
Crop(s) |
|
Lease
Term |
|
Renewal
Options |
|
Total
Purchase Price |
|
Acquisition
Costs |
|
Annualized
Straight-line Rent (1) |
|
Net
Long-term Debt Issued |
||||||||
|
Gunbarrel Road
(2)
|
|
Alamosa, CO
|
|
3/3/2016
|
|
6,191
|
|
3
|
|
Organic Potatoes
|
|
5 years
|
|
1 (5 years)
|
|
$
|
25,736
|
|
|
$
|
119
|
|
(3)
|
$
|
1,591
|
|
|
$
|
15,531
|
|
|
(1)
|
Annualized straight-line amount is based on the minimum cash rental payments guaranteed under the lease, as required under GAAP.
|
|
(2)
|
As partial consideration for the acquisition of this property, we issued
745,879
OP Units, constituting an aggregate fair value of approximately
$6.5 million
as of the acquisition date. We incurred
$25,500
of legal costs in connection with the issuance of these OP Units.
|
|
(3)
|
Acquisition accounted for as a business combination under ASC 805. In aggregate,
$4,670
of these costs related to direct leasing costs incurred in connection with these acquisitions.
|
|
Property Name
|
|
Land and Land
Improvements
|
|
Buildings and
Improvements
|
|
Irrigation
System
|
|
Other
Improvements
|
|
In-place
Leases
|
|
Leasing
Costs
|
|
Total Purchase Price
|
||||||||||||||
|
Gunbarrel Road
|
|
$
|
16,756
|
|
|
$
|
3,438
|
|
|
$
|
2,831
|
|
|
$
|
2,079
|
|
|
$
|
382
|
|
|
$
|
250
|
|
|
$
|
25,736
|
|
|
|
|
|
|
For the three months ended March 31, 2016
|
||||||
|
Property Name
|
|
Acquisition
Date
|
|
Operating Revenues
|
|
Earnings
(1)
|
||||
|
Gunbarrel Road
|
|
3/3/2016
|
|
$
|
124
|
|
|
$
|
(101
|
)
|
|
(1)
|
Includes approximately
$84,000
of non-recurring acquisition-related costs during the
three
months ended
March 31, 2016
.
|
|
|
|
Weighted-Average
Amortization Period
(in Years)
|
|
Intangible Assets and Liabilities
|
|
2016
|
|
In-place leases
|
|
5.1
|
|
Leasing costs
|
|
5.1
|
|
All intangible assets and liabilities
|
5.1
|
|
|
|
|
For the Three Months Ended
|
||
|
|
|
March 31, 2016
|
||
|
|
|
(Unaudited)
|
||
|
Operating Data:
|
|
|
||
|
Total operating revenue
|
|
$
|
3,762
|
|
|
Net income attributable to the company
|
|
$
|
156
|
|
|
Share and Per-share Data:
|
|
|
||
|
Earnings per share of common stock – basic and diluted
|
|
$
|
0.01
|
|
|
Weighted-average common shares outstanding – basic and diluted
|
|
10,738,820
|
|
|
|
|
|
As of and For the Three Months Ended March 31, 2017
|
|
As of and For the Three Months Ended March 31, 2016
|
||||||||||||||||||||||||||
|
State
|
|
Number
of
Farms
|
|
Total
Acres
|
|
% of
Total
Acres
|
|
Rental
Revenue
|
|
% of Total
Rental
Revenue
|
|
Number
of Farms |
|
Total
Acres |
|
% of
Total Acres |
|
Rental
Revenue |
|
% of Total
Rental Revenue |
||||||||||
|
California
|
|
22
|
|
6,713
|
|
|
12.4
|
%
|
|
$
|
2,857
|
|
|
49.7
|
%
|
|
18
|
|
3,576
|
|
|
15.5
|
%
|
|
$
|
2,140
|
|
|
58.2
|
%
|
|
Florida
|
|
16
|
|
9,315
|
|
|
17.1
|
%
|
|
1,531
|
|
|
26.6
|
%
|
|
13
|
|
5,094
|
|
|
22.1
|
%
|
|
743
|
|
|
20.2
|
%
|
||
|
Colorado
|
|
9
|
|
30,170
|
|
|
55.5
|
%
|
|
673
|
|
|
11.7
|
%
|
|
3
|
|
6,191
|
|
|
26.9
|
%
|
|
124
|
|
|
3.4
|
%
|
||
|
Oregon
|
|
4
|
|
2,313
|
|
|
4.3
|
%
|
|
294
|
|
|
5.1
|
%
|
|
4
|
|
2,313
|
|
|
10.1
|
%
|
|
293
|
|
|
7.9
|
%
|
||
|
Arizona
|
|
2
|
|
3,000
|
|
|
5.5
|
%
|
|
186
|
|
|
3.2
|
%
|
|
2
|
|
3,000
|
|
|
13.1
|
%
|
|
173
|
|
|
4.7
|
%
|
||
|
Nebraska
|
|
2
|
|
2,559
|
|
|
4.7
|
%
|
|
145
|
|
|
2.6
|
%
|
|
2
|
|
2,559
|
|
|
11.1
|
%
|
|
145
|
|
|
3.9
|
%
|
||
|
Michigan
|
|
4
|
|
270
|
|
|
0.5
|
%
|
|
62
|
|
|
1.1
|
%
|
|
4
|
|
270
|
|
|
1.2
|
%
|
|
62
|
|
|
1.7
|
%
|
||
|
|
|
59
|
|
54,340
|
|
|
100.0
|
%
|
|
$
|
5,748
|
|
|
100.0
|
%
|
|
46
|
|
23,003
|
|
|
100.0
|
%
|
|
$
|
3,680
|
|
|
100.0
|
%
|
|
|
|
Carrying Value as of
|
|
As of March 31, 2017
|
||||||||
|
|
|
March 31, 2017
|
|
December 31, 2016
|
|
Stated Interest
Rates
(1)
(Range; Wtd Avg)
|
|
Maturity Dates
(Range; Wtd Avg)
|
||||
|
Mortgage notes and bonds payable:
|
|
|
|
|
|
|
|
|
||||
|
Fixed-rate mortgage notes payable
|
|
$
|
140,857
|
|
|
$
|
142,861
|
|
|
2.90%–3.94%; 3.26%
|
|
5/1/2020–11/1/2041; Jun 2030
|
|
Fixed-rate bonds payable
|
|
81,521
|
|
|
49,348
|
|
|
2.38%–3.63%; 3.10%
|
|
7/30/2018–1/12/2024; May 2021
|
||
|
Total mortgage notes and bonds payable
|
|
222,378
|
|
|
192,209
|
|
|
|
|
|
||
|
Deferred financing costs – mortgage notes and bonds payable
|
|
(1,658
|
)
|
|
(1,412
|
)
|
|
N/A
|
|
N/A
|
||
|
Mortgage notes and bonds payable, net
|
|
$
|
220,720
|
|
|
$
|
190,797
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Variable-rate revolving lines of credit
|
|
$
|
20,050
|
|
|
$
|
16,550
|
|
|
3.26%
|
|
4/5/2024
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total borrowings, net
|
|
$
|
240,770
|
|
|
$
|
207,347
|
|
|
|
|
|
|
(1)
|
Where applicable, stated interest rates are before interest patronage (as described below).
|
|
Issuance
|
|
Aggregate
Commitment
|
|
Maturity
Dates
|
|
Principal
Outstanding
|
|
Interest Rate Terms
|
|
Undrawn
Commitment
|
|
||||||
|
MetLife Term Notes
|
|
$
|
150,000
|
|
(1)
|
1/5/2029
|
|
$
|
105,608
|
|
|
3.16%, fixed for 10 years
|
(2)
|
$
|
40,980
|
|
(3)
|
|
MetLife Lines of Credit
|
|
50,000
|
|
|
4/5/2024
|
|
20,050
|
|
|
3-month LIBOR + 2.25%
|
(4)
|
29,950
|
|
(3)
|
|||
|
Total principal outstanding
|
|
|
|
$
|
125,658
|
|
|
|
|
|
|
||||||
|
(1)
|
If the aggregate commitment under this facility is not fully utilized by
December 31, 2018
, MetLife has the option to be relieved of its obligations to disburse the additional funds under the MetLife Term Notes.
|
|
(2)
|
Represents the blended interest rate as of
March 31, 2017
. Interest rates for subsequent disbursements will be based on then-prevailing market rates. The interest rate on all then-outstanding disbursements will be subject to adjustment on
January 5, 2027
. Through
December 31, 2018
, the MetLife Term Notes are also subject to an unused fee of
0.20%
on undrawn amounts.
|
|
(3)
|
Based on the properties that were pledged as collateral under the MetLife Facility, as of
March 31, 2017
, the maximum additional amount we could draw under the facility was approximately
$21.8 million
.
|
|
(4)
|
The interest rate on the MetLife Lines of Credit is subject to a minimum annualized rate of
2.50%
, plus an unused fee of
0.20%
on undrawn amounts. The interest rate spread will be subject to adjustment on
October 5, 2019
. As of
March 31, 2017
, the interest rate on the MetLife Lines of Credit was
3.26%
.
|
|
Dates of Issuance
|
|
Maturity Dates
|
|
Principal
Outstanding
|
|
Stated Interest Rate
(1)
|
|
||
|
9/19/2014 – 7/1/2016
|
|
5/1/2020–10/1/2040
|
|
$
|
22,187
|
|
|
3.47%
|
(2)
|
|
(1)
|
Represents the weighted-average, blended rate on the respective borrowings as of
March 31, 2017
.
|
|
(2)
|
Rate is before interest patronage, as discussed below.
|
|
Dates of Issuance
|
|
Maturity Dates
|
|
Principal Outstanding
|
|
Stated Interest Rate
(1)
|
|
||
|
4/4/2016 – 10/13/2016
|
|
11/1/2040-11/1/2041
|
|
$
|
13,061
|
|
|
3.66%
|
(2)
|
|
(1)
|
Represents the weighted-average, blended rate on the respective borrowings as of
March 31, 2017
.
|
|
(2)
|
Rate is before interest patronage, as discussed below.
|
|
Dates of Issuance
|
|
Gross Proceeds
|
|
Maturity Dates
|
|
Principal Amortization
|
|
Interest Rate Terms
|
||
|
1/12/2017
|
|
$
|
32,400
|
|
(1)
|
1/10/2020-1/12/2024
|
|
None
|
|
2.80%–3.63%, fixed throughout respective terms
|
|
(1)
|
Proceeds from these bonds were used for the acquisition of a new property.
|
|
Dates of Issuance
|
|
Initial Commitment
|
|
Maturity Dates
|
|
Principal Outstanding
|
|
Stated
Interest
Rate
(1)
|
|
Undrawn Commitment
|
|
||||||
|
12/11/2014–1/12/2017
|
|
$
|
125,000
|
|
(2)
|
7/30/2018–1/12/2024
|
|
$
|
81,521
|
|
|
3.10%
|
|
$
|
42,343
|
|
(3)
|
|
(1)
|
Represents the weighted-average interest rate as of
March 31, 2017
.
|
|
(2)
|
If facility is not fully utilized by
December 11, 2018
, Farmer Mac has the option to be relieved of its obligations to purchase additional bonds under the facility.
|
|
(3)
|
As of
March 31, 2017
, there was
no
additional availability to draw under this facility, as
no
additional properties had been pledged as collateral.
|
|
Period
|
|
Scheduled
Principal Payments
|
|||
|
For the remaining nine months ending December 31:
|
2017
|
|
$
|
3,088
|
|
|
For the fiscal years ending December 31:
|
2018
|
|
21,300
|
|
|
|
|
2019
|
|
8,904
|
|
|
|
|
2020
|
|
26,675
|
|
|
|
|
2021
|
|
5,026
|
|
|
|
|
2022
|
|
11,310
|
|
|
|
|
Thereafter
|
|
146,075
|
|
|
|
|
|
|
$
|
222,378
|
|
|
•
|
Level 1
— inputs that are based upon quoted prices (unadjusted) for identical assets or liabilities in active markets;
|
|
•
|
Level 2
— inputs are based upon quoted prices for similar assets or liabilities in active or inactive markets or model-based valuation techniques, for which all significant inputs are observable in the market or can be corroborated by observable market data for substantially the full term of the assets or liabilities; and
|
|
•
|
Level 3
— inputs are generally unobservable and significant to the fair value measurement. These unobservable inputs are generally supported by little or no market activity and are based upon management's estimates of assumptions that market participants would use in pricing the asset or liability
|
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend per Preferred Share
|
||
|
January 10, 2017
|
|
January 20, 2017
|
|
January 31, 2017
|
|
$
|
0.1328125
|
|
|
January 10, 2017
|
|
February 16, 2017
|
|
February 28, 2017
|
|
0.1328125
|
|
|
|
January 10, 2017
|
|
March 22, 2017
|
|
March 31, 2017
|
|
0.1328125
|
|
|
|
Three months ended March 31, 2017
|
|
$
|
0.3984375
|
|
||||
|
|
|
For the Three Months Ended March 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Management fee
(1)(2)
|
|
$
|
394
|
|
|
$
|
387
|
|
|
Incentive fee
(1)(2)
|
|
350
|
|
|
—
|
|
||
|
Net fees due to our Adviser
|
|
$
|
744
|
|
|
$
|
387
|
|
|
Administration fee
(1)(2)
|
|
$
|
227
|
|
|
$
|
212
|
|
|
(1)
|
Pursuant to the Advisory and Administration Agreements, respectively.
|
|
(2)
|
Reflected as a line item on our accompanying Condensed Consolidated Statements of Operations.
|
|
|
|
March 31, 2017
|
|
December 31, 2016
|
||||
|
Management fee due to Adviser
|
|
$
|
394
|
|
|
$
|
384
|
|
|
Incentive fee due to Adviser
|
|
350
|
|
|
169
|
|
||
|
Other due to Adviser
(1)
|
|
9
|
|
|
2
|
|
||
|
Total due to Adviser
|
|
753
|
|
|
555
|
|
||
|
Administration fee due to Administrator
|
|
227
|
|
|
202
|
|
||
|
Other due from Administrator
(1)
|
|
—
|
|
|
(6
|
)
|
||
|
Total due to Administrator
|
|
227
|
|
|
196
|
|
||
|
Total due to related parties
(2)
|
|
$
|
980
|
|
|
$
|
751
|
|
|
(1)
|
Other fees due to or from related parties primarily relate to miscellaneous general and administrative expenses paid by our Adviser or Administrator on our behalf or by us on our Adviser's or Administrator's behalf.
|
|
(2)
|
Reflected as a line item on our accompanying Condensed Consolidated Balance Sheets.
|
|
Fiscal Year
|
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Distributions per
Common Share
|
||
|
2017
|
|
January 10, 2017
|
|
January 20, 2017
|
|
January 31, 2017
|
|
$
|
0.04300
|
|
|
|
|
January 10, 2017
|
|
February 16, 2017
|
|
February 28, 2017
|
|
0.04300
|
|
|
|
|
|
January 10, 2017
|
|
March 22, 2017
|
|
March 31, 2017
|
|
0.04300
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2017
|
|
$
|
0.12900
|
|
||
|
|
|
|
|
|
|
|
|
|
||
|
2016
|
|
January 12, 2016
|
|
January 22, 2016
|
|
February 2, 2016
|
|
$
|
0.04000
|
|
|
|
|
January 12, 2016
|
|
February 18, 2016
|
|
February 29, 2016
|
|
0.04000
|
|
|
|
|
|
January 12, 2016
|
|
March 21, 2016
|
|
March 31, 2016
|
|
0.04000
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2016
|
|
$
|
0.12000
|
|
||
|
|
|
For the Three Months Ended March 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
|
|
(Dollars in thousands, except per share amounts)
|
||||||
|
Net income attributable to the Company
|
|
$
|
152
|
|
|
$
|
234
|
|
|
Weighted average number of common shares outstanding – basic and diluted
|
|
10,395,736
|
|
|
9,992,941
|
|
||
|
Earnings per common share – basic and diluted
|
|
$
|
0.01
|
|
|
$
|
0.02
|
|
|
Record Date
|
|
Payment Date
|
|
Distribution per
Common Share
|
|
Dividend per share of Term Preferred Stock
|
||||
|
April 21
|
|
April 28
|
|
$
|
0.04350
|
|
|
$
|
0.1328125
|
|
|
May 19
|
|
May 31
|
|
0.04350
|
|
|
0.1328125
|
|
||
|
June 21
|
|
June 30
|
|
0.04350
|
|
|
0.1328125
|
|
||
|
Total:
|
|
|
|
$
|
0.13050
|
|
|
$
|
0.3984375
|
|
|
Year
|
|
Number of Expiring Leases
|
|
|
Expiring Leased Acreage
|
|
% of Total Acreage
|
|
Rental Revenue for the Three Months Ended March 31, 2017
|
|
% of Total Revenue
|
||
|
2017
|
|
11
|
(1)
|
|
866
|
|
1.6%
|
|
$
|
570
|
|
|
9.9%
|
|
2018
|
|
4
|
|
|
2,710
|
|
5.0%
|
|
206
|
|
|
3.6%
|
|
|
2019
|
|
3
|
|
|
2,524
|
|
4.6%
|
|
314
|
|
|
5.5%
|
|
|
2020
|
|
9
|
|
|
28,200
|
|
51.9%
|
|
1,591
|
|
|
27.7%
|
|
|
2021
|
|
5
|
|
|
6,954
|
|
12.8%
|
|
485
|
|
|
8.4%
|
|
|
2022
|
|
1
|
|
|
145
|
|
0.3%
|
|
79
|
|
|
1.4%
|
|
|
Thereafter
|
|
16
|
|
|
12,941
|
|
23.8%
|
|
2,503
|
|
|
43.5%
|
|
|
Totals
|
|
49
|
|
|
54,340
|
|
100.0%
|
|
$
|
5,748
|
|
|
100.0%
|
|
(1)
|
Includes two oil and gas leases, for which we recorded aggregate rental revenue of approximately
$8,000
during the three months ended
March 31, 2017
.
|
|
Property
Name
|
|
Property
Location
|
|
Acquisition
Date
|
|
Total
Acreage
|
|
Number
of
Farms
|
|
Primary
Crop(s)
|
|
Lease
Term
|
|
Renewal
Options
|
|
Total
Purchase
Price
|
|
Acquisition
Costs
|
|
Annualized
Straight-line
Rent
(1)
|
|
||||||
|
Citrus Boulevard
|
|
Stuart, FL
|
|
1/12/2017
|
|
3,748
|
|
1
|
|
Organic Vegetables
|
|
7 years
|
|
3 (5 years)
|
|
$
|
54,000
|
|
|
$
|
79
|
|
(2)
|
$
|
2,926
|
|
|
|
(1)
|
Annualized straight-line amount is based on the minimum cash rental payments guaranteed under the lease, as required under GAAP.
|
|
(2)
|
Acquisition accounted for as an asset acquisition under ASC 360. As such, all acquisition-related costs were capitalized and allocated among the identifiable assets acquired. The figures above represent only the costs paid or accrued for as of the date of this filing.
|
|
Date of Issuance
|
|
Gross Proceeds
|
|
Maturity Dates
|
|
Principal Amortization
|
|
Interest Rate Terms
|
||
|
1/12/2017
|
|
$
|
32,400
|
|
(1)
|
1/10/2020-1/12/2024
|
|
None
|
|
2.80%–3.63%, fixed throughout respective terms
|
|
(1)
|
Proceeds from these bonds were used for the acquisition of a new property.
|
|
|
|
As of and For the
|
|
As of and For the
|
|
Annualized GAAP
Rental Revenue as of |
||||||||||||||||||||
|
|
|
Three Months Ended March 31, 2017
|
|
Three Months Ended March 31, 2016
|
|
March 31, 2017
|
||||||||||||||||||||
|
Revenue Source
|
|
Total
Farmable Acres |
|
% of
Total Farmable Acres |
|
Rental
Revenue |
|
% of
Total Revenue |
|
Total
Farmable Acres |
|
% of
Total Farmable Acres |
|
Rental
Revenue |
|
% of
Total Revenue |
|
Total Rental
Revenue |
|
% of
Total Revenue |
||||||
|
Annual row crops – fresh produce
(1)
|
|
13,516
|
|
31.0%
|
|
$
|
3,593
|
|
|
62.5%
|
|
9,294
|
|
51.9%
|
|
$
|
2,638
|
|
|
71.7%
|
|
$
|
14,645
|
|
|
62.7%
|
|
Annual row crops – commodity crops
(2)
|
|
25,874
|
|
59.3%
|
|
681
|
|
|
11.9%
|
|
7,316
|
|
40.9%
|
|
368
|
|
|
10.0%
|
|
2,799
|
|
|
12.0%
|
|||
|
Subtotal – Total annual row crops
|
|
39,390
|
|
90.3%
|
|
4,274
|
|
|
74.4%
|
|
16,610
|
|
92.8%
|
|
3,006
|
|
|
81.7%
|
|
17,444
|
|
|
74.7%
|
|||
|
Permanent crops
(3)
|
|
4,253
|
|
9.7%
|
|
1,007
|
|
|
17.5%
|
|
1,293
|
|
7.2%
|
|
351
|
|
|
9.5%
|
|
4,027
|
|
|
17.3%
|
|||
|
Subtotal – Total crops
|
|
43,643
|
|
100.0%
|
|
5,281
|
|
|
91.9%
|
|
17,903
|
|
100.0%
|
|
3,357
|
|
|
91.2%
|
|
21,471
|
|
|
92.0%
|
|||
|
Facilities and other
(4)
|
|
—
|
|
—
|
|
467
|
|
|
8.1%
|
|
—
|
|
—
|
|
323
|
|
|
8.8%
|
|
1,868
|
|
|
8.0%
|
|||
|
Total
|
|
43,643
|
|
100.0%
|
|
$
|
5,748
|
|
|
100.0%
|
|
17,903
|
|
100.0%
|
|
$
|
3,680
|
|
|
100.0%
|
|
$
|
23,339
|
|
|
100.0%
|
|
(1)
|
Includes berries and other fruits, such as melons, raspberries and strawberries, and vegetables, such as arugula, broccoli, cabbage, carrots, celery, cilantro, cucumbers, edamame, green beans, kale, lettuce, mint, onions, peas, peppers, potatoes, radicchio, spinach and tomatoes.
|
|
(2)
|
Includes alfalfa, barley, corn, edible beans, grass, popcorn, soybeans and wheat.
|
|
(3)
|
Includes almonds, avocados, blueberries, lemons and pistachios.
|
|
(4)
|
Consists primarily of rental revenue from: (i) farm-related facilities, such as coolers, packinghouses, distribution centers, residential houses for tenant farmers and other farm-related buildings; (ii) a surface area lease with an oil company on a small parcel of one of our properties; and (iii) unimproved or nonfarmable acreage on certain of our farms.
|
|
|
|
As of and For the
|
|
As of and For the
|
|
Annualized GAAP
Rental Revenue as of
|
||||||||||||||||||||
|
|
|
Three Months Ended March 31, 2017
|
|
Three Months Ended March 31, 2016
|
|
March 31, 2017
(1)
|
||||||||||||||||||||
|
State
|
|
Total
Acres
|
|
% of
Total
Acres
|
|
Rental
Revenue
|
|
% of
Total
Rental
Revenue
|
|
Total
Acres
|
|
% of
Total
Acres
|
|
Rental
Revenue
|
|
% of
Total
Rental
Revenue
|
|
Total
Rental
Revenue
|
|
% of
Total
Rental
Revenue
|
||||||
|
California
|
|
6,713
|
|
12.4%
|
|
$
|
2,857
|
|
|
49.7%
|
|
3,576
|
|
15.5%
|
|
$
|
2,140
|
|
|
58.2%
|
|
$
|
11,430
|
|
|
49.0%
|
|
Florida
|
|
9,315
|
|
17.1%
|
|
1,531
|
|
|
26.6%
|
|
5,094
|
|
22.1%
|
|
743
|
|
|
20.2%
|
|
6,469
|
|
|
27.7%
|
|||
|
Colorado
|
|
30,170
|
|
55.5%
|
|
673
|
|
|
11.7%
|
|
6,191
|
|
26.9%
|
|
124
|
|
|
3.4
|
|
2,691
|
|
|
11.5%
|
|||
|
Oregon
|
|
2,313
|
|
4.3%
|
|
294
|
|
|
5.1%
|
|
2,313
|
|
10.1%
|
|
293
|
|
|
7.9%
|
|
1,177
|
|
|
5.0%
|
|||
|
Arizona
|
|
3,000
|
|
5.5%
|
|
186
|
|
|
3.2%
|
|
3,000
|
|
13.1%
|
|
173
|
|
|
4.7%
|
|
742
|
|
|
3.2%
|
|||
|
Nebraska
|
|
2,559
|
|
4.7%
|
|
145
|
|
|
2.6%
|
|
2,559
|
|
11.1%
|
|
145
|
|
|
3.9%
|
|
580
|
|
|
2.5%
|
|||
|
Michigan
|
|
270
|
|
0.5%
|
|
62
|
|
|
1.1%
|
|
270
|
|
1.2%
|
|
62
|
|
|
1.7%
|
|
250
|
|
|
1.1%
|
|||
|
|
|
54,340
|
|
100.0%
|
|
$
|
5,748
|
|
|
100.0%
|
|
23,003
|
|
100.0%
|
|
$
|
3,680
|
|
|
100.0%
|
|
$
|
23,339
|
|
|
100.0%
|
|
(1)
|
Annualized GAAP rental revenue is based on the minimum rental payments required per the leases in place as of
March 31, 2017
, and includes the amortization of any above-market lease values or accretion of any below-market lease values, deferred revenue and tenant improvements.
|
|
•
|
A base management fee will be paid quarterly and will be calculated as
2.0%
per annum (
0.50%
per quarter) of the prior calendar quarter's total adjusted equity, which is defined as total equity plus total mezzanine equity, if any, each as reported on our balance sheet, adjusted to exclude unrealized gains and losses and certain other one-time events and non-cash items ("Total Equity").
|
|
•
|
An incentive fee will be calculated and payable quarterly in arrears if the Pre-Incentive Fee FFO (as defined below) for a particular quarter exceeds a hurdle rate of
1.75%
(
7.0%
annualized) of the prior calendar quarter's Total Equity. For purposes of this calculation, Pre-Incentive Fee FFO is defined in the Amended Advisory Agreement as FFO (as defined in the Amended Advisory Agreement) accrued by the Company during the current calendar quarter (prior to any incentive fee calculation for the current calendar quarter), less any dividends paid on preferred stock securities that are not treated as a liability for GAAP purposes. Our Adviser will receive: (i) no Incentive Fee in any calendar quarter in which the Pre-Incentive Fee FFO does not exceed the hurdle rate; (ii) 100% of the Pre-Incentive Fee FFO with respect to that portion of such Pre-Incentive Fee FFO, if any, that exceeds the hurdle rate but is less than 2.1875% in any calendar quarter (8.75% annualized); and (iii) 20% of the amount of the Pre-Incentive Fee FFO, if any, that exceeds 2.1875% in any calendar quarter (8.75% annualized).
|
|
•
|
A capital gains-based incentive fee will be calculated and payable in arrears at the end of each fiscal year (or upon termination of the Amended Advisory Agreement). The capital gains fee shall equal (i)
15%
of the cumulative aggregate realized capital gains minus the cumulative aggregate realized capital losses, minus (ii) any aggregate
|
|
•
|
In the event of our termination of the Amended Advisory Agreement (or in the event of non-renewal by us) for any reason (with 120 days’ prior written notice and the vote of at least two-thirds of our independent directors), a termination fee would be payable to the Adviser equal to three times the sum of the average annual base management fee and incentive fee earned by the Adviser during the 24-month period prior to such termination.
|
|
•
|
Same-property basis represents properties that were owned as of
December 31, 2015
, and were not vacant at any point during either period presented;
|
|
•
|
Properties acquired during the prior-year period are properties acquired during the
three
months ended
March 31, 2016
;
|
|
•
|
Properties acquired subsequent to prior-year period are properties acquired subsequent to
March 31, 2016
; and
|
|
•
|
Properties with vacancy represent properties that were vacant at any point during either period presented. We did not have any properties with vacancy during either of the three months ended March 31, 2017 or 2016.
|
|
|
|
For the Three Months Ended March 31,
|
|
|
|
|
||||||||
|
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
||||||
|
Operating revenues:
|
|
|
|
|
|
|
|
|
||||||
|
Rental revenues
|
|
$
|
5,748
|
|
|
$
|
3,680
|
|
|
$
|
2,068
|
|
|
56.2%
|
|
Tenant recovery revenue
|
|
2
|
|
|
3
|
|
|
(1
|
)
|
|
(33.3)%
|
|||
|
Total operating revenues
|
|
5,750
|
|
|
3,683
|
|
|
2,067
|
|
|
56.1%
|
|||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
|
1,472
|
|
|
977
|
|
|
495
|
|
|
50.7%
|
|||
|
Property operating expenses
|
|
248
|
|
|
213
|
|
|
35
|
|
|
16.4%
|
|||
|
Acquisition-related expenses
|
|
9
|
|
|
95
|
|
|
(86
|
)
|
|
(90.5)%
|
|||
|
Management and incentive fees, net of fee credits
|
|
744
|
|
|
387
|
|
|
357
|
|
|
92.2%
|
|||
|
Administration fee
|
|
227
|
|
|
212
|
|
|
15
|
|
|
7.1%
|
|||
|
General and administrative
|
|
446
|
|
|
399
|
|
|
47
|
|
|
11.8%
|
|||
|
Total operating expenses
|
|
3,146
|
|
|
2,283
|
|
|
863
|
|
|
37.8%
|
|||
|
Operating income
|
|
2,604
|
|
|
1,400
|
|
|
1,204
|
|
|
86.0%
|
|||
|
Other income (expense)
|
|
|
|
|
|
|
|
|
||||||
|
Other income
|
|
184
|
|
|
95
|
|
|
89
|
|
|
93.7%
|
|||
|
Interest expense
|
|
(2,157
|
)
|
|
(1,255
|
)
|
|
(902
|
)
|
|
71.9%
|
|||
|
Distributions on Term Preferred Stock
|
|
(458
|
)
|
|
—
|
|
|
(458
|
)
|
|
NM
|
|||
|
Total other expense
|
|
(2,431
|
)
|
|
(1,160
|
)
|
|
(1,271
|
)
|
|
109.6%
|
|||
|
Net income
|
|
173
|
|
|
240
|
|
|
(67
|
)
|
|
(27.9)%
|
|||
|
Less net income attributable to non-controlling interests
|
|
(21
|
)
|
|
(6
|
)
|
|
(15
|
)
|
|
250.0%
|
|||
|
Net income attributable to the Company
|
|
$
|
152
|
|
|
$
|
234
|
|
|
$
|
(82
|
)
|
|
(35.0)%
|
|
Rental Revenues:
|
For the Three Months Ended March 31,
|
||||||||||||
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
||||||
|
Same-property basis
|
$
|
3,760
|
|
|
$
|
3,556
|
|
|
$
|
204
|
|
|
5.7%
|
|
Properties acquired during prior-year period
|
397
|
|
|
124
|
|
|
273
|
|
|
220.2%
|
|||
|
Properties acquired subsequent to prior-year period
|
1,591
|
|
|
—
|
|
|
1,591
|
|
|
—
|
|||
|
|
$
|
5,748
|
|
|
$
|
3,680
|
|
|
$
|
2,068
|
|
|
56.2%
|
|
Depreciation and amortization:
|
For the Three Months Ended March 31,
|
||||||||||||
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
||||||
|
Same-property basis
|
$
|
932
|
|
|
$
|
874
|
|
|
$
|
58
|
|
|
6.6%
|
|
Properties acquired during prior-year period
|
311
|
|
|
103
|
|
|
208
|
|
|
201.9%
|
|||
|
Properties acquired subsequent to prior-year period
|
229
|
|
|
—
|
|
|
229
|
|
|
—
|
|||
|
|
$
|
1,472
|
|
|
$
|
977
|
|
|
$
|
495
|
|
|
50.7%
|
|
Property operating expenses:
|
For the Three Months Ended March 31,
|
||||||||||||
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
||||||
|
Same-property basis
|
$
|
224
|
|
|
$
|
213
|
|
|
$
|
11
|
|
|
5.2%
|
|
Properties acquired during prior-year periods
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|||
|
Properties acquired subsequent to prior-year periods
|
24
|
|
|
—
|
|
|
24
|
|
|
—
|
|||
|
|
$
|
248
|
|
|
$
|
213
|
|
|
$
|
35
|
|
|
16.4%
|
|
|
For the Three Months Ended March 31,
|
|
|
|
|
||||||||
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
||||||
|
Net change in cash from:
|
|
|
|
|
|
|
|
||||||
|
Operating activities
|
$
|
2,746
|
|
|
$
|
4,233
|
|
|
$
|
(1,487
|
)
|
|
(35.1)%
|
|
Investing activities
|
(54,215
|
)
|
|
(21,150
|
)
|
|
(33,065
|
)
|
|
156.3%
|
|||
|
Financing activities
|
51,504
|
|
|
16,577
|
|
|
34,927
|
|
|
210.7%
|
|||
|
Net change in Cash and cash equivalents
|
$
|
35
|
|
|
$
|
(340
|
)
|
|
$
|
375
|
|
|
(110.3)%
|
|
•
|
Acquisition-related expenses.
Acquisition-related expenses (i.e., due diligence costs) are incurred for investment purposes and do not correlate with the ongoing operations of our existing portfolio. Further, due to the inconsistency in which these costs are incurred and how they have historically been treated for accounting purposes, we believe the exclusion of these expenses improves comparability of our results on a period-to-period basis.
|
|
•
|
Acquisition-related accounting fees
. Certain auditing and accounting fees we incur are directly related to acquisitions and vary depending on the number and complexity of acquisitions completed during a period. Due to the inconsistency in which these costs are incurred, we believe the exclusion of these expenses improves comparability of our results on a period-to-period basis.
|
|
•
|
Other adjustments
. We will adjust for certain non-recurring charges and receipts and will explain such adjustments accordingly.
|
|
•
|
Rent adjustments.
This adjustment removes the effects of straight-lining rental income, as well as the amortization related to above-market lease values and accretion related to below-market lease values, deferred revenue and tenant
|
|
•
|
Amortization of deferred financing costs
. The amortization of costs incurred to obtain financing is excluded from AFFO, as it is a non-cash expense item that is not directly related to the performance of our properties.
|
|
|
|
For the Three Months Ended March 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Net income
|
|
$
|
173
|
|
|
$
|
240
|
|
|
Plus: Real estate and intangible depreciation and amortization
|
|
1,472
|
|
|
977
|
|
||
|
FFO available to common stockholders and OP Unitholders
|
|
1,645
|
|
|
1,217
|
|
||
|
Plus: Acquisition-related expenses
|
|
9
|
|
|
95
|
|
||
|
Plus: Acquisition-related accounting fees
|
|
11
|
|
|
15
|
|
||
|
CFFO available to common stockholders and OP Unitholders
|
|
1,665
|
|
|
1,327
|
|
||
|
Net rent adjustment
|
|
(134
|
)
|
|
(103
|
)
|
||
|
Plus: Amortization of deferred financing costs
|
|
116
|
|
|
34
|
|
||
|
AFFO available to common stockholders and OP Unitholders
|
|
$
|
1,647
|
|
|
$
|
1,258
|
|
|
|
|
|
|
|
||||
|
Weighted-average common shares outstanding – basic and diluted
|
|
10,395,736
|
|
|
9,992,941
|
|
||
|
Weighted-average OP Units outstanding
(1)
|
|
1,449,258
|
|
|
237,698
|
|
||
|
Weighted-average total shares outstanding
|
|
11,844,994
|
|
|
10,230,639
|
|
||
|
|
|
|
|
|
||||
|
Diluted FFO per weighted-average total share
|
|
$
|
0.14
|
|
|
$
|
0.12
|
|
|
Diluted CFFO per weighted-average total share
|
|
$
|
0.14
|
|
|
$
|
0.13
|
|
|
Diluted AFFO per weighted-average total share
|
|
$
|
0.14
|
|
|
$
|
0.12
|
|
|
(1)
|
Includes only OP Units held by third parties. As of
March 31, 2017
and
2016
, there were
1,449,258
and
745,879
, respectively, OP Units held by non-controlling limited partners, representing
10.9%
and
6.9%
, respectively, of all OP Units issued and outstanding.
|
|
•
|
For properties acquired within 12 months prior to the date of valuation, the purchase price of the property will generally be used as the current fair value unless overriding factors apply. In situations where OP Units are issued as partial or whole consideration in connection with the acquisition of a property, the fair value of the property will generally be the lower of: (i) the agreed-upon purchase price between the seller and the buyer (as shown in the purchase and sale agreement or contribution agreement and using the agreed-upon pricing of the OP Units, if applicable), or (ii) the value as determined by an independent, third-party appraiser.
|
|
•
|
For real estate we acquired more than one year prior to the date of valuation, we determine the fair value either by relying on estimates provided by independent, third-party appraisers or through an internal valuation process. In addition, if significant capital improvements take place on a property, we will typically have those properties reappraised upon completion of the project by an independent, third-party appraiser. In any case, we intend to have each property valued by an independent, third-party appraiser at least once every three years, with interim values generally being determined by our internal valuation process.
|
|
Valuation Method
|
|
Number of
Farms
|
|
Total
Acres
|
|
Farm
Acres
|
|
Net Cost
Basis
(1)
|
|
Current
Fair Value
|
|
% of Total
Fair Value
|
||||
|
Purchase Price
|
|
13
|
|
31,337
|
|
25,690
|
|
$
|
127,646
|
|
|
$
|
127,870
|
|
|
27.8%
|
|
Internal Valuation
|
|
18
|
|
16,381
|
|
12,136
|
|
98,479
|
|
|
147,414
|
|
(2)
|
32.0%
|
||
|
Third-party Appraisal
(3)
|
|
28
|
|
6,622
|
|
5,817
|
|
152,732
|
|
|
185,337
|
|
|
40.2%
|
||
|
Total
|
|
59
|
|
54,340
|
|
43,643
|
|
$
|
378,857
|
|
|
$
|
460,621
|
|
|
100.0%
|
|
(1)
|
Consists of the initial acquisition price (including the costs allocated to both tangible and intangible assets acquired and liabilities assumed), plus subsequent improvements and other capitalized costs paid for by us that were associated with the properties, and adjusted for accumulated depreciation and amortization.
|
|
(2)
|
99.2%
of this valuation, or approximately
$146.2 million
, is supported by values as determined by third-party appraisals performed between
April 2014
and
January 2016
. The difference of
$1.2 million
represents the net appreciation of those properties since the time of such appraisals, as determined in accordance with our Valuation Policy.
|
|
(3)
|
Appraisals performed between
April 2016
and
April 2017
.
|
|
|
|
Appraisal Assumptions
|
|
Internal Valuation Assumptions
|
||||||||
|
|
|
Range
(Low - High) |
|
Weighted
Average |
|
Range
(Low - High) |
|
Weighted
Average |
||||
|
Land Value (per farmable acre)
|
|
$8,500 – $103,000
|
|
$
|
49,811
|
|
|
$4,123 – $105,000
|
|
$
|
48,099
|
|
|
Market Rent (per farmable acre)
|
|
$397 – $4,864
|
|
$
|
2,259
|
|
|
$215 – $4,500
|
|
$
|
1,837
|
|
|
Market Capitalization Rate
|
|
2.52% – 5.50%
|
|
4.34%
|
|
3.12% – 5.25%
|
|
4.18%
|
||||
|
Total portfolio fair value as of December 31, 2016
|
|
$
|
401,122
|
|
||
|
Plus: Acquisition of one new farm during the three months ended March 31, 2017
|
|
54,000
|
|
|||
|
Plus net value appreciation (depreciation) during the three months ended March 31, 2017:
|
|
|
||||
|
Five farms valued internally
|
$
|
531
|
|
|
||
|
14 farms valued via third-party appraisals
|
4,968
|
|
|
|||
|
Total net appreciation for the three months ended March 31, 2017
|
|
5,499
|
|
|||
|
Total portfolio fair value as of March 31, 2017
|
|
$
|
460,621
|
|
||
|
Total equity per balance sheet
|
|
|
|
$
|
105,948
|
|
||
|
Fair value adjustment for long-term assets:
|
|
|
|
|
||||
|
Less: net cost basis of tangible and intangible real estate holdings
(1)
|
|
$
|
(378,857
|
)
|
|
|
||
|
Plus: estimated fair value of real estate holdings
(2)
|
|
460,621
|
|
|
|
|||
|
Net fair value adjustment for real estate holdings
|
|
|
|
81,764
|
|
|||
|
Fair value adjustment for long-term liabilities:
|
|
|
|
|
||||
|
Plus: book value of aggregate long-term indebtedness
(3)
|
|
251,128
|
|
|
|
|||
|
Less: fair value of aggregate long-term indebtedness
(3)(4)
|
|
(246,429
|
)
|
|
|
|||
|
Net fair value adjustment for long-term indebtedness
|
|
|
|
4,699
|
|
|||
|
Estimated NAV
|
|
|
|
$
|
192,411
|
|
||
|
Total shares outstanding
(5)
|
|
|
|
13,299,882
|
|
|||
|
Estimated NAV per common share
|
|
|
|
$
|
14.47
|
|
||
|
(1)
|
Per Net Cost Basis as presented in the table above.
|
|
(2)
|
Per Current Fair Value as presented in the table above.
|
|
(3)
|
Includes the principal balances outstanding of all long-term borrowings (consisting of mortgage notes and bonds payable) and the Term Preferred Stock.
|
|
(4)
|
Long-term mortgage notes and bonds payable were valued using a discounted cash flow model. The Term Preferred Stock was valued based on its closing stock price as of
March 31, 2017
.
|
|
(5)
|
Includes
11,850,624
shares of common stock and
1,449,258
OP Units held by non-controlling limited partners (representing
10.9%
of all OP Units issued and outstanding).
|
|
Estimated NAV per common share as of December 31, 2016
|
|
|
|
$
|
14.21
|
|
||
|
Plus net income
|
|
|
|
0.01
|
|
|||
|
Plus change in valuations:
|
|
|
|
|
||||
|
Net change in unrealized appreciation of farmland portfolio
(1)
|
|
$
|
0.54
|
|
|
|
||
|
Net change in unrealized fair value of long-term indebtedness
|
|
0.41
|
|
|
|
|||
|
Net change in valuations
|
|
|
|
0.95
|
|
|||
|
Less distributions
|
|
|
|
(0.13
|
)
|
|||
|
Less dilutive effect of equity issuances
(2)
|
|
|
|
(0.57
|
)
|
|||
|
Estimated NAV per common share as of March 31, 2017
|
|
|
|
$
|
14.47
|
|
||
|
(1)
|
The net change in unrealized appreciation of farmland portfolio consists of three components: (i) an increase of
$0.47
due to the net appreciation in value of
19
farms that were valued during the
three
months ended
March 31, 2017
, (ii) an increase of
$0.12
due to the aggregate depreciation and amortization
|
|
(2)
|
Reflective of the 2017 Follow-on Offering.
|
|
ITEM 3.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
ITEM 4.
|
CONTROLS AND PROCEDURES
|
|
Item 1.
|
Legal Proceedings
|
|
Item 1A.
|
Risk Factors
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
Item 3.
|
Defaults Upon Senior Securities
|
|
Item 4.
|
Mine Safety Disclosures
|
|
Item 5.
|
Other Information
|
|
Item 6.
|
Exhibits
|
|
Exhibit
Number
|
|
Exhibit Description
|
|
3.1
|
|
Articles of Incorporation of the Registrant, incorporated by reference to Exhibit 3.1 to Pre-Effective Amendment No. 2 to the Registration Statement on Form S-11 (File No. 333-183965), filed on November 2, 2012.
|
|
3.2
|
|
Amended and Restated Bylaws of the Registrant, incorporated by reference to Exhibit 3.2 to Pre-Effective Amendment No. 3 to the Registration Statement on Form S-11 (File No. 333-183965), filed on November 15, 2012.
|
|
3.3
|
|
Articles Supplementary 6.375% Series A Cumulative Term Preferred Stock, incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K (File No. 001-35795), filed on August 11, 2016.
|
|
4.1
|
|
Form of Common Stock Certificate of the Registrant, incorporated by reference to Exhibit 4.1 to Pre-Effective Amendment No. 4 to the Registration Statement on Form S-11 (File No. 333-183965), filed December 27, 2012.
|
|
4.2
|
|
Form of Certificate for 6.375% Series A Cumulative Term Preferred Stock, incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K (File No. 001-35795), filed on August 11, 2016.
|
|
10.1
|
|
Second Amended and Restated Investment Advisory Agreement between Gladstone Land Corporation and Gladstone Management Corporation, incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K (File No. 001-35795), filed April 13, 2017.
|
|
10.2
|
|
Amendment No. 1 to Controlled Equity Offering
SM
Sales Agreement, by and among Gladstone Land Corporation, Gladstone Land Limited Partnership, and Cantor Fitzgerald & Co., incorporated by reference to Exhibit 1.1 to the Current Report on Form 8-K (File No. 001-35795), filed April 13, 2017.
|
|
10.3
|
|
Amendment No. 1 to Controlled Equity Offering
SM
Sales Agreement, by and among Gladstone Land Corporation, Gladstone Land Limited Partnership, and Ladenburg Thalmann & Co., incorporated by reference to Exhibit 1.2 to the Current Report on Form 8-K (File No. 001-35795), filed April 13, 2017.
|
|
11
|
|
Computation of Per Share Earnings from Operations (included in the notes to the unaudited financial statements contained in this Report).
|
|
31.1
|
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).
|
|
31.2
|
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).
|
|
32.1
|
|
Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith).
|
|
32.2
|
|
Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith).
|
|
101.INS***
|
|
XBRL Instance Document
|
|
101.SCH***
|
|
XBRL Taxonomy Extension Schema Document
|
|
101.CAL***
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.LAB***
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
101.PRE***
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
101.DEF***
|
|
XBRL Definition Linkbase
|
|
***
|
Attached as Exhibit 101 to this Quarterly Report on Form 10-Q are the following materials, formatted in XBRL (eXtensible Business Reporting Language): (i) the Condensed Consolidated Balance Sheets as of March 31, 2017, and December 31, 2016, (ii) the Condensed Consolidated Statements of Operations for the three months March 31, 2017 and 2016, (iii) the Condensed Consolidated Statements of Equity for the three months ended March 31, 2017 and the year ended December 31, 2016, (iv) the Condensed Consolidated Statements of Cash Flows for the three months March 31, 2017 and 2016, and (v) the Notes to the Consolidated Financial Statements.
|
|
|
Gladstone Land Corporation
|
||
|
|
|
|
|
|
Date: May 9, 2017
|
By:
|
|
/s/ Lewis Parrish
|
|
|
|
|
Lewis Parrish
|
|
|
|
|
Chief Financial Officer and
Assistant Treasurer
|
|
|
|
|
|
|
Date: May 9, 2017
|
By:
|
|
/s/ David Gladstone
|
|
|
|
|
David Gladstone
|
|
|
|
|
Chief Executive Officer and
Chairman of the Board of Directors
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|