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)
|
|
(Zip Code)
|
|
Large accelerated filer
|
¨
|
|
|
Accelerated filer
|
x
|
|
Non-accelerated filer
|
¨
|
|
|
Smaller reporting company
|
¨
|
|
|
|
|
|
Emerging growth company
|
x
|
|
|
|
PAGE
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
ASSETS
|
|
|
|
||||
|
Investments in real estate, net
|
$
|
497,068
|
|
|
$
|
449,486
|
|
|
Lease intangibles, net
|
5,829
|
|
|
5,492
|
|
||
|
Cash and cash equivalents
|
2,929
|
|
|
2,938
|
|
||
|
Crop inventory
|
—
|
|
|
1,528
|
|
||
|
Other assets, net
|
4,070
|
|
|
2,834
|
|
||
|
TOTAL ASSETS
|
$
|
509,896
|
|
|
$
|
462,278
|
|
|
|
|
|
|
||||
|
LIABILITIES AND EQUITY
|
|
|
|
||||
|
LIABILITIES:
|
|
|
|
||||
|
Borrowings under lines of credit
|
$
|
100
|
|
|
$
|
10,000
|
|
|
Mortgage notes and bonds payable, net
|
316,142
|
|
|
291,002
|
|
||
|
Series A cumulative term preferred stock, $0.001 par value; $25.00 per share liquidation preference; 2,000,000 shares authorized, 1,150,000 shares issued and outstanding as of September 30, 2018, and December 31, 2017, net
|
28,066
|
|
|
27,890
|
|
||
|
Accounts payable and accrued expenses
|
6,400
|
|
|
7,398
|
|
||
|
Due to related parties, net
|
1,024
|
|
|
940
|
|
||
|
Other liabilities, net
|
10,964
|
|
|
7,097
|
|
||
|
Total liabilities
|
362,696
|
|
|
344,327
|
|
||
|
Commitments and contingencies (Note 8)
|
|
|
|
||||
|
|
|
|
|
||||
|
EQUITY:
|
|
|
|
||||
|
Stockholders’ equity:
|
|
|
|
||||
|
Series B cumulative redeemable preferred stock, $0.001 par value; $25.00 per share liquidation preference; 6,500,000 shares authorized, 393,048 shares issued and outstanding as of September 30, 2018; no shares authorized, issued, or outstanding as December 31, 2017
|
—
|
|
|
—
|
|
||
|
Common stock, $0.001 par value; 91,500,000 shares authorized, 16,070,616 shares issued and outstanding as of September 30, 2018; 98,000,000 shares authorized, 13,791,574 shares issued and outstanding as of December 31, 2017
|
16
|
|
|
14
|
|
||
|
Additional paid-in capital
|
163,943
|
|
|
129,705
|
|
||
|
Distributions in excess of accumulated earnings
|
(22,305
|
)
|
|
(19,802
|
)
|
||
|
Total stockholders’ equity
|
141,654
|
|
|
109,917
|
|
||
|
Non-controlling interests in Operating Partnership
|
5,546
|
|
|
8,034
|
|
||
|
Total equity
|
147,200
|
|
|
117,951
|
|
||
|
|
|
|
|
||||
|
TOTAL LIABILITIES AND EQUITY
|
$
|
509,896
|
|
|
$
|
462,278
|
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
OPERATING REVENUES:
|
|
|
|
|
|
|
|
||||||||
|
Rental revenue
|
$
|
8,013
|
|
|
$
|
6,561
|
|
|
$
|
21,333
|
|
|
$
|
18,302
|
|
|
Tenant recovery revenue
|
2
|
|
|
3
|
|
|
11
|
|
|
8
|
|
||||
|
Other operating revenues
|
2
|
|
|
—
|
|
|
7,313
|
|
|
—
|
|
||||
|
Total operating revenues
|
8,017
|
|
|
6,564
|
|
|
28,657
|
|
|
18,310
|
|
||||
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization
|
2,374
|
|
|
2,051
|
|
|
6,805
|
|
|
5,123
|
|
||||
|
Property operating expenses
|
621
|
|
|
267
|
|
|
1,381
|
|
|
796
|
|
||||
|
Base management fee
|
690
|
|
|
523
|
|
|
2,102
|
|
|
1,446
|
|
||||
|
Incentive fee
|
—
|
|
|
261
|
|
|
—
|
|
|
688
|
|
||||
|
Capital gains fee
|
778
|
|
|
—
|
|
|
778
|
|
|
—
|
|
||||
|
Administration fee
|
387
|
|
|
211
|
|
|
935
|
|
|
656
|
|
||||
|
General and administrative expenses
|
443
|
|
|
386
|
|
|
1,350
|
|
|
1,227
|
|
||||
|
Other operating expenses
|
175
|
|
|
—
|
|
|
7,673
|
|
|
—
|
|
||||
|
Total operating expenses
|
5,468
|
|
|
3,699
|
|
|
21,024
|
|
|
9,936
|
|
||||
|
Credits to fees from Adviser
|
(796
|
)
|
|
(54
|
)
|
|
(970
|
)
|
|
(54
|
)
|
||||
|
Total operating expenses, net of credits to fees
|
4,672
|
|
|
3,645
|
|
|
20,054
|
|
|
9,882
|
|
||||
|
OPERATING INCOME
|
3,345
|
|
|
2,919
|
|
|
8,603
|
|
|
8,428
|
|
||||
|
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
|
|
||||||||
|
Other income
|
1
|
|
|
4
|
|
|
324
|
|
|
190
|
|
||||
|
Interest expense
|
(3,082
|
)
|
|
(2,634
|
)
|
|
(8,728
|
)
|
|
(6,984
|
)
|
||||
|
Dividends declared on Series A cumulative term preferred stock
|
(458
|
)
|
|
(458
|
)
|
|
(1,375
|
)
|
|
(1,375
|
)
|
||||
|
Gain (loss) on dispositions of real estate assets, net
|
6,247
|
|
|
(78
|
)
|
|
6,247
|
|
|
(78
|
)
|
||||
|
Property and casualty loss
|
—
|
|
|
—
|
|
|
(129
|
)
|
|
—
|
|
||||
|
Loss on write-down of crop inventory
|
(33
|
)
|
|
—
|
|
|
(1,093
|
)
|
|
—
|
|
||||
|
Total other income (expense), net
|
2,675
|
|
|
(3,166
|
)
|
|
(4,754
|
)
|
|
(8,247
|
)
|
||||
|
NET INCOME (LOSS)
|
6,020
|
|
|
(247
|
)
|
|
3,849
|
|
|
181
|
|
||||
|
Net (income) loss attributable to non-controlling interests
|
(337
|
)
|
|
26
|
|
|
(206
|
)
|
|
(23
|
)
|
||||
|
NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY
|
5,683
|
|
|
(221
|
)
|
|
3,643
|
|
|
158
|
|
||||
|
Dividends declared on Series B cumulative redeemable preferred stock
|
(90
|
)
|
|
—
|
|
|
(92
|
)
|
|
—
|
|
||||
|
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
5,593
|
|
|
$
|
(221
|
)
|
|
$
|
3,551
|
|
|
$
|
158
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
EARNINGS (LOSS) PER COMMON SHARE:
|
|
|
|
|
|
|
|
||||||||
|
Basic and diluted
|
$
|
0.35
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.23
|
|
|
$
|
0.01
|
|
|
WEIGHTED-AVERAGE SHARES OF COMMON STOCK OUTSTANDING:
|
|
|
|
|
|
|
|
||||||||
|
Basic and diluted
|
16,057,957
|
|
|
12,271,925
|
|
|
15,181,760
|
|
|
11,512,968
|
|
||||
|
|
|
Series B Preferred Stock
|
|
Common Stock
|
|
Additional
Paid-in Capital |
|
Distributions in Excess of Accumulated Earnings
|
|
Total Stockholders’ Equity
|
|
Non-
Controlling Interests |
|
Total
Equity
|
||||||||||||||||||||
|
|
|
Number
of Shares |
|
Par
Value |
|
Number
of Shares
|
|
Par
Value
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Balance at December 31, 2016
|
|
—
|
|
|
$
|
—
|
|
|
10,024,875
|
|
|
$
|
10
|
|
|
$
|
90,082
|
|
|
$
|
(13,402
|
)
|
|
$
|
76,690
|
|
|
$
|
11,087
|
|
|
$
|
87,777
|
|
|
Issuance of OP Units as consideration in real estate acquisitions, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Redemption of OP Units
|
|
—
|
|
|
—
|
|
|
50,000
|
|
|
—
|
|
|
404
|
|
|
—
|
|
|
404
|
|
|
(2,674
|
)
|
|
(2,270
|
)
|
|||||||
|
Issuance of common stock, net
|
|
—
|
|
|
—
|
|
|
3,410,150
|
|
|
3
|
|
|
38,420
|
|
|
—
|
|
|
38,423
|
|
|
—
|
|
|
38,423
|
|
|||||||
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
158
|
|
|
158
|
|
|
23
|
|
|
181
|
|
|||||||
|
Distributions—OP Units and common stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,557
|
)
|
|
(4,557
|
)
|
|
(568
|
)
|
|
(5,125
|
)
|
|||||||
|
Adjustment to non-controlling interests resulting from changes in ownership of the Operating Partnership
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,058
|
)
|
|
—
|
|
|
(2,058
|
)
|
|
2,058
|
|
|
—
|
|
|||||||
|
Balance at September 30, 2017
|
|
—
|
|
|
$
|
—
|
|
|
13,485,025
|
|
|
$
|
13
|
|
|
$
|
126,848
|
|
|
$
|
(17,801
|
)
|
|
$
|
109,060
|
|
|
$
|
9,926
|
|
|
$
|
118,986
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Balance at December 31, 2017
|
|
—
|
|
|
$
|
—
|
|
|
13,791,574
|
|
|
$
|
14
|
|
|
$
|
129,705
|
|
|
$
|
(19,802
|
)
|
|
$
|
109,917
|
|
|
$
|
8,034
|
|
|
$
|
117,951
|
|
|
Redemption of OP Units
|
|
—
|
|
|
—
|
|
|
297,811
|
|
|
—
|
|
|
2,460
|
|
|
—
|
|
|
2,460
|
|
|
(2,983
|
)
|
|
(523
|
)
|
|||||||
|
Issuance of preferred stock, net
|
|
393,048
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,799
|
|
|
—
|
|
|
8,799
|
|
|
—
|
|
|
8,799
|
|
|||||||
|
Issuance of common stock, net
|
|
—
|
|
|
—
|
|
|
1,981,231
|
|
|
2
|
|
|
23,605
|
|
|
—
|
|
|
23,607
|
|
|
—
|
|
|
23,607
|
|
|||||||
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,643
|
|
|
3,643
|
|
|
206
|
|
|
3,849
|
|
|||||||
|
Dividends—Series B Preferred Stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(92
|
)
|
|
(92
|
)
|
|
—
|
|
|
(92
|
)
|
|||||||
|
Distributions—OP Units and common stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,054
|
)
|
|
(6,054
|
)
|
|
(337
|
)
|
|
(6,391
|
)
|
|||||||
|
Adjustment to non-controlling interests resulting from changes in ownership of the Operating Partnership
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(626
|
)
|
|
—
|
|
|
(626
|
)
|
|
626
|
|
|
—
|
|
|||||||
|
Balance at September 30, 2018
|
|
393,048
|
|
|
$
|
—
|
|
|
16,070,616
|
|
|
$
|
16
|
|
|
$
|
163,943
|
|
|
$
|
(22,305
|
)
|
|
$
|
141,654
|
|
|
$
|
5,546
|
|
|
$
|
147,200
|
|
|
|
|
For the Nine Months Ended September 30,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
||||
|
Net income
|
|
$
|
3,849
|
|
|
$
|
181
|
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
||||
|
Depreciation and amortization
|
|
6,805
|
|
|
5,123
|
|
||
|
Amortization of debt issuance costs
|
|
434
|
|
|
366
|
|
||
|
Amortization of deferred rent assets and liabilities, net
|
|
(272
|
)
|
|
(189
|
)
|
||
|
Bad debt expense
|
|
108
|
|
|
—
|
|
||
|
(Gain) loss on dispositions of real estate assets, net
|
|
(6,247
|
)
|
|
78
|
|
||
|
Property and casualty loss
|
|
129
|
|
|
—
|
|
||
|
Loss on write-down of inventory
|
|
1,093
|
|
|
—
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
|
||||
|
Crop inventory and Other assets, net
|
|
(1,274
|
)
|
|
492
|
|
||
|
Accounts payable and accrued expenses and Due to related parties, net
|
|
(677
|
)
|
|
541
|
|
||
|
Other liabilities, net
|
|
4,096
|
|
|
1,079
|
|
||
|
Net cash provided by operating activities
|
|
8,044
|
|
|
7,671
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
||||
|
Acquisition of new real estate assets
|
|
(31,467
|
)
|
|
(120,985
|
)
|
||
|
Capital expenditures on existing real estate assets
|
|
(17,157
|
)
|
|
(3,438
|
)
|
||
|
Proceeds from dispositions of real estate assets
|
|
132
|
|
|
—
|
|
||
|
Change in deposits on real estate acquisitions and investments, net
|
|
(100
|
)
|
|
(865
|
)
|
||
|
Net cash used in investing activities
|
|
(48,592
|
)
|
|
(125,288
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
||||
|
Proceeds from issuance of preferred and common equity
|
|
34,397
|
|
|
40,421
|
|
||
|
Offering costs
|
|
(1,894
|
)
|
|
(1,962
|
)
|
||
|
Payments for redemptions of OP Units
|
|
(523
|
)
|
|
(2,270
|
)
|
||
|
Borrowings from mortgage notes and bonds payable
|
|
48,218
|
|
|
104,590
|
|
||
|
Repayments of mortgage notes and bonds payable
|
|
(22,800
|
)
|
|
(4,663
|
)
|
||
|
Borrowings from lines of credit
|
|
14,100
|
|
|
52,500
|
|
||
|
Repayments of lines of credit
|
|
(24,000
|
)
|
|
(63,950
|
)
|
||
|
Payments of financing fees
|
|
(525
|
)
|
|
(604
|
)
|
||
|
Dividends paid on Series B cumulative redeemable preferred stock
|
|
(43
|
)
|
|
—
|
|
||
|
Distributions paid on common stock
|
|
(6,054
|
)
|
|
(4,557
|
)
|
||
|
Distributions paid to non-controlling interests in Operating Partnership
|
|
(337
|
)
|
|
(568
|
)
|
||
|
Net cash provided by financing activities
|
|
40,539
|
|
|
118,937
|
|
||
|
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
|
(9
|
)
|
|
1,320
|
|
||
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
|
2,938
|
|
|
2,438
|
|
||
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
|
$
|
2,929
|
|
|
$
|
3,758
|
|
|
|
|
For the Nine Months Ended September 30,
|
||||
|
|
|
2018
|
|
2017
|
||
|
NON-CASH INVESTING AND FINANCING INFORMATION:
|
|
|
|
|
||
|
Real estate additions included in Other assets, net
|
|
—
|
|
|
15
|
|
|
Real estate additions included in Accounts payable and accrued expenses and Due to related parties, net
|
|
2,656
|
|
|
1,140
|
|
|
Gain (loss) on dispositions of real estate assets, net included in Accounts payable and accrued expenses and Due to related parties, net
|
|
87
|
|
|
23
|
|
|
Real estate additions included in Other liabilities, net
|
|
136
|
|
|
506
|
|
|
Stock offering and OP Unit issuance costs included in Accounts payable and accrued expenses and Due to related parties, net
|
|
100
|
|
|
237
|
|
|
Financing fees included in Accounts payable and accrued expenses and Due to related parties, net
|
|
—
|
|
|
54
|
|
|
Escrow proceeds from asset sale used for acquisition of new real estate assets
|
|
20,500
|
|
|
—
|
|
|
Growing costs
|
|
$
|
1,335
|
|
|
Overhead costs
(1)
|
|
193
|
|
|
|
Total Crop inventory
|
|
$
|
1,528
|
|
|
(1)
|
Includes approximately
$71,000
of unallocated fees earned by our Adviser from Land Advisers as of December 31, 2017 (see Note 6, “Related-Party Transactions—TRS Fee Arrangements” for further discussion on this fee).
|
|
|
|
For the Three Months Ended September 30, 2018
|
|
For the nine months ended September 30, 2018
|
||||
|
Sales revenues
(1)
|
|
$
|
2
|
|
|
$
|
7,308
|
|
|
Cost of sales
(2)(3)(4)
|
|
(175
|
)
|
|
(7,673
|
)
|
||
|
(1)
|
Included within Other operating revenues on the accompanying Condensed Consolidated Statement of Operations.
|
|
(2)
|
Included within Other operating expenses on the accompanying Condensed Consolidated Statement of Operations.
|
|
(3)
|
Excludes rent expense owed to the Company and interest expense owed on a loan from the Company to Land Advisers, both of which expenses were eliminated in consolidation.
|
|
(4)
|
Excludes the allocation of a fee earned by our Adviser from Land Advisers of approximately
$15,000
and
$176,000
during the
three and nine
months ended
September 30, 2018
, respectively, which is included within Management Fee on the accompanying Condensed Consolidated Statements of Operations (see Note 6, “Related-Party Transactions—TRS Fee Arrangements—TRS Expense Sharing Agreement” for further discussion on this fee).
|
|
Location
|
|
No. of Farms
|
|
Total Acres
|
|
Farm Acres
|
|
Net Cost Basis
(1)
|
|
Encumbrances
(2)
|
||||
|
California
|
|
31
|
|
8,435
|
|
7,655
|
|
$
|
218,056
|
|
|
$
|
154,098
|
|
|
Florida
|
|
22
|
|
17,184
|
|
12,981
|
|
155,219
|
|
|
97,480
|
|
||
|
Arizona
(3)
|
|
6
|
|
6,280
|
|
5,228
|
|
52,488
|
|
|
22,513
|
|
||
|
Colorado
|
|
10
|
|
31,448
|
|
24,513
|
|
41,421
|
|
|
24,499
|
|
||
|
Nebraska
|
|
2
|
|
2,559
|
|
2,101
|
|
10,504
|
|
|
7,050
|
|
||
|
Washington
|
|
1
|
|
746
|
|
417
|
|
8,980
|
|
|
5,281
|
|
||
|
Oregon
|
|
3
|
|
418
|
|
363
|
|
5,980
|
|
|
3,494
|
|
||
|
Michigan
|
|
5
|
|
446
|
|
291
|
|
4,938
|
|
|
2,821
|
|
||
|
North Carolina
|
|
2
|
|
310
|
|
295
|
|
2,333
|
|
|
1,270
|
|
||
|
|
|
82
|
|
67,826
|
|
53,844
|
|
$
|
499,919
|
|
|
$
|
318,506
|
|
|
(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 and lease incentives included in Other assets, net; and less net below-market lease values and other deferred revenue included in Other liabilities, net; each as shown on the accompanying Condensed Consolidated Balance Sheet.
|
|
(2)
|
Excludes approximately
$2.3 million
of debt issuance costs related to mortgage notes and bonds payable, included in Mortgage notes and bonds payable, net on the accompanying Condensed Consolidated Balance Sheet.
|
|
(3)
|
Includes
two
farms in which we own a leasehold interest via ground leases with the State of Arizona that expire in February 2022 and February 2025, respectively. In total, these
two
farms consist of
1,368
total acres and
1,221
farm acres and had an aggregate net cost basis of approximately
$2.8 million
as of
September 30, 2018
(included in Lease intangibles, net on the accompanying Condensed Consolidated Balance Sheet).
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Real estate:
|
|
|
|
|
||||
|
Land and land improvements
|
|
$
|
389,333
|
|
|
$
|
356,316
|
|
|
Irrigation systems
|
|
65,427
|
|
|
50,282
|
|
||
|
Buildings
|
|
18,507
|
|
|
18,191
|
|
||
|
Horticulture
|
|
39,320
|
|
|
34,803
|
|
||
|
Other improvements
|
|
6,750
|
|
|
6,551
|
|
||
|
Real estate, at gross cost
|
|
519,337
|
|
|
466,143
|
|
||
|
Accumulated depreciation
|
|
(22,269
|
)
|
|
(16,657
|
)
|
||
|
Real estate, net
|
|
$
|
497,068
|
|
|
$
|
449,486
|
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Lease intangibles:
|
|
|
|
|
||||
|
Leasehold interest – land
|
|
$
|
3,498
|
|
|
$
|
3,498
|
|
|
In-place leases
|
|
1,957
|
|
|
1,451
|
|
||
|
Leasing costs
|
|
2,009
|
|
|
1,490
|
|
||
|
Tenant relationships
|
|
439
|
|
|
439
|
|
||
|
Lease intangibles, at cost
|
|
7,903
|
|
|
6,878
|
|
||
|
Accumulated amortization
|
|
(2,074
|
)
|
|
(1,386
|
)
|
||
|
Lease intangibles, net
|
|
$
|
5,829
|
|
|
$
|
5,492
|
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||||
|
Intangible Asset or Liability
|
|
Deferred
Rent Asset
(Liability)
|
|
Accumulated
(Amortization)
Accretion
|
|
Deferred
Rent Asset
(Liability)
|
|
Accumulated
(Amortization)
Accretion
|
||||||||
|
Above-market lease values and lease incentives
(1)
|
|
$
|
26
|
|
|
$
|
(11
|
)
|
|
$
|
26
|
|
|
$
|
(5
|
)
|
|
Below-market lease values and other deferred revenue
(2)
|
|
(823
|
)
|
|
176
|
|
|
(823
|
)
|
|
125
|
|
||||
|
|
|
$
|
(797
|
)
|
|
$
|
165
|
|
|
$
|
(797
|
)
|
|
$
|
120
|
|
|
(1)
|
Above-market lease values and lease incentives are included as part of Other assets, net on the accompanying Condensed Consolidated Balance Sheets, and the related amortization is recorded as a reduction of rental income.
|
|
(2)
|
Below-market lease values and other deferred revenue are included as a part of Other liabilities, net on 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)
|
|
New
Long-term
Debt
|
||||||||
|
Taft Highway
(2)
|
|
Kern, CA
|
|
1/31/2018
|
|
161
|
|
1
|
|
Potatoes and Melons
|
|
N/A
|
|
N/A
|
|
$
|
2,945
|
|
|
$
|
32
|
|
|
$
|
—
|
|
|
$
|
1,473
|
|
|
Cemetery Road
|
|
Van Buren, MI
|
|
3/13/2018
|
|
176
|
|
1
|
|
Blueberries
|
|
9.6 years
|
|
None
|
|
2,100
|
|
|
39
|
|
|
150
|
|
|
1,260
|
|
||||
|
Owl Hammock
(3)
|
|
Collier & Hendry, FL
|
|
7/12/2018
|
|
5,630
|
|
5
|
|
Vegetables and Melons
|
|
7.0 years
|
|
2 (5 years)
|
|
37,350
|
|
|
192
|
|
|
2,148
|
|
|
22,410
|
|
||||
|
Plantation Road
|
|
Jackson, FL
|
|
9/6/2018
|
|
574
|
|
1
|
|
Peanuts and Melons
|
|
2.3 years
|
|
None
|
|
2,600
|
|
|
35
|
|
|
142
|
|
|
1,560
|
|
||||
|
Flint Avenue
|
|
Kings, CA
|
|
9/13/2018
|
|
194
|
|
2
|
|
Cherries
|
|
15.3 years
|
|
1 (5 years)
|
|
6,850
|
|
|
58
|
|
|
523
|
|
|
4,110
|
|
||||
|
|
|
|
|
|
|
6,735
|
|
10
|
|
|
|
|
|
|
|
$
|
51,845
|
|
|
$
|
356
|
|
|
$
|
2,963
|
|
|
$
|
30,813
|
|
|
(1)
|
Annualized straight-line rent is based on the minimum cash rental payments guaranteed under the lease, as required under GAAP, and excludes contingent rental payments, such as participation rents.
|
|
(2)
|
Farm was purchased with no lease in place at the time of acquisition.
|
|
(3)
|
In connection with the acquisition of this property, we committed to providing up to
$2.0 million
of capital for certain irrigation and property improvements. As stipulated in the lease, we will earn additional rental income on the total cost of the improvements as disbursements are made by us at a rate commensurate with the annual yield on the farmland (as determined by each year's minimum cash rent per the follow-on lease).
|
|
Property
Name |
|
Property
Location |
|
Acquisition
Date |
|
Total
Acreage |
|
No. of
Farms |
|
Primary
Crop(s) |
|
Lease Term
(1)
|
|
Renewal
Options |
|
Total
Purchase Price |
|
Acquisition
Costs |
|
Annualized
Straight-line Rent (2) |
|
Net
Long-term Debt |
||||||||
|
Citrus Boulevard
|
|
Martin, FL
|
|
1/12/2017
|
|
3,748
|
|
1
|
|
Organic Vegetables
|
|
7.0 years
|
|
3 (5 years)
|
|
$
|
54,000
|
|
|
$
|
80
|
|
|
$
|
2,926
|
|
|
$
|
32,400
|
|
|
Spot Road
(3)
|
|
Yuma, AZ
|
|
6/1/2017
|
|
3,280
|
|
4
|
|
Melons and Alfalfa Hay
|
|
8.6 years
|
|
1 (10 years) & 1 (2 years)
|
|
27,500
|
|
|
88
|
|
|
1,673
|
|
|
15,300
|
|
||||
|
Poplar Street
|
|
Bladen, NC
|
|
6/2/2017
|
|
310
|
|
2
|
|
Organic Blueberries
|
|
9.6 years
|
|
1 (5 years)
|
|
2,169
|
|
|
49
|
|
|
122
|
|
(4)
|
1,301
|
|
||||
|
Phelps Avenue
|
|
Fresno, CA
|
|
7/17/2017
|
|
847
|
|
4
|
|
Pistachios and Almonds
|
|
10.3 years
|
|
1 (5 years)
|
|
13,603
|
|
|
43
|
|
|
681
|
|
(4)
|
8,162
|
|
||||
|
Parrot Avenue
(5)
|
|
Okeechobee, FL
|
|
8/9/2017
|
|
1,910
|
|
1
|
|
Misc. Vegetables
|
|
0.5 years
|
|
None
|
|
9,700
|
|
|
67
|
|
|
488
|
|
|
5,820
|
|
||||
|
Cat Canyon Road
(6)
|
|
Santa Barbara, CA
|
|
8/30/2017
|
|
361
|
|
1
|
|
Wine Grapes
|
|
9.8 years
|
|
2 (5 years)
|
|
5,375
|
|
|
112
|
|
|
322
|
|
|
3,225
|
|
||||
|
Oasis Road
|
|
Walla Walla, WA
|
|
9/8/2017
|
|
746
|
|
1
|
|
Apples, Cherries, and Wine Grapes
|
|
6.3 years
|
|
None
|
|
9,500
|
|
|
45
|
|
|
480
|
|
(4)
|
5,460
|
|
||||
|
|
|
|
|
|
|
11,202
|
|
14
|
|
|
|
|
|
|
|
$
|
121,847
|
|
|
$
|
484
|
|
|
$
|
6,692
|
|
|
$
|
71,668
|
|
|
(1)
|
Where more than one lease was assumed or executed, represents the weighted average lease term on the property.
|
|
(2)
|
Annualized straight-line rent is based on the minimum cash rental payments guaranteed under the lease, as required under GAAP, and excludes contingent rental payments, such as participation rents.
|
|
(3)
|
Includes
two
farms (
1,368
total acres) acquired through a leasehold interest, with the State of Arizona as the lessor. These state leases expire in February 2022 (
485
total acres) and February 2025 (
883
total acres). In addition, in connection with the acquisition of this property, we assumed
four
in-place leases with us as the lessor or sublessor.
Three
of these leases are agricultural leases, with
one
lease expiring on
June 30, 2019
, and
two
leases expiring on
September 15, 2026
. The fourth lease is a residential lease that expires on
September 30, 2019
.
|
|
(4)
|
These leases provide for a variable rent component based on the gross crop revenues earned on the respective properties. The figures above represent only the minimum cash guaranteed under the respective leases.
|
|
(5)
|
In connection with the acquisition of this property, we executed a
6-year
, follow-on lease with a new tenant that begins upon the expiration of the 7-month lease assumed at acquisition. The follow-on lease includes two, 6-year extension options and provides for minimum annualized straight-line rents of approximately
$542,000
. In addition, in connection with the execution of the follow-on lease, as amended, we committed to providing up to
$2.5
million of capital for certain irrigation and property improvements. As stipulated in the follow-on lease, we will earn additional rental income on the total cost of the improvements as disbursements are made by us at a rate commensurate with the annual yield on the farmland (as determined by each year's minimum cash rent per the follow-on lease).
|
|
(6)
|
In connection with the acquisition of this property, we committed up to
$4.0
million of capital to fund the development of additional vineyard acreage on the property. As stipulated in the lease agreement, we will earn additional rental income on the total cost of the project as the capital is disbursed by us at rates specified in the lease.
|
|
Acquisition Period
|
|
Land and Land
Improvements
|
|
Irrigation &
Drainage Systems |
|
Horticulture
|
|
Buildings
|
|
Other Improvements
|
|
Leasehold
Interest –
Land
|
|
In-place
Leases
|
|
Leasing
Costs
|
|
Net Below-Market Leases
|
|
Total
Purchase Price
|
||||||||||||||||||||
|
2018 Acquisitions
|
|
$
|
44,749
|
|
|
$
|
1,548
|
|
|
$
|
4,288
|
|
|
$
|
123
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
626
|
|
|
$
|
511
|
|
|
$
|
—
|
|
|
$
|
51,845
|
|
|
2017 Acquisitions
|
|
89,614
|
|
|
11,534
|
|
|
12,611
|
|
|
2,804
|
|
|
824
|
|
|
3,488
|
|
|
487
|
|
|
508
|
|
|
(23
|
)
|
|
121,847
|
|
||||||||||
|
|
|
Weighted-Average
Amortization Period (in Years)
|
||
|
Intangible Assets and Liabilities
|
|
2018
|
|
2017
|
|
Leasehold interest – land
|
|
0.0
|
|
6.9
|
|
In-place leases
|
|
7.0
|
|
6.3
|
|
Leasing costs
|
|
7.1
|
|
8.8
|
|
Above-market lease values
|
|
0.0
|
|
2.1
|
|
Below-market lease values and deferred revenue
|
|
0.0
|
|
4.7
|
|
All intangible assets and liabilities
|
7.1
|
|
7.0
|
|
|
|
|
As of and For the Nine Months Ended September 30, 2018
|
|
As of and For the Nine Months Ended September 30, 2017
|
||||||||||||||||||||
|
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
(1)
|
|
31
|
|
8,435
|
|
12.4%
|
|
$
|
9,880
|
|
|
46.3%
|
|
27
|
|
7,921
|
|
12.8%
|
|
$
|
8,749
|
|
|
47.8%
|
|
Florida
|
|
22
|
|
17,184
|
|
25.3%
|
|
5,790
|
|
|
27.1%
|
|
17
|
|
11,225
|
|
18.2%
|
|
4,839
|
|
|
26.5%
|
||
|
Colorado
|
|
10
|
|
31,448
|
|
46.4%
|
|
2,057
|
|
|
9.7%
|
|
9
|
|
30,170
|
|
48.8%
|
|
2,018
|
|
|
11.0%
|
||
|
Arizona
|
|
6
|
|
6,280
|
|
9.3%
|
|
1,425
|
|
|
6.7%
|
|
6
|
|
6,280
|
|
10.2%
|
|
1,114
|
|
|
6.1%
|
||
|
Oregon
|
|
3
|
|
418
|
|
0.6%
|
|
765
|
|
|
3.6%
|
|
4
|
|
2,313
|
|
3.7%
|
|
887
|
|
|
4.8%
|
||
|
Washington
|
|
1
|
|
746
|
|
1.1%
|
|
596
|
|
|
2.8%
|
|
1
|
|
746
|
|
1.2%
|
|
31
|
|
|
0.2%
|
||
|
Nebraska
|
|
2
|
|
2,559
|
|
3.8%
|
|
435
|
|
|
2.0%
|
|
2
|
|
2,559
|
|
4.2%
|
|
435
|
|
|
2.4%
|
||
|
Michigan
|
|
5
|
|
446
|
|
0.7%
|
|
270
|
|
|
1.3%
|
|
4
|
|
270
|
|
0.4%
|
|
187
|
|
|
1.0%
|
||
|
North Carolina
|
|
2
|
|
310
|
|
0.4%
|
|
115
|
|
|
0.5%
|
|
2
|
|
310
|
|
0.5%
|
|
42
|
|
|
0.2%
|
||
|
TOTALS
|
|
82
|
|
67,826
|
|
100.0%
|
|
$
|
21,333
|
|
|
100.0%
|
|
72
|
|
61,794
|
|
100.0%
|
|
$
|
18,302
|
|
|
100.0%
|
|
(1)
|
According to the California Chapter of the American Society of Farm Managers and Rural Appraisers, there are eight distinct growing regions within California; our farms are spread across
four
of these growing regions.
|
|
|
Carrying Value as of
|
|
As of September 30, 2018
|
||||||||
|
|
September 30, 2018
|
|
December 31, 2017
|
|
Stated Interest
Rates
(1)
(Range; Wtd Avg)
|
|
Maturity Dates
(Range; Wtd Avg)
|
||||
|
Mortgage notes and bonds payable:
|
|
|
|
|
|
|
|
||||
|
Fixed-rate mortgage notes payable
|
$
|
227,529
|
|
|
$
|
208,469
|
|
|
3.16%–5.38%; 3.81%
|
|
6/1/2020–10/1/2043; December 2030
|
|
Fixed-rate bonds payable
|
90,877
|
|
|
84,519
|
|
|
2.80%–4.57%; 3.55%
|
|
12/11/2019–9/13/2028; November 2022
|
||
|
Total mortgage notes and bonds payable
|
318,406
|
|
|
292,988
|
|
|
|
|
|
||
|
Debt issuance costs – mortgage notes and bonds payable
|
(2,264
|
)
|
|
(1,986
|
)
|
|
N/A
|
|
N/A
|
||
|
Mortgage notes and bonds payable, net
|
$
|
316,142
|
|
|
$
|
291,002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Variable-rate revolving lines of credit
|
$
|
100
|
|
|
$
|
10,000
|
|
|
4.59%
|
|
4/5/2024
|
|
|
|
|
|
|
|
|
|
||||
|
Total borrowings, net
|
$
|
316,242
|
|
|
$
|
301,002
|
|
|
|
|
|
|
(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
|
|
$
|
200,000
|
|
(1)
|
1/5/2029
|
|
$
|
126,658
|
|
|
3.30%, fixed through 1/4/2027
|
(2)
|
$
|
63,530
|
|
(3)(4)
|
|
MetLife Lines of Credit
|
|
75,000
|
|
|
4/5/2024
|
|
100
|
|
|
3-month LIBOR + 2.25%
|
(5)
|
74,900
|
|
(3)
|
|||
|
Total principal outstanding
|
|
|
|
$
|
126,758
|
|
|
|
|
|
|
||||||
|
(1)
|
If the aggregate commitment under the MetLife Facility is not fully utilized by
December 31, 2019
, MetLife has the option to be relieved of its obligation to disburse the additional funds under the MetLife Term Notes.
|
|
(2)
|
Represents the blended interest rate as of
September 30, 2018
. 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, 2019
, the MetLife Term Notes are also subject to an unused fee ranging from
0.10%
to
0.20%
on undrawn amounts (based on the balance drawn under the MetLife Term Notes).
|
|
(3)
|
Based on the properties that were pledged as collateral under the MetLife Facility, as of
September 30, 2018
, the maximum additional amount we could draw under the facility was approximately
$13.0 million
.
|
|
(4)
|
Net of amortizing principal payments of approximately
$9.8 million
.
|
|
(5)
|
The interest rate on the MetLife Lines of Credit is subject to a minimum annualized rate of
2.50%
, plus an unused fee ranging from
0.10%
to
0.20%
on undrawn amounts (based on the balance drawn under each line of credit). The interest rate spread will be subject to adjustment on
October 5, 2019
. As of
September 30, 2018
, the interest rate on the MetLife Lines of Credit was
4.59%
.
|
|
Date of Issuance
|
|
Principal Outstanding
|
|
Maturity Dates
|
|
Principal Amortization
|
|
Interest Rate Terms
|
||
|
5/31/2017
|
|
$
|
14,765
|
|
|
2/14/2022 & 2/14/2025
|
|
28.6 years
|
|
3.55% & 3.85%, fixed throughout their respective terms
|
|
Issuer
|
|
Date of
Issuance
|
|
Amount
(1)
|
|
Maturity
Date
|
|
Principal
Amortization
|
|
Interest Rate Terms
(2)
|
||
|
Farm Credit West
|
|
4/11/2018
|
|
$
|
1,473
|
|
|
5/1/2038
|
|
20.5 years
|
|
4.99%, fixed through April 30, 2023 (variable thereafter)
|
|
Farm Credit FL
|
|
7/12/2018
|
|
16,850
|
|
|
8/1/2043
|
|
25.0 years
|
|
5.38%, fixed through July 31, 2025 (variable thereafter)
|
|
|
Farm Credit FL
|
|
7/17/2018
|
|
5,560
|
|
|
8/1/2043
|
|
25.0 years
|
|
5.38%, fixed through July 31, 2025 (variable thereafter)
|
|
|
SWGA Farm Credit
|
|
9/6/2018
|
|
1,560
|
|
|
10/1/2043
|
|
25.0 years
|
|
5.06%, fixed through October 1, 2023 (variable thereafter)
|
|
|
(1)
|
Proceeds from these notes were used for the acquisitions of new farms and to repay existing indebtedness.
|
|
(2)
|
Stated rate is before interest patronage, as described below.
|
|
Issuer
|
|
No. of Loans
Outstanding
|
|
Dates of Issuance
|
|
Maturity Dates
|
|
Principal
Outstanding
|
|
Stated Interest
Rate
(1)
|
|
||
|
Farm Credit CFL
|
|
7
|
|
9/19/2014 – 7/13/2017
|
|
6/1/2020 – 10/1/2040
|
|
$
|
24,103
|
|
|
4.29%
|
(2)
|
|
Farm Credit West
|
|
5
|
|
4/4/2016 – 4/11/2018
|
|
5/1/2037 – 11/1/2041
|
|
25,332
|
|
|
4.08%
|
(3)
|
|
|
CF Farm Credit
|
|
1
|
|
6/14/2017
|
|
7/1/2022
|
|
1,270
|
|
|
4.41%
|
(4)
|
|
|
Farm Credit FL
|
|
3
|
|
8/9/2017 – 7/17/2018
|
|
3/1/2037 – 8/1/2043
|
|
28,042
|
|
|
5.24%
|
(5)
|
|
|
NW Farm Credit
|
|
1
|
|
9/8/2017
|
|
9/1/2024
|
|
5,281
|
|
|
4.41%
|
(6)
|
|
|
SWGA Farm Credit
|
|
1
|
|
9/6/2018
|
|
10/1/2043
|
|
1,560
|
|
|
5.06%
|
(7)
|
|
|
Total
|
|
18
|
|
|
|
|
|
$
|
85,588
|
|
|
|
|
|
(1)
|
Represents the weighted-average, blended rate (before interest patronage, as discussed below) on the respective borrowings as of
September 30, 2018
.
|
|
(2)
|
In April 2018, we received interest patronage of approximately
$142,000
related to interest accrued on loans from Farm Credit CFL during the year ended
December 31, 2017
, which resulted in a
15.1%
reduction (approximately
58
basis points) to the stated interest rates on such borrowings. In April 2017, we received interest patronage related to loans from Farm Credit CFL of approximately
$124,000
.
|
|
(3)
|
In February 2018, we received interest patronage of approximately
$126,000
related to interest accrued on loans from Farm Credit West during the year ended
December 31, 2017
, which resulted in a
19.7%
reduction (approximately
75
basis points) to the stated interest rates on such borrowings. In February 2017, we received interest patronage related to loans from Farm Credit West of approximately
$59,000
.
|
|
(4)
|
In April 2018, we received interest patronage of approximately
$11,000
related to interest accrued on loans from CF Farm Credit during the year ended
December 31, 2017
, which resulted in a
36.6%
reduction (approximately
161
basis points) to the stated interest rates on such borrowings. We did not receive any interest patronage related to loans from CF Farm Credit prior to 2018.
|
|
(5)
|
In April 2018, we received interest patronage of approximately
$27,000
related to interest accrued on loans from Farm Credit FL during the year ended
December 31, 2017
, which resulted in a
24.6%
reduction (approximately
115
basis points) to the stated interest rates on such borrowings. We did not receive any interest patronage related to loans from Farm Credit FL prior to 2018.
|
|
(6)
|
In February 2018, we received interest patronage of approximately
$17,000
related to interest accrued on loans from NW Farm Credit during the year ended
December 31, 2017
, which resulted in a
22.7%
reduction (approximately
100
basis points) to the stated interest rates on such borrowings. We did not receive any patronage related to loans from NW Farm Credit prior to 2018.
|
|
(7)
|
To date, no interest patronage has been received or recorded for this loan, as it was not outstanding during 2017.
|
|
Date of Issuance
|
|
Gross
Proceeds
(1)
|
|
Maturity Dates
|
|
Principal Amortization
|
|
Interest Rate Terms
|
||
|
3/13/2018
|
|
$
|
1,260
|
|
|
3/13/2028
|
|
None
|
|
4.47%, fixed throughout its term
|
|
7/30/2018
|
|
10,356
|
|
(2)
|
7/24/2025
|
|
None
|
|
4.45%, fixed throughout its term
|
|
|
8/17/2018
|
|
7,050
|
|
(2)
|
8/17/2021
|
|
None
|
|
4.06%, fixed throughout its term
|
|
|
9/13/2018
|
|
4,110
|
|
|
9/13/2028
|
|
96.9 years
|
|
4.57%, fixed throughout its term
|
|
|
(1)
|
Except as noted, proceeds from these bonds were used to repay existing indebtedness and for the acquisitions of new farms.
|
|
(2)
|
Proceeds from the issuance of these bonds were used to repay
three
bonds totaling approximately
$16 million
that matured during the
three
months ended
September 30, 2018
. The additional proceeds received of approximately
$1.4 million
were a result of appreciation in value of the underlying collateral since the time of the original bond issuances and were used for general corporate purposes.
|
|
Dates of Issuance
|
|
Initial
Commitment
|
|
Maturity Dates
|
|
Principal
Outstanding
|
|
Stated Interest Rate
(1)
|
|
Undrawn
Commitment
|
|
||||||
|
12/11/2014–9/13/2018
|
|
$
|
125,000
|
|
(2)
|
12/11/2019–9/13/2028
|
|
$
|
90,877
|
|
|
3.55%
|
|
$
|
16,342
|
|
(3)
|
|
(1)
|
Represents the weighted-average interest rate as of
September 30, 2018
.
|
|
(2)
|
If the balance of the Farmer Mac 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
September 30, 2018
, there was
no
additional availability to draw under the Farmer Mac Facility, as
no
additional properties had been pledged as collateral.
|
|
Date of Issuance
|
|
Maturity Date
|
|
Principal Outstanding
|
|
Principal Amortization
|
|
Stated Interest Rate
|
||
|
10/13/2017
|
|
10/1/2022
|
|
$
|
518
|
|
|
25.0 years
|
|
4.59%
|
|
Period
|
|
Scheduled
Principal Payments
|
|||
|
For the remaining three months ending December 31:
|
2018
|
|
$
|
655
|
|
|
For the fiscal years ending December 31:
|
2019
|
|
11,626
|
|
|
|
|
2020
|
|
27,084
|
|
|
|
|
2021
|
|
14,928
|
|
|
|
|
2022
|
|
37,191
|
|
|
|
|
2023
|
|
30,680
|
|
|
|
|
Thereafter
|
|
196,242
|
|
|
|
|
|
|
$
|
318,406
|
|
|
•
|
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.
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Base management fee
(1)(2)
|
$
|
690
|
|
(3)
|
$
|
523
|
|
|
$
|
2,102
|
|
(3)
|
$
|
1,446
|
|
|
Incentive fee
(1)(2)
|
—
|
|
|
261
|
|
|
—
|
|
|
688
|
|
||||
|
Capital gains fee
(1)(2)
|
778
|
|
|
—
|
|
|
778
|
|
|
—
|
|
||||
|
Credits from non-contractual, unconditional, and irrevocable waiver granted by Adviser’s board of directors
(2)
|
(796
|
)
|
|
(54
|
)
|
|
(970
|
)
|
|
(54
|
)
|
||||
|
Total fees to our Adviser
|
$
|
672
|
|
|
$
|
730
|
|
|
$
|
1,910
|
|
|
$
|
2,080
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Administration fee
(1)(2)
|
$
|
387
|
|
(4)
|
$
|
211
|
|
|
$
|
935
|
|
(4)
|
$
|
656
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Selling commissions and dealer-manager fees
(1)(5)
|
$
|
890
|
|
|
$
|
—
|
|
|
$
|
940
|
|
|
$
|
—
|
|
|
Financing fees
(1)(6)
|
57
|
|
|
28
|
|
|
59
|
|
|
30
|
|
||||
|
Total fees to Gladstone Securities
|
$
|
947
|
|
|
$
|
28
|
|
|
$
|
999
|
|
|
$
|
30
|
|
|
(1)
|
Pursuant to the agreements with the respective related-party entities, as discussed above.
|
|
(2)
|
Reflected as a line item on our accompanying Condensed Consolidated Statements of Operations.
|
|
(3)
|
Includes the allocation of approximately
$94,000
and
$176,000
of the total accumulated costs incurred by our Adviser as a result of the crops harvested and sold on the farm operated by Land Advisers during the
three and nine
months ended
September 30, 2018
, respectively, as further described above under “TRS Expense Sharing Agreement.” Excludes an additional
$3,000
and
$31,000
of accumulated costs incurred by our Adviser during the
three and nine
months ended
September 30, 2018
, respectively, pursuant to the TRS Expense Sharing Agreement. Such costs were allocated to crop inventory that was written down to
zero
during the
nine
months ended
September 30, 2018
, and are included within Loss on write-down of inventory on the accompanying Condensed Consolidated Statements of Operations (as discussed in more detail under “TRS Fee Arrangements—TRS Expense Sharing Agreement” above).
|
|
(4)
|
Includes the portion of administration fee that was allocated to Land Advisers (approximately
$18,000
and
$48,000
for each of the
three and nine
months ended
September 30, 2018
, respectively), as further described above under “TRS Administration Fee Allocation.”
|
|
(5)
|
Included within Additional paid-in capital on the accompanying Condensed Consolidated Balance Sheet. Gladstone Securities remitted approximately
$843,000
and
$890,000
of these fees to unrelated third-parties involved in the offering (including participating broker-dealers and wholesalers) during the
three and nine
months ended
September 30, 2018
, respectively.
|
|
(6)
|
Included within Mortgage notes and bonds payable, net on the Condensed Consolidated Balance Sheets and amortized into Interest expense on the Condensed Consolidated Statements of Operations.
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Management fee
|
|
$
|
693
|
|
(1)
|
$
|
666
|
|
|
Capital gains fee
|
|
778
|
|
|
—
|
|
||
|
Credits to fees
(2)
|
|
(796
|
)
|
|
—
|
|
||
|
Other
(3)
|
|
9
|
|
|
16
|
|
||
|
Total due to Adviser
|
|
684
|
|
|
682
|
|
||
|
Administration fee
|
|
340
|
|
(4)
|
258
|
|
||
|
Total due to Administrator
|
|
340
|
|
|
258
|
|
||
|
Total due to related parties
(5)
|
|
$
|
1,024
|
|
|
$
|
940
|
|
|
(1)
|
Includes approximately
$18,000
owed by Land Advisers to our Advisor, pursuant to the TRS Expense Sharing Agreement, as discussed above.
|
|
(2)
|
The credit received from our Adviser during
three
months ended
September 30, 2018
, was granted as a non-contractual, unconditional, and irrevocable waiver to be applied as a credit against the following: (i) the portion of base management fee attributable to our Series B Preferred Stock (as defined in Note 7, “Equity,” and which is included within Total Equity); (ii) the fees incurred by our Adviser on behalf of Land Advisers pursuant to the TRS Expense Sharing Agreement, as discussed above; and (iii) the capital gains fee earned by our Adviser.
|
|
(3)
|
Other fees due to or from related parties primarily relate to miscellaneous general and administrative expenses either paid by our Adviser or Administrator on our behalf or by us on our Adviser’s or Administrator’s behalf.
|
|
(4)
|
Includes approximately
$18.308
owed by Land Advisers to our Administrator, in accordance with the TRS Administration Fee Allocation, as discussed above.
|
|
(5)
|
Reflected as a line item on our accompanying Condensed Consolidated Balance Sheets.
|
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
Issuance
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Series A Term Preferred Stock
(1)
|
|
$
|
0.3984375
|
|
|
$
|
0.3984375
|
|
|
$
|
1.1953125
|
|
|
$
|
1.1953125
|
|
|
Series B Preferred Stock
(2)
|
|
0.375
|
|
|
—
|
|
|
0.500
|
|
|
—
|
|
||||
|
Common Stock
(3)
|
|
0.13305
|
|
|
0.13200
|
|
|
0.39870
|
|
|
0.39150
|
|
||||
|
(1)
|
Treated similar to interest expense on the accompanying Condensed Consolidated Statements of Operations.
|
|
(2)
|
Of the dividends declared on the Series B Preferred Stock by our Board of Directors on
July 10, 2018
, approximately
$49,000
was paid by us (as scheduled) on
October 5, 2018
. The resulting dividend payable is included within Accounts payable and accrued expenses on the accompanying Condensed Consolidated Balance Sheet as of
September 30, 2018
.
|
|
(3)
|
The same amounts were paid as distributions on each OP Unit held by non-controlling limited partners of the Operating Partnership.
|
|
Period
|
|
Estimated Minimum
Lease Payments Due
(1)
|
|||
|
For the remaining three months ending December 31:
|
2018
|
|
$
|
—
|
|
|
For the fiscal years ending December 31:
|
2019
|
|
47
|
|
|
|
|
2020
|
|
47
|
|
|
|
|
2021
|
|
47
|
|
|
|
|
2022
|
|
30
|
|
|
|
|
2023
|
|
30
|
|
|
|
|
Thereafter
|
|
31
|
|
|
|
|
|
|
$
|
232
|
|
|
(1)
|
Annual lease payments are set at the beginning of each year to then-current market rates (as determined by the State of Arizona). The amounts shown above represent estimated amounts based on the lease rates currently in place.
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
(Dollars in thousands, except per-share amounts)
|
||||||||||||||
|
Net income (loss) attributable to common stockholders
|
|
$
|
5,593
|
|
|
$
|
(221
|
)
|
|
$
|
3,551
|
|
|
$
|
158
|
|
|
Weighted average shares of common shares outstanding – basic and diluted
|
|
16,057,957
|
|
|
12,271,925
|
|
|
15,181,760
|
|
|
11,512,968
|
|
||||
|
Earnings (loss) per common share – basic and diluted
|
|
$
|
0.35
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.23
|
|
|
$
|
0.01
|
|
|
Issuance
|
|
Record Date
|
|
Payment Date
|
|
Distribution per Share
|
||
|
Series A Term Preferred Stock:
|
|
October 19, 2018
|
|
October 31, 2018
|
|
$
|
0.1328125
|
|
|
|
|
November 20, 2018
|
|
November 30, 2018
|
|
0.1328125
|
|
|
|
|
|
December 20, 2018
|
|
December 31, 2018
|
|
0.1328125
|
|
|
|
Total Series A Term Preferred Stock Distributions:
|
|
$
|
0.3984375
|
|
||||
|
|
|
|
|
|
|
|
||
|
Series B Preferred Stock:
|
|
October 23, 2018
|
|
October 31, 2018
|
|
$
|
0.125
|
|
|
|
|
November 20, 2018
|
|
November 30, 2018
|
|
0.125
|
|
|
|
|
|
December 26, 2018
|
|
January 3, 2019
|
|
0.125
|
|
|
|
Total Series B Preferred Stock Distributions:
|
|
$
|
0.375
|
|
||||
|
|
|
|
|
|
|
|
||
|
Common Stock:
|
|
October 19, 2018
|
|
October 31, 2018
|
|
$
|
0.04440
|
|
|
|
|
November 20, 2018
|
|
November 30, 2018
|
|
0.04440
|
|
|
|
|
|
December 20, 2018
|
|
December 31, 2018
|
|
0.04440
|
|
|
|
Total Common Stock Distributions:
|
|
$
|
0.13320
|
|
||||
|
|
|
As of and For the
|
|
As of and For the
|
|
Annualized Straight-line Rent as of
|
||||||||||||||||||||
|
|
|
Nine Months Ended September 30, 2018
|
|
Nine Months Ended September 30, 2017
|
|
September 30, 2018
(1)
|
||||||||||||||||||||
|
Revenue Source
|
|
Total
Farmable
Acres
|
|
% of
Total
Farmable
Acres
|
|
Rental
Revenue
|
|
% of
Total Rental
Revenue
|
|
Total
Farmable
Acres
|
|
% of
Total
Farmable
Acres
|
|
Rental
Revenue
|
|
% of
Total Rental
Revenue
|
|
Total Rental
Revenue
|
|
% of
Total Rental
Revenue
|
||||||
|
Annual, biennial, and short-lived perennial crops – fresh produce
(2)
|
|
17,346
|
|
32.2%
|
|
$
|
11,221
|
|
|
52.6%
|
|
14,935
|
|
30.1%
|
|
$
|
10,926
|
|
|
59.7%
|
|
$
|
16,558
|
|
|
55.8%
|
|
Annual, biennial, and short-lived perennial crops – commodity crops
(3)
|
|
30,137
|
|
56.0%
|
|
2,895
|
|
|
13.6%
|
|
28,851
|
|
58.1%
|
|
2,645
|
|
|
14.4%
|
|
4,118
|
|
|
13.9%
|
|||
|
Subtotal – Total annual, biennial, and short-lived perennial crops
|
|
47,483
|
|
88.2%
|
|
14,116
|
|
|
66.2%
|
|
43,786
|
|
88.2%
|
|
13,571
|
|
|
74.1%
|
|
20,676
|
|
|
69.7%
|
|||
|
Permanent (long-lived perennial) crops
(4)
|
|
6,361
|
|
11.8%
|
|
5,823
|
|
|
27.3%
|
|
5,881
|
|
11.8%
|
|
3,272
|
|
|
17.9%
|
|
7,111
|
|
|
24.0%
|
|||
|
Subtotal – Total crops
|
|
53,844
|
|
100.0%
|
|
19,939
|
|
|
93.5%
|
|
49,667
|
|
100.0%
|
|
16,843
|
|
|
92.0%
|
|
27,787
|
|
|
93.7%
|
|||
|
Facilities and other
(5)
|
|
—
|
|
—
|
|
1,394
|
|
|
6.5%
|
|
—
|
|
—
|
|
1,459
|
|
|
8.0%
|
|
1,870
|
|
|
6.3%
|
|||
|
Total
|
|
53,844
|
|
100.0%
|
|
$
|
21,333
|
|
|
100.0%
|
|
49,667
|
|
100.0%
|
|
$
|
18,302
|
|
|
100.0%
|
|
$
|
29,657
|
|
|
100.0%
|
|
(1)
|
Annualized straight-line rent amount is based on the minimum rental payments guaranteed under the lease, as required under GAAP, and excludes contingent rental payments, such as participation rents.
|
|
(2)
|
Includes certain berries and other fruits, such as melons, raspberries, and strawberries; legumes, such as peanuts; 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.
|
|
(3)
|
Includes alfalfa, barley, corn, edible beans, grass, popcorn, soybeans, and wheat.
|
|
(4)
|
Includes almonds, apples, avocados, blackberries, blueberries, cherries, lemons, pistachios, and wine grapes.
|
|
(5)
|
Consists primarily of rental revenue from: (i) farm-related facilities, such as cooling facilities, packinghouses, distribution centers, residential houses for tenant farmers, and other farm-related buildings; (ii) two oil and gas surface area leases on small parcels of two of our properties; and (iii) unimproved or non-farmable acreage on certain of our farms.
|
|
|
|
As of and For the
|
|
As of and For the
|
|
Annualized Straight-
line Rent as of
|
||||||||||||||||||||
|
|
|
Nine Months Ended September 30, 2018
|
|
Nine Months Ended September 30, 2017
|
|
September 30, 2018
(1)
|
||||||||||||||||||||
|
State
|
|
Total
Acres
|
|
% of
Total
Acres
|
|
Total 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
(2)
|
|
8,435
|
|
12.4%
|
|
$
|
9,880
|
|
|
46.3%
|
|
7,921
|
|
12.8%
|
|
$
|
8,749
|
|
|
47.8%
|
|
$
|
13,251
|
|
|
44.7%
|
|
Florida
|
|
17,184
|
|
25.3%
|
|
5,790
|
|
|
27.1%
|
|
11,225
|
|
18.2%
|
|
4,839
|
|
|
26.5%
|
|
9,406
|
|
|
31.7%
|
|||
|
Colorado
|
|
31,448
|
|
46.4%
|
|
2,057
|
|
|
9.7%
|
|
30,170
|
|
48.8%
|
|
2,018
|
|
|
11.0%
|
|
2,743
|
|
|
9.3%
|
|||
|
Arizona
|
|
6,280
|
|
9.3%
|
|
1,425
|
|
|
6.7%
|
|
6,280
|
|
10.2%
|
|
1,114
|
|
|
6.1%
|
|
2,152
|
|
|
7.3%
|
|||
|
Oregon
|
|
418
|
|
0.6%
|
|
765
|
|
|
3.6%
|
|
2,313
|
|
3.7%
|
|
887
|
|
|
4.8%
|
|
511
|
|
|
1.7%
|
|||
|
Washington
|
|
746
|
|
1.1%
|
|
596
|
|
|
2.8%
|
|
746
|
|
1.2%
|
|
31
|
|
|
0.2%
|
|
484
|
|
|
1.6%
|
|||
|
Nebraska
|
|
2,559
|
|
3.8%
|
|
435
|
|
|
2.0%
|
|
2,559
|
|
4.2%
|
|
435
|
|
|
2.4%
|
|
580
|
|
|
2.0%
|
|||
|
Michigan
|
|
446
|
|
0.7%
|
|
270
|
|
|
1.3%
|
|
270
|
|
0.4%
|
|
187
|
|
|
1.0%
|
|
399
|
|
|
1.3%
|
|||
|
North Carolina
|
|
310
|
|
0.4%
|
|
115
|
|
|
0.5%
|
|
310
|
|
0.5%
|
|
42
|
|
|
0.2%
|
|
131
|
|
|
0.4%
|
|||
|
|
|
67,826
|
|
100.0%
|
|
$
|
21,333
|
|
|
100.0%
|
|
61,794
|
|
100.0%
|
|
$
|
18,302
|
|
|
100.0%
|
|
$
|
29,657
|
|
|
100.0%
|
|
(1)
|
Annualized straight-line amount is based on the minimum rental payments guaranteed under the lease, as required under GAAP, and excludes contingent rental payments, such as participation rents.
|
|
(2)
|
According to the California Chapter of the American Society of Farm Managers and Rural Appraisers, there are eight distinct growing regions within California; our farms are spread across
four
of these growing regions.
|
|
Year
|
|
Number of
Expiring
Leases
|
|
Expiring
Leased
Acreage
|
|
% of Total
Acreage
|
|
Rental Revenue for the
Nine Months Ended
September 30, 2018
|
|
% of Total
Rental
Revenue
|
||
|
2018
|
|
5
|
(1)
|
3,949
|
|
5.8%
|
|
$
|
703
|
|
|
3.3%
|
|
2019
|
|
7
|
(2)
|
1,979
|
|
2.9%
|
|
493
|
|
|
2.3%
|
|
|
2020
|
|
10
|
(3)
|
28,774
|
|
42.4%
|
|
5,096
|
|
|
23.9%
|
|
|
2021
|
|
6
|
|
8,396
|
|
12.4%
|
|
1,768
|
|
|
8.3%
|
|
|
2022
|
|
2
|
|
269
|
|
0.4%
|
|
520
|
|
|
2.4%
|
|
|
2023
|
|
5
|
|
5,151
|
|
7.6%
|
|
3,602
|
|
|
16.9%
|
|
|
Thereafter
|
|
24
|
|
19,147
|
|
28.2%
|
|
8,739
|
|
|
41.0%
|
|
|
Other
(4)
|
|
—
|
|
161
|
|
0.3%
|
|
412
|
|
|
1.9%
|
|
|
Totals
|
|
59
|
|
67,826
|
|
100.0%
|
|
$
|
21,333
|
|
|
100.0%
|
|
(1)
|
Includes one oil and gas lease that continues on a
year-to-year
basis, for which we recorded rental revenue of approximately
$8,000
and
$24,000
during the
three and nine
months ended
September 30, 2018
, respectively, and one agricultural lease that was extended for an additional three years (through November 4, 2021) subsequent to
September 30, 2018
(see “Recent Developments—Portfolio Activity—Existing Properties—Leasing Activity” below for further discussion on this and other recent leasing activity).
|
|
(2)
|
Includes one communications services lease and one residential lease, for which we recorded aggregate rental revenues of approximately
$3,000
and
$9,000
during the
three and nine
months ended
September 30, 2018
, respectively.
|
|
(3)
|
Includes one agricultural lease originally scheduled to expire on
April 20, 2020
for which the tenant notified us subsequent to
September 30, 2018
, of its intent to vacate the property effective
October 31, 2018
. We recorded rental revenue of approximately
$28,000
and
85,000
during the
three and nine
months ended
September 30, 2018
, respectively (including approximately
$7,000
and
$20,000
, respectively, of accretion attributable to tenant-funded improvements on the property recorded in prior years).
|
|
(4)
|
Includes one farm that is currently vacant, for which we recorded rental revenue of approximately
$7,000
and
$11,000
during the
three and nine
months ended
September 30, 2018
, respectively, and one farm that was sold during the
three
months ended
September 30, 2018
, for which we recorded rental revenue of approximately
$19,000
and
$401,000
during the
three and nine
months ended
September 30, 2018
, respectively, prior to its sale.
|
|
Property
Name |
|
Property
Location |
|
Acquisition
Date |
|
Total
Acreage |
|
No. of
Farms |
|
Primary
Crop(s) |
|
Lease
Term |
|
Renewal
Options |
|
Total
Purchase Price |
|
Acquisition
Costs (1) |
|
Annualized
Straight-line Rent (2) |
||||||
|
Owl Hammock
|
|
Collier & Hendry, FL
|
|
7/12/2018
|
|
5,630
|
|
5
|
|
Vegetables and Melons
|
|
7.0 years
|
|
2 (5 years)
|
|
$
|
37,350
|
|
|
$
|
192
|
|
|
$
|
2,148
|
|
|
Plantation Road
|
|
Jackson, FL
|
|
9/6/2018
|
|
574
|
|
1
|
|
Peanuts and Melons
|
|
2.3 years
|
|
None
|
|
2,600
|
|
|
35
|
|
|
142
|
|
|||
|
Flint Avenue
|
|
Kings, CA
|
|
9/13/2018
|
|
194
|
|
2
|
|
Cherries
|
|
15.3 years
|
|
1 (5 years)
|
|
6,850
|
|
|
58
|
|
|
523
|
|
|||
|
Sun
nyside Ave
|
|
Madera, CA
|
|
11/1/2018
|
|
951
|
|
1
|
|
Figs and Pistachios
|
|
8.0 years
|
|
2 (5 years)
|
|
23,000
|
|
|
26
|
|
|
1,238
|
|
|||
|
|
|
|
|
|
|
7,349
|
|
9
|
|
|
|
|
|
|
|
$
|
69,800
|
|
|
$
|
311
|
|
|
$
|
4,051
|
|
|
(1)
|
Acquisitions were accounted for as asset acquisitions in accordance with Accounting Standards Codification 360, “Property, Plant, and Equipment.” As such, all acquisition-related costs were capitalized and allocated among the identifiable assets acquired. The figures above represent only costs paid or accrued for as of the date of this filing.
|
|
(2)
|
Annualized straight-line rent is based on the minimum cash rental payments guaranteed under the lease, as required under GAAP, and excludes contingent rental payments, such as participation rents.
|
|
◦
|
On August 28, 2018, we reached an agreement with the current tenant on our
72
-acre farm in Santa Cruz, California, to terminate the lease (which was originally scheduled to expire on
October 31, 2020
) on
October 31, 2018
, and simultaneously entered into a new,
10
-year lease with a new, unrelated third-party tenant. The new lease commenced on
November 1, 2018
, and provides for annualized minimum straight-line rent of approximately
$200,000
, which represents an increase of approximately
$41,000
(approximately
26.0%
) over that of the prior lease.
|
|
◦
|
On August 30, 2018, we amended the lease on our 164-acre farm in Ventura County, California, to exclude certain hillside acreage from the lease. The amendment resulted in a decrease in annualized minimum straight-line rent of approximately
$62,000
(approximately
16.2%
) from that of the original lease.
|
|
◦
|
In October 2018, we reached an agreement with the current tenant on our 61-acre farm in Hillsborough County, Florida, to terminate the lease (which was originally scheduled to expire on
June 30, 2020
) as of June 30, 2018, and entered into a new, one-year lease with a new tenant. The new lease, which commenced on
July 1, 2018
, and expires on
June 30, 2019
, provides for minimum straight line rent of
15,000
which represents a decrease of approximately
$56,000
(approximately
78.8%
) from that of the prior lease (before its termination).
|
|
◦
|
Our lease on three farms in Van Buren County, Michigan, totaling 151 acres expired on
November 4, 2018
, and we have reached an agreement with the current tenant to extend the term of the lease for an additional three years (through November 4, 2021) and amend the rental terms. The new lease is expected to provide for annualized minimum, straight-line rents of approximately
$56,000
, which represents a decrease of approximately
$76,000
(approximately
57.4%
) from that of the prior lease; however, the new lease is also expected to provide for a variable rent component based on the gross crop revenues earned on the farm over a certain threshold. In addition, we anticipate committing to provide up to
$100,000
of total capital for certain improvements to the blueberry bushes and irrigation systems on the farm.
|
|
Lender
(1)
|
|
Date of
Issuance |
|
Principal
Amount
|
|
Maturity
Date |
|
Principal
Amortization |
|
Stated
Interest
Rates
(2)
|
|
Interest Rate Terms(2)
|
||
|
Farm Credit FL
|
|
7/12/2018
|
|
$
|
16,850
|
|
|
8/1/2043
|
|
25.0 years
|
|
5.38%
|
(3)
|
Fixed through July 31, 2025 (variable thereafter)
|
|
Farm Credit FL
|
|
7/17/2018
|
|
5,560
|
|
|
8/1/2043
|
|
25.0 years
|
|
5.38%
|
(3)
|
Fixed through July 31, 2025 (variable thereafter)
|
|
|
Farmer Mac
|
|
7/30/2018
|
|
10,356
|
|
|
7/24/2025
|
|
None
|
|
4.45%
|
|
Fixed throughout its term
|
|
|
Farmer Mac
|
|
8/17/2018
|
|
7,050
|
|
|
8/17/2021
|
|
None
|
|
4.06%
|
|
Fixed throughout its term
|
|
|
SWGA Farm Credit
|
|
9/6/2018
|
|
1,560
|
|
|
10/1/2043
|
|
25.0 years
|
|
5.06%
|
|
Fixed through October 1, 2023 (variable thereafter)
|
|
|
Farmer Mac
|
|
9/13/2018
|
|
4,110
|
|
|
9/13/2028
|
|
96.9 years
|
|
4.57%
|
|
Fixed throughout its term
|
|
|
Farm Credit West
|
|
11/1/2018
|
|
13,800
|
|
|
11/1/2043
|
|
25.0 years
|
|
5.61%
|
(4)
|
Fixed through October 31, 2028 (variable thereafter)
|
|
|
(1)
|
For further discussion on borrowings from each of these lenders, refer to Note 4, “Borrowings,” in the accompanying notes to our condensed consolidated financial statements.
|
|
(2)
|
Where applicable, rate is before interest patronage, or refunded interest.
|
|
(3)
|
In April 2018, we received interest patronage of approximately
$27,000
related to interest accrued on loans from Farm Credit FL during the year ended
December 31, 2017
, which resulted in a
24.6%
reduction (approximately
115
basis points) to the stated interest rates on such borrowings.
|
|
(4)
|
In February 2018, we received interest patronage of approximately
$126,000
related to interest accrued on loans from Farm Credit West during the year ended
December 31, 2017
, which resulted in a
19.7%
reduction (approximately
75
basis points) to the stated interest rates on such borrowings.
|
|
•
|
With regard to the comparison between the
three
months ended
September 30, 2018
versus
2017
:
|
|
◦
|
Same-property basis represents properties owned as of
June 30, 2017
, 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
September 30, 2017
;
|
|
◦
|
Properties acquired subsequent to prior-year period are properties acquired subsequent to
September 30, 2017
(including one farm acquired during the
three
months ended March 31, 2018, which was purchased without a lease in place and was mostly vacant during a majority of the period); and
|
|
◦
|
Disposed of, vacant, or self-operated farms represent properties that were either (i) disposed of during either period presented, (ii) vacant (either wholly or partially) at any point during either period presented, or (iii) operated by a wholly-owned subsidiary of ours (in which case no rental revenue would have been recognized on our consolidated statements of operations). We did not have any vacancies on any properties included in the same-property analysis during either of the
three
months ended
September 30, 2018
or
2017
; however, we did sell one property during the three months ended September 30, 2018. In addition, one of our farms was leased to Land Advisers during a portion of the
three
months ended
September 30, 2018
.
|
|
•
|
With regard to the comparison between the
nine
months ended
September 30, 2018
versus
2017
:
|
|
◦
|
Same-property basis represents properties owned as of
December 31, 2016
, and were not vacant at any point during either period presented;
|
|
◦
|
Properties acquired during the prior-year period are properties acquired during the
nine
months ended
September 30, 2017
;
|
|
◦
|
Properties acquired subsequent to prior-year period are properties acquired subsequent to
September 30, 2017
(including one farm acquired during the
three
months ended March 31, 2018, which was purchased without a lease in place and was mostly vacant during a majority of the period); and
|
|
◦
|
Disposed of, vacant, or self-operated farms represent properties that were either (i) disposed of during either period presented, (ii) vacant (either wholly or partially) at any point during either period presented, or (iii) operated by a wholly-owned subsidiary of ours (in which case no rental revenue would have been recognized on our consolidated statements of operations). We did not have any vacancies on any properties included in the same-property analysis during either of the
nine
months ended
September 30, 2018
or
2017
; however, we did sell one property during the three months ended September 30, 2018. In addition, one of our farms was leased to Land Advisers during the majority of the
nine
months ended
September 30, 2018
.
|
|
|
For the Three Months Ended September 30,
|
|
|
|
|
||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
||||||
|
Operating revenues:
|
|
|
|
|
|
|
|
||||||
|
Rental revenue
|
$
|
8,013
|
|
|
$
|
6,561
|
|
|
$
|
1,452
|
|
|
22.1%
|
|
Tenant recovery revenue
|
2
|
|
|
3
|
|
|
(1
|
)
|
|
(33.3)%
|
|||
|
Other operating revenues
|
2
|
|
|
—
|
|
|
2
|
|
|
NM
|
|||
|
Total operating revenues
|
8,017
|
|
|
6,564
|
|
|
1,453
|
|
|
22.1%
|
|||
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
2,374
|
|
|
2,051
|
|
|
323
|
|
|
15.7%
|
|||
|
Property operating expenses
|
621
|
|
|
267
|
|
|
354
|
|
|
132.6%
|
|||
|
Management, incentive, and capital gains fees, net of credits
|
672
|
|
|
730
|
|
|
(58
|
)
|
|
(7.9)%
|
|||
|
Administration fee
|
387
|
|
|
211
|
|
|
176
|
|
|
83.4%
|
|||
|
General and administrative expenses
|
443
|
|
|
386
|
|
|
57
|
|
|
14.8%
|
|||
|
Other operating expenses
|
175
|
|
|
—
|
|
|
175
|
|
|
NM
|
|||
|
Total operating expenses, net of credits
|
4,672
|
|
|
3,645
|
|
|
1,027
|
|
|
28.2%
|
|||
|
Operating income
|
3,345
|
|
|
2,919
|
|
|
426
|
|
|
14.6%
|
|||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||
|
Other income
|
1
|
|
|
4
|
|
|
(3
|
)
|
|
(75.0)%
|
|||
|
Interest expense
|
(3,082
|
)
|
|
(2,634
|
)
|
|
(448
|
)
|
|
17.0%
|
|||
|
Dividends declared on Series A Term Preferred Stock
|
(458
|
)
|
|
(458
|
)
|
|
—
|
|
|
—%
|
|||
|
Gain (loss) on dispositions of real estate assets, net
|
6,247
|
|
|
(78
|
)
|
|
6,325
|
|
|
8,109.0%
|
|||
|
Loss on write-down of inventory
|
(33
|
)
|
|
—
|
|
|
(33
|
)
|
|
NM
|
|||
|
Total other income (expense), net
|
2,675
|
|
|
(3,166
|
)
|
|
5,841
|
|
|
(184.5)%
|
|||
|
Net income (loss)
|
6,020
|
|
|
(247
|
)
|
|
6,267
|
|
|
(2,537.2)%
|
|||
|
Net (income) loss attributable to non-controlling interests
|
(337
|
)
|
|
26
|
|
|
(363
|
)
|
|
(1,396.2)%
|
|||
|
Net income (loss) attributable to the Company
|
5,683
|
|
|
(221
|
)
|
|
5,904
|
|
|
(2,671.5)%
|
|||
|
Dividends declared on Series B Preferred Stock
|
(90
|
)
|
|
—
|
|
|
(90
|
)
|
|
NM
|
|||
|
Net income (loss) attributable to common stockholders
|
$
|
5,593
|
|
|
$
|
(221
|
)
|
|
5,814
|
|
|
(2,630.8)%
|
|
|
|
For the Nine Months Ended September 30,
|
|
|
|
|
||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
||||||
|
Operating revenues:
|
|
|
|
|
|
|
|
||||||
|
Rental revenue
|
$
|
21,333
|
|
|
$
|
18,302
|
|
|
$
|
3,031
|
|
|
16.6%
|
|
Tenant recovery revenue
|
11
|
|
|
8
|
|
|
3
|
|
|
37.5%
|
|||
|
Other operating revenues
|
7,313
|
|
|
—
|
|
|
7,313
|
|
|
NM
|
|||
|
Total operating revenues
|
28,657
|
|
|
18,310
|
|
|
10,347
|
|
|
56.5%
|
|||
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
6,805
|
|
|
5,123
|
|
|
1,682
|
|
|
32.8%
|
|||
|
Property operating expenses
|
1,381
|
|
|
796
|
|
|
585
|
|
|
73.5%
|
|||
|
Management, incentive, and capital gains fees, net of credits
|
1,910
|
|
|
2,080
|
|
|
(170
|
)
|
|
(8.2)%
|
|||
|
Administration fee
|
935
|
|
|
656
|
|
|
279
|
|
|
42.5%
|
|||
|
General and administrative expenses
|
1,350
|
|
|
1,227
|
|
|
123
|
|
|
10.0%
|
|||
|
Other operating expenses
|
7,673
|
|
|
—
|
|
|
7,673
|
|
|
NM
|
|||
|
Total operating expenses, net of credits
|
20,054
|
|
|
9,882
|
|
|
10,172
|
|
|
102.9%
|
|||
|
Operating income
|
8,603
|
|
|
8,428
|
|
|
175
|
|
|
2.1%
|
|||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||
|
Other income
|
324
|
|
|
190
|
|
|
134
|
|
|
70.5%
|
|||
|
Interest expense
|
(8,728
|
)
|
|
(6,984
|
)
|
|
(1,744
|
)
|
|
25.0%
|
|||
|
Dividends declared on Series A Term Preferred Stock
|
(1,375
|
)
|
|
(1,375
|
)
|
|
—
|
|
|
—%
|
|||
|
Gain (loss) on dispositions of real estate assets, net
|
6,247
|
|
|
(78
|
)
|
|
6,325
|
|
|
8,109.0%
|
|||
|
Property and casualty loss
|
(129
|
)
|
|
—
|
|
|
(129
|
)
|
|
NM
|
|||
|
Loss on write-down of inventory
|
(1,093
|
)
|
|
—
|
|
|
(1,093
|
)
|
|
NM
|
|||
|
Total other expense, net
|
(4,754
|
)
|
|
(8,247
|
)
|
|
3,493
|
|
|
(42.4)%
|
|||
|
Net income (loss)
|
3,849
|
|
|
181
|
|
|
3,668
|
|
|
2,026.5%
|
|||
|
Net (income) loss attributable to non-controlling interests
|
(206
|
)
|
|
(23
|
)
|
|
(183
|
)
|
|
795.7%
|
|||
|
Net income (loss) attributable to the Company
|
3,643
|
|
|
$
|
158
|
|
|
$
|
3,485
|
|
|
2,205.7%
|
|
|
Dividends declared on Series B Preferred Stock
|
(92
|
)
|
|
—
|
|
|
(92
|
)
|
|
NM
|
|||
|
Net income (loss) attributable to common stockholders
|
$
|
3,551
|
|
|
$
|
158
|
|
|
$
|
3,393
|
|
|
2,147.5%
|
|
Rental Revenues
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
||||||||||||||
|
Same-property basis
|
$
|
5,787
|
|
|
$
|
5,891
|
|
|
$
|
(104
|
)
|
|
(1.8
|
)%
|
|
$
|
14,151
|
|
|
$
|
14,142
|
|
|
$
|
9
|
|
|
0.1
|
%
|
|
Participation rents
|
889
|
|
|
—
|
|
|
889
|
|
|
NM
|
|
|
906
|
|
|
—
|
|
|
906
|
|
|
NM
|
|
||||||
|
Properties acquired during prior-year period
|
549
|
|
|
272
|
|
|
277
|
|
|
101.8
|
%
|
|
4,848
|
|
|
2,979
|
|
|
1,869
|
|
|
62.7
|
%
|
||||||
|
Properties acquired subsequent to prior-year period
|
658
|
|
|
—
|
|
|
658
|
|
|
NM
|
|
|
915
|
|
|
—
|
|
|
915
|
|
|
NM
|
|
||||||
|
Disposed of, vacant, or self-operated properties
|
130
|
|
|
398
|
|
|
(268
|
)
|
|
(67.3
|
)%
|
|
513
|
|
|
1,181
|
|
|
(668
|
)
|
|
(56.6
|
)%
|
||||||
|
|
$
|
8,013
|
|
|
$
|
6,561
|
|
|
$
|
1,452
|
|
|
22.1
|
%
|
|
$
|
21,333
|
|
|
$
|
18,302
|
|
|
$
|
3,031
|
|
|
16.6
|
%
|
|
Depreciation and amortization
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
||||||||||||||
|
Same-property basis
|
$
|
1,884
|
|
|
$
|
1,789
|
|
|
$
|
95
|
|
|
5.3
|
%
|
|
$
|
4,317
|
|
|
$
|
4,300
|
|
|
$
|
17
|
|
|
0.4
|
%
|
|
Properties acquired during prior-year period
|
305
|
|
|
161
|
|
|
144
|
|
|
89.4
|
%
|
|
2,011
|
|
|
590
|
|
|
1,421
|
|
|
240.8
|
%
|
||||||
|
Properties acquired subsequent to prior-year period
|
165
|
|
|
—
|
|
|
165
|
|
|
NM
|
|
|
382
|
|
|
—
|
|
|
382
|
|
|
NM
|
|
||||||
|
Disposed of, vacant, or self-operated properties
|
20
|
|
|
101
|
|
|
(81
|
)
|
|
(80.2
|
)%
|
|
95
|
|
|
233
|
|
|
(138
|
)
|
|
(59.2
|
)%
|
||||||
|
|
$
|
2,374
|
|
|
$
|
2,051
|
|
|
$
|
323
|
|
|
15.7
|
%
|
|
$
|
6,805
|
|
|
$
|
5,123
|
|
|
$
|
1,682
|
|
|
32.8
|
%
|
|
Property operating expenses
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
||||||||||||||
|
Same-property basis
|
$
|
570
|
|
|
$
|
230
|
|
|
$
|
340
|
|
|
147.8
|
%
|
|
$
|
705
|
|
|
$
|
607
|
|
|
$
|
98
|
|
|
16.1
|
%
|
|
Properties acquired during prior-year period
|
14
|
|
|
7
|
|
|
7
|
|
|
100.0
|
%
|
|
567
|
|
|
98
|
|
|
469
|
|
|
478.6
|
%
|
||||||
|
Properties acquired subsequent to prior-year period
|
4
|
|
|
—
|
|
|
4
|
|
|
NM
|
|
|
15
|
|
|
—
|
|
|
15
|
|
|
NM
|
|
||||||
|
Disposed of, vacant, or self-operated properties
|
33
|
|
|
30
|
|
|
3
|
|
|
10.0
|
%
|
|
94
|
|
|
91
|
|
|
3
|
|
|
3.3
|
%
|
||||||
|
|
$
|
621
|
|
|
$
|
267
|
|
|
$
|
354
|
|
|
132.6
|
%
|
|
$
|
1,381
|
|
|
$
|
796
|
|
|
$
|
585
|
|
|
73.5
|
%
|
|
|
For the Nine Months Ended September 30,
|
|
|
|
|
|||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|||||||
|
Net change in cash from:
|
|
|
|
|
|
|
|
|||||||
|
Operating activities
|
$
|
8,044
|
|
|
$
|
7,671
|
|
|
$
|
373
|
|
|
4.9
|
%
|
|
Investing activities
|
(48,592
|
)
|
|
(125,288
|
)
|
|
76,696
|
|
|
(61.2
|
)%
|
|||
|
Financing activities
|
40,539
|
|
|
118,937
|
|
|
(78,398
|
)
|
|
(65.9
|
)%
|
|||
|
Net change in Cash and cash equivalents
|
$
|
(9
|
)
|
|
$
|
1,320
|
|
|
$
|
(1,329
|
)
|
|
(100.7
|
)%
|
|
|
|
|
|
Payments Due During the
|
||||||||||||||||
|
|
|
|
|
Remaining Three
Months of |
|
Fiscal Years Ending December 31,
|
||||||||||||||
|
Contractual Obligation
|
|
Total
|
|
2018
|
|
2019 – 2020
|
|
2021 – 2022
|
|
2023+
|
||||||||||
|
Debt obligations
(1)
|
|
$
|
318,506
|
|
|
$
|
655
|
|
|
$
|
38,710
|
|
|
$
|
52,119
|
|
|
$
|
227,022
|
|
|
Interest on debt obligations
(2)
|
|
96,950
|
|
|
1,170
|
|
|
23,414
|
|
|
20,461
|
|
|
51,905
|
|
|||||
|
Term Preferred Stock
(3)
|
|
28,750
|
|
|
—
|
|
|
—
|
|
|
28,750
|
|
|
—
|
|
|||||
|
Term Preferred Stock dividends
(3)
|
|
5,499
|
|
|
458
|
|
|
3,666
|
|
|
1,375
|
|
|
—
|
|
|||||
|
Operating obligations
(4)
|
|
7,085
|
|
|
161
|
|
|
4,924
|
|
|
—
|
|
|
2,000
|
|
|||||
|
Operating lease obligations
(5)
|
|
232
|
|
|
—
|
|
|
94
|
|
|
78
|
|
|
60
|
|
|||||
|
Total
|
|
$
|
457,022
|
|
|
$
|
2,444
|
|
|
$
|
70,808
|
|
|
$
|
102,783
|
|
|
$
|
280,987
|
|
|
(1)
|
Debt obligations include all borrowings (consisting of mortgage notes and bonds payable and our lines of credit) outstanding as of
September 30, 2018
. Maturity dates of these debt obligations range from
December 2019
to
October 2043
.
|
|
(2)
|
Interest on debt obligations includes estimated interest on our revolving equity lines of credit within the MetLife Facility. The balances and interest rates on such revolving equity lines of credit are variable, thus the amounts of interest calculated for purposes of this table were based upon the balances and interest rates in place as of
September 30, 2018
.
|
|
(3)
|
Our Series A Term Preferred Stock has a mandatory redemption date of
September 30, 2021
, and the related dividend payments are treated similar to interest expense on the accompanying Condensed Consolidated Statements of Operations.
|
|
(4)
|
Operating obligations represent commitments outstanding as of
September 30, 2018
, and are based on estimates and assumptions with regard to both amounts and the timing of such amounts. See Note 8, “Commitments and Contingencies,” in the accompanying notes to our condensed consolidated financial statements for further discussion on each of these operating obligations.
|
|
(5)
|
Operating lease obligations represent ground lease payments due on
two
of our Arizona farms (
1,368
total acres), which are leased from the State of Arizona under leases expiring in February 2022 and February 2025, respectively.
|
|
•
|
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 operating results on a period-to-period basis.
|
|
•
|
Acquisition- and disposition-related accounting fees
. Certain auditing and accounting fees we incur are directly related to acquisitions or dispositions and vary depending on the number and complexity of acquisitions or dispositions 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 operating 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. During the three months ended June 30, 2018, we modified our definitions of CFFO and AFFO to exclude the net incremental impact of the farming operations conducted through Land Advisers (including revenues from crop sales, costs of such sales, the incremental management fee earned by our Adviser pursuant to the expense-sharing agreement between our Adviser and Land Advisers, the loss on write-down of inventory, and the credit granted to Land Advisers by our Adviser, collectively, the “Incremental TRS Operations”), as we do not anticipate this to be an ongoing aspect of our core operations. As such, we believe the exclusion of the Incremental TRS Operations improves comparability of our operating results on a period-to-period basis and will apply the same modified definitions of CFFO and AFFO for all prior-year periods presented to provide consistency and better comparability.
|
|
•
|
Rent adjustments.
This adjustment removes the effects of straight-lining rental income, as well as the amortization related to above-market lease values and lease incentives and accretion related to below-market lease values, deferred revenue, and tenant improvements, resulting in rental income reflected on a modified accrual cash basis. In addition to these adjustments, we also modify the calculation of cash rents within our definition of AFFO to provide greater consistency and comparability due to the period-to-period volatility in which cash rents are received. To coincide with our tenants’ harvest seasons, our leases typically provide for cash rents to be paid at various points throughout the lease year, usually annually or semi-annually. As a result, cash rents received during a particular period may not necessarily be comparable to other periods or represent the cash rents indicative of a given lease year. Therefore, we further adjust AFFO to normalize the cash rent received pertaining to a lease year over that respective lease year on a straight-line basis, resulting in cash rent being recognized ratably over the period in which the cash rent is earned.
|
|
•
|
Amortization of debt issuance 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 operating performance of our properties.
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net income (loss)
|
$
|
6,020
|
|
|
$
|
(247
|
)
|
|
$
|
3,849
|
|
|
$
|
181
|
|
|
Plus: Real estate and intangible depreciation and amortization
|
2,374
|
|
|
2,051
|
|
|
6,805
|
|
|
5,123
|
|
||||
|
(Less) plus: (Gain) loss on dispositions of real estate assets, net
|
(6,247
|
)
|
|
78
|
|
|
(6,247
|
)
|
|
78
|
|
||||
|
FFO
|
2,147
|
|
|
1,882
|
|
|
4,407
|
|
|
5,382
|
|
||||
|
Less: Dividends declared on Series B Preferred Stock
|
(90
|
)
|
|
—
|
|
|
(92
|
)
|
|
—
|
|
||||
|
FFO available to common stockholders and OP Unitholders
|
2,057
|
|
|
1,882
|
|
|
4,315
|
|
|
5,382
|
|
||||
|
Plus: Acquisition-related expenses
|
26
|
|
|
22
|
|
|
157
|
|
|
68
|
|
||||
|
Plus: Net acquisition- and disposition-related accounting fees
|
44
|
|
|
47
|
|
|
70
|
|
|
82
|
|
||||
|
Plus: Other charges, net
(1)
|
315
|
|
|
—
|
|
|
1,717
|
|
|
—
|
|
||||
|
CFFO available to common stockholders and OP Unitholders
|
2,442
|
|
|
1,951
|
|
|
6,259
|
|
|
5,532
|
|
||||
|
Net rent adjustment
|
(164
|
)
|
|
(174
|
)
|
|
(578
|
)
|
|
(465
|
)
|
||||
|
Plus: Amortization of debt issuance costs
|
145
|
|
|
130
|
|
|
434
|
|
|
366
|
|
||||
|
AFFO available to common stockholders and OP Unitholders
|
$
|
2,423
|
|
|
$
|
1,907
|
|
|
$
|
6,115
|
|
|
$
|
5,433
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average common shares outstanding – basic and diluted
|
16,057,957
|
|
|
12,271,925
|
|
|
15,181,760
|
|
|
11,512,968
|
|
||||
|
Weighted-average OP Units outstanding
(2)
|
683,527
|
|
|
1,444,435
|
|
|
857,041
|
|
|
1,447,632
|
|
||||
|
Weighted-average total shares outstanding
|
16,741,484
|
|
|
13,716,360
|
|
|
16,038,801
|
|
|
12,960,600
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted FFO per weighted-average total share
|
$
|
0.12
|
|
|
$
|
0.14
|
|
|
$
|
0.27
|
|
|
$
|
0.42
|
|
|
Diluted CFFO per weighted-average total share
|
$
|
0.15
|
|
|
$
|
0.14
|
|
|
$
|
0.39
|
|
|
$
|
0.43
|
|
|
Diluted AFFO per weighted-average total share
|
$
|
0.14
|
|
|
$
|
0.14
|
|
|
$
|
0.38
|
|
|
$
|
0.42
|
|
|
(1)
|
For the
three
months ended
September 30, 2018
, this adjustment consists of the net impact of the Incremental TRS Operations, which was a net loss of approximately
$315,000
. For the
nine
months ended
September 30, 2018
, this adjustment consists of: (i) the net impact of the Incremental TRS Operations, which was a net loss of approximately
$1.6 million
; (ii) a property and casualty loss of approximately
$129,000
recorded during the three months ended March 31, 2018; and (iii) approximately
$34,000
of additional repairs incurred as a result of damage caused to irrigation improvements from a lightning strike on one of our Arizona properties, which repairs were expensed during the three months ended March 31, 2018.
|
|
(2)
|
Represents OP Units held by third parties. As of
September 30, 2018
and
2017
, there were
670,879
and
1,227,383
, respectively, OP Units held by non-controlling limited partners.
|
|
•
|
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 via a full appraisal at least once every three years, with interim values generally being determined by either: (i) a restricted appraisal (a “desk appraisal”) performed by an independent, third-party appraiser, or (ii) 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
|
|
11
|
|
6,894
|
|
4,766
|
|
$
|
57,779
|
|
|
$
|
57,770
|
|
|
10.0%
|
|
Third-party Appraisal
(2)
|
|
71
|
|
60,932
|
|
49,078
|
|
442,140
|
|
|
520,810
|
|
|
90.0%
|
||
|
Total
|
|
82
|
|
67,826
|
|
53,844
|
|
$
|
499,919
|
|
|
$
|
578,580
|
|
|
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)
|
Appraisals performed between
December 2017
and
November 2018
.
|
|
|
|
Range
(Low - High) |
|
Weighted
Average |
||
|
Land Value (per farmable acre)
|
|
$600 – $92,176
|
|
$
|
33,491
|
|
|
Market Rent (per farmable acre)
|
|
$247 – $4,718
|
|
$
|
2,261
|
|
|
Market Capitalization Rate
|
|
3.12% – 5.65%
|
|
4.20%
|
||
|
Total portfolio fair value as of June 30, 2018
|
|
$
|
543,444
|
|
||
|
Plus: Acquisition of eight new farms during the three months ended September 30, 2018
|
|
46,800
|
|
|||
|
Less: Sale of one farm during the three months ended September 30, 2018
|
|
(20,500
|
)
|
|||
|
Plus net value appreciation during the three months ended September 30, 2018:
|
|
|
||||
|
26 farms valued via third-party appraisals
|
$
|
8,836
|
|
|
||
|
Total net appreciation for the three months ended September 30, 2018
|
|
8,836
|
|
|||
|
Total portfolio fair value as of September 30, 2018
|
|
$
|
578,580
|
|
||
|
Total equity per balance sheet
|
|
|
|
$
|
147,200
|
|
||
|
Fair value adjustment for long-term assets:
|
|
|
|
|
||||
|
Less: net cost basis of tangible and intangible real estate holdings
(1)
|
|
$
|
(499,919
|
)
|
|
|
||
|
Plus: estimated fair value of real estate holdings
(2)
|
|
578,580
|
|
|
|
|||
|
Net fair value adjustment for real estate holdings
|
|
|
|
78,661
|
|
|||
|
Fair value adjustment for long-term liabilities:
|
|
|
|
|
||||
|
Plus: book value of aggregate long-term indebtedness
(3)
|
|
347,156
|
|
|
|
|||
|
Less: fair value of aggregate long-term indebtedness
(3)(4)
|
|
(332,348
|
)
|
|
|
|||
|
Net fair value adjustment for long-term indebtedness
|
|
|
|
14,808
|
|
|||
|
Estimated NAV
|
|
|
|
240,669
|
|
|||
|
Less: fair value of Series B Preferred Stock
(5)
|
|
|
|
(9,826
|
)
|
|||
|
Estimated NAV available to common stockholders and OP Unitholders
|
|
|
|
$
|
230,843
|
|
||
|
Total common shares and OP Units outstanding
(6)
|
|
|
|
16,741,495
|
|
|||
|
Estimated NAV per common share and OP Unit
|
|
|
|
$
|
13.79
|
|
||
|
(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 Series A Term Preferred Stock.
|
|
(4)
|
Long-term mortgage notes and bonds payable were valued using a discounted cash flow model. The Series A Term Preferred Stock was valued based on its closing stock price as of
September 30, 2018
.
|
|
(5)
|
Valued at the security’s liquidation value, as discussed above.
|
|
(6)
|
Includes
16,070,616
shares of common stock and
670,879
OP Units held by non-controlling limited partners.
|
|
Estimated NAV per common share and OP Unit as of June 30, 2018
|
|
|
|
$
|
13.51
|
|
||
|
Plus net income per common share
|
|
|
|
0.35
|
|
|||
|
Plus change in valuations:
|
|
|
|
|
||||
|
Net change in unrealized fair value of farmland portfolio
(1)
|
|
$
|
0.03
|
|
|
|
||
|
Net change in unrealized fair value of long-term indebtedness
|
|
0.09
|
|
|
|
|||
|
Net change in valuations
|
|
|
|
0.12
|
|
|||
|
Less distributions
|
|
|
|
(0.13
|
)
|
|||
|
Less net dilutive effect of aggregate equity issuances and OP Unit redemptions
(2)
|
|
|
|
(0.06
|
)
|
|||
|
Estimated NAV per common share and OP Unit as of September 30, 2018
|
|
|
|
$
|
13.79
|
|
||
|
(1)
|
The net change in unrealized fair value of farmland portfolio consists of three components: (i) an increase of
$0.53
due to the net appreciation in value of
26
farms that were valued during the
three
months ended
September 30, 2018
, (ii) an increase of
$0.14
due to the aggregate depreciation and amortization expense recorded during the
three
months ended
September 30, 2018
, and (iii) a decrease of
$0.64
due to capital improvements made on certain properties that have not yet been considered in the determination of the respective properties’ estimated fair values.
|
|
(2)
|
Reflective of shares of our Series B Preferred Stock and common stock issued during the
three
months ended
September 30, 2018
, as well as the redemption of certain OP Units (see Note 7, “Equity,” in the accompanying notes to our condensed consolidated financial statements).
|
|
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
|
|
|
|
|
3.2
|
|
|
|
|
3.3
|
|
|
|
|
3.4
|
|
|
|
|
3.5
|
|
|
|
|
4.1
|
|
|
|
|
4.2
|
|
|
|
|
4.3
|
|
|
|
|
4.4
|
|
|
|
|
31.1
|
|
|
|
|
31.2
|
|
|
|
|
32.1
|
|
|
|
|
32.2
|
|
|
|
|
99.1
|
|
|
|
|
|
|
|
|
|
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 eXtensible Business Reporting Language (XBRL): (i) the Condensed Consolidated Balance Sheets as of September 30, 2018, and December 31, 2017, (ii) the Condensed Consolidated Statements of Operations for the three and nine months ended September 30, 2018, and 2017, (iii) the Condensed Consolidated Statements of Equity for the nine months ended September 30, 2018, and 2017, (iv) the Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2018, and 2017 and (v) the Notes to the Consolidated Financial Statements.
|
|
|
Gladstone Land Corporation
|
||
|
|
|
|
|
|
Date: November 8, 2018
|
By:
|
|
/s/ Lewis Parrish
|
|
|
|
|
Lewis Parrish
|
|
|
|
|
Chief Financial Officer and
Assistant Treasurer
|
|
|
|
|
|
|
Date: November 8, 2018
|
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 |
|---|