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)
|
|
Title of each class
|
|
Trading Symbol(s)
|
|
Name of each exchange on which registered
|
|
Common stock, $0.001 par value per share
|
|
LAND
|
|
The Nasdaq Stock Market, LLC
|
|
6.375% Series A Cumulative Term Preferred Stock, $0.001 par value per share
|
|
LANDP
|
|
The Nasdaq Stock Market, LLC
|
|
Large accelerated filer
|
¨
|
|
|
Accelerated filer
|
x
|
|
Non-accelerated filer
|
¨
|
|
|
Smaller reporting company
|
x
|
|
|
|
|
|
Emerging growth company
|
¨
|
|
|
|
PAGE
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2019
|
|
December 31, 2018
|
||||
|
ASSETS
|
|
|
|
||||
|
Investments in real estate, net
|
$
|
740,608
|
|
|
$
|
538,953
|
|
|
Lease intangibles, net
|
5,257
|
|
|
5,686
|
|
||
|
Cash and cash equivalents
|
3,992
|
|
|
14,730
|
|
||
|
Other assets, net
|
7,170
|
|
|
5,750
|
|
||
|
TOTAL ASSETS
|
$
|
757,027
|
|
|
$
|
565,119
|
|
|
|
|
|
|
||||
|
LIABILITIES AND EQUITY
|
|
|
|
||||
|
LIABILITIES:
|
|
|
|
||||
|
Borrowings under lines of credit
|
$
|
4,100
|
|
|
$
|
100
|
|
|
Notes and bonds payable, net
|
448,004
|
|
|
335,788
|
|
||
|
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, 2019, and December 31, 2018, net
|
28,301
|
|
|
28,124
|
|
||
|
Accounts payable and accrued expenses
|
7,015
|
|
|
9,152
|
|
||
|
Due to related parties, net
|
1,194
|
|
|
945
|
|
||
|
Other liabilities, net
|
15,123
|
|
|
9,957
|
|
||
|
Total liabilities
|
503,737
|
|
|
384,066
|
|
||
|
Commitments and contingencies (Note 7)
|
|
|
|
||||
|
|
|
|
|
||||
|
EQUITY:
|
|
|
|
||||
|
Stockholders’ equity:
|
|
|
|
||||
|
Series B cumulative redeemable preferred stock, $0.001 par value; $25.00 per share liquidation preference; 6,500,000 shares authorized; 3,465,527 shares issued and outstanding as of September 30, 2019; 1,144,393 shares issued and outstanding as of December 31, 2018
|
3
|
|
|
1
|
|
||
|
Common stock, $0.001 par value; 91,500,000 shares authorized; 20,888,075 shares issued and outstanding as of September 30, 2019; 17,891,340 shares issued and outstanding as of December 31, 2018
|
21
|
|
|
18
|
|
||
|
Additional paid-in capital
|
286,562
|
|
|
202,053
|
|
||
|
Accumulated other comprehensive loss
|
(347
|
)
|
|
—
|
|
||
|
Distributions in excess of accumulated earnings
|
(35,344
|
)
|
|
(25,826
|
)
|
||
|
Total stockholders’ equity
|
250,895
|
|
|
176,246
|
|
||
|
Non-controlling interests in Operating Partnership
|
2,395
|
|
|
4,807
|
|
||
|
Total equity
|
253,290
|
|
|
181,053
|
|
||
|
|
|
|
|
||||
|
TOTAL LIABILITIES AND EQUITY
|
$
|
757,027
|
|
|
$
|
565,119
|
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
OPERATING REVENUES:
|
|
|
|
|
|
|
|
||||||||
|
Lease revenues
|
$
|
11,012
|
|
|
$
|
8,015
|
|
|
$
|
27,203
|
|
|
$
|
21,344
|
|
|
Other operating revenues
|
—
|
|
|
2
|
|
|
—
|
|
|
7,313
|
|
||||
|
Total operating revenues
|
11,012
|
|
|
8,017
|
|
|
27,203
|
|
|
28,657
|
|
||||
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization
|
3,419
|
|
|
2,374
|
|
|
8,952
|
|
|
6,805
|
|
||||
|
Property operating expenses
|
536
|
|
|
621
|
|
|
1,939
|
|
|
1,381
|
|
||||
|
Base management fee
|
862
|
|
|
690
|
|
|
2,741
|
|
|
2,102
|
|
||||
|
Capital gains fee
|
—
|
|
|
778
|
|
|
—
|
|
|
778
|
|
||||
|
Administration fee
|
311
|
|
|
387
|
|
|
866
|
|
|
935
|
|
||||
|
General and administrative expenses
|
447
|
|
|
443
|
|
|
1,465
|
|
|
1,350
|
|
||||
|
Other operating expenses
|
—
|
|
|
175
|
|
|
—
|
|
|
7,673
|
|
||||
|
Total operating expenses
|
5,575
|
|
|
5,468
|
|
|
15,963
|
|
|
21,024
|
|
||||
|
Credits to fees from Adviser
|
—
|
|
|
(796
|
)
|
|
(1,542
|
)
|
|
(970
|
)
|
||||
|
Total operating expenses, net of credits to fees
|
5,575
|
|
|
4,672
|
|
|
14,421
|
|
|
20,054
|
|
||||
|
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
|
|
||||||||
|
Other income
|
62
|
|
|
1
|
|
|
937
|
|
|
324
|
|
||||
|
Interest expense
|
(4,401
|
)
|
|
(3,082
|
)
|
|
(11,396
|
)
|
|
(8,728
|
)
|
||||
|
Dividends declared on Series A cumulative term preferred stock
|
(458
|
)
|
|
(458
|
)
|
|
(1,375
|
)
|
|
(1,375
|
)
|
||||
|
(Loss) gain on dispositions of real estate assets, net
|
(134
|
)
|
|
6,247
|
|
|
(154
|
)
|
|
6,247
|
|
||||
|
Property and casualty recovery (loss), net
|
17
|
|
|
—
|
|
|
10
|
|
|
(129
|
)
|
||||
|
Loss on write-down of crop inventory
|
—
|
|
|
(33
|
)
|
|
—
|
|
|
(1,093
|
)
|
||||
|
Total other (expense) income, net
|
(4,914
|
)
|
|
2,675
|
|
|
(11,978
|
)
|
|
(4,754
|
)
|
||||
|
NET INCOME
|
523
|
|
|
6,020
|
|
|
804
|
|
|
3,849
|
|
||||
|
Net income attributable to non-controlling interests
|
(6
|
)
|
|
(337
|
)
|
|
(9
|
)
|
|
(206
|
)
|
||||
|
NET INCOME ATTRIBUTABLE TO THE COMPANY
|
517
|
|
|
5,683
|
|
|
795
|
|
|
3,643
|
|
||||
|
Dividends declared on Series B cumulative redeemable preferred stock
|
(1,161
|
)
|
|
(90
|
)
|
|
(2,655
|
)
|
|
(92
|
)
|
||||
|
NET (LOSS) GAIN ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
(644
|
)
|
|
$
|
5,593
|
|
|
$
|
(1,860
|
)
|
|
$
|
3,551
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(LOSS) GAIN PER COMMON SHARE:
|
|
|
|
|
|
|
|
||||||||
|
Basic and diluted
|
$
|
(0.03
|
)
|
|
$
|
0.35
|
|
|
$
|
(0.10
|
)
|
|
$
|
0.23
|
|
|
WEIGHTED-AVERAGE SHARES OF COMMON STOCK OUTSTANDING:
|
|
|
|
|
|
|
|
||||||||
|
Basic and diluted
|
20,763,615
|
|
|
16,057,957
|
|
|
19,154,744
|
|
|
15,181,760
|
|
||||
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
COMPREHENSIVE INCOME:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to the Company
|
$
|
517
|
|
|
$
|
5,683
|
|
|
$
|
795
|
|
|
$
|
3,643
|
|
|
Change in fair value related to interest rate hedging instruments
|
(347
|
)
|
|
—
|
|
|
(347
|
)
|
|
—
|
|
||||
|
COMPREHENSIVE INCOME ATTRIBUTABLE TO THE COMPANY
|
$
|
170
|
|
|
$
|
5,683
|
|
|
$
|
448
|
|
|
$
|
3,643
|
|
|
|
Three months ended September 30, 2019
|
||||||||||||||||||||||||||||||||||||
|
|
Series B Preferred Stock
|
|
Common Stock
|
|
Additional
Paid-in Capital |
|
Accumulated
Comprehensive
Income
|
|
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 June 30, 2019
|
2,636,068
|
|
|
$
|
3
|
|
|
20,532,770
|
|
|
$
|
21
|
|
|
$
|
263,249
|
|
|
$
|
—
|
|
|
$
|
(31,919
|
)
|
|
231,354
|
|
|
$
|
—
|
|
|
$
|
231,354
|
|
|
|
Issuance of Series B Preferred Stock, net
|
831,579
|
|
|
0
|
|
|
—
|
|
|
—
|
|
|
18,517
|
|
|
—
|
|
|
—
|
|
|
18,517
|
|
|
—
|
|
|
18,517
|
|
||||||||
|
Redemptions of Series B Preferred Stock
|
(2,120
|
)
|
|
0
|
|
|
—
|
|
|
—
|
|
|
(48
|
)
|
|
—
|
|
|
—
|
|
|
(48
|
)
|
|
—
|
|
|
(48
|
)
|
||||||||
|
Issuance of OP Units as consideration in real estate acquisitions, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,276
|
|
|
3,276
|
|
||||||||
|
Issuance of common stock, net
|
—
|
|
|
—
|
|
|
355,305
|
|
|
0
|
|
|
3,996
|
|
|
—
|
|
|
—
|
|
|
3,996
|
|
|
—
|
|
|
3,996
|
|
||||||||
|
Accumulated Other Comprehensive Income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(347
|
)
|
|
—
|
|
|
(347
|
)
|
|
—
|
|
|
(347
|
)
|
||||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
517
|
|
|
517
|
|
|
6
|
|
|
523
|
|
||||||||
|
Dividends—Series B Preferred Stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,161
|
)
|
|
(1,161
|
)
|
|
—
|
|
|
(1,161
|
)
|
||||||||
|
Distributions—OP Units and common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,781
|
)
|
|
(2,781
|
)
|
|
(39
|
)
|
|
(2,820
|
)
|
||||||||
|
Adjustment to non-controlling interests resulting from changes in ownership of the Operating Partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
848
|
|
|
—
|
|
|
—
|
|
|
848
|
|
|
(848
|
)
|
|
—
|
|
||||||||
|
Balance at September 30, 2019
|
3,465,527
|
|
|
$
|
3
|
|
|
20,888,075
|
|
|
$
|
21
|
|
|
$
|
286,562
|
|
|
$
|
(347
|
)
|
|
$
|
(35,344
|
)
|
|
$
|
250,895
|
|
|
$
|
2,395
|
|
|
$
|
253,290
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
Nine months ended September 30, 2019
|
||||||||||||||||||||||||||||||||||||
|
|
Series B Preferred Stock
|
|
Common Stock
|
|
Additional
Paid-in Capital |
|
Accumulated
Comprehensive Income |
|
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, 2018
|
1,144,393
|
|
|
$
|
1
|
|
|
17,891,340
|
|
|
$
|
18
|
|
|
$
|
202,053
|
|
|
$
|
—
|
|
|
$
|
(25,826
|
)
|
|
$
|
176,246
|
|
|
$
|
4,807
|
|
|
$
|
181,053
|
|
|
Issuance of Series B Preferred Stock, net
|
2,330,654
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
51,975
|
|
|
—
|
|
|
—
|
|
|
51,977
|
|
|
—
|
|
|
51,977
|
|
||||||||
|
Redemptions of Series B Preferred Stock
|
(9,520
|
)
|
|
0
|
|
|
—
|
|
|
—
|
|
|
(214
|
)
|
|
—
|
|
|
—
|
|
|
(214
|
)
|
|
—
|
|
|
(214
|
)
|
||||||||
|
Issuance of OP Units as consideration in real estate acquisitions, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,276
|
|
|
3,276
|
|
||||||||
|
Redemption of OP Units
|
—
|
|
|
—
|
|
|
570,879
|
|
|
1
|
|
|
4,714
|
|
|
—
|
|
|
—
|
|
|
4,715
|
|
|
(4,715
|
)
|
|
—
|
|
||||||||
|
Issuance of common stock, net
|
—
|
|
|
—
|
|
|
2,425,856
|
|
|
2
|
|
|
27,143
|
|
|
—
|
|
|
—
|
|
|
27,145
|
|
|
—
|
|
|
27,145
|
|
||||||||
|
Accumulated Other Comprehensive Income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(347
|
)
|
|
—
|
|
|
(347
|
)
|
|
—
|
|
|
(347
|
)
|
||||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
795
|
|
|
795
|
|
|
9
|
|
|
804
|
|
||||||||
|
Dividends—Series B Preferred Stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,655
|
)
|
|
(2,655
|
)
|
|
—
|
|
|
(2,655
|
)
|
||||||||
|
Distributions—OP Units and common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,658
|
)
|
|
(7,658
|
)
|
|
(91
|
)
|
|
(7,749
|
)
|
||||||||
|
Adjustment to non-controlling interests resulting from changes in ownership of the Operating Partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
891
|
|
|
—
|
|
|
—
|
|
|
891
|
|
|
(891
|
)
|
|
—
|
|
||||||||
|
Balance at September 30, 2019
|
3,465,527
|
|
|
$
|
3
|
|
|
20,888,075
|
|
|
$
|
21
|
|
|
$
|
286,562
|
|
|
$
|
(347
|
)
|
|
$
|
(35,344
|
)
|
|
$
|
250,895
|
|
|
$
|
2,395
|
|
|
$
|
253,290
|
|
|
|
Three months ended September 30, 2018
|
||||||||||||||||||||||||||||||||
|
|
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 June 30, 2018
|
20,280
|
|
|
$
|
0
|
|
|
16,023,872
|
|
|
$
|
16
|
|
|
$
|
155,106
|
|
|
$
|
(25,763
|
)
|
|
$
|
129,359
|
|
|
$
|
5,792
|
|
|
$
|
135,151
|
|
|
Issuance of Series B Preferred Stock, net
|
372,768
|
|
|
0
|
|
|
—
|
|
|
—
|
|
|
8,344
|
|
|
—
|
|
|
8,344
|
|
|
—
|
|
|
8,344
|
|
|||||||
|
Redemption of OP Units
|
—
|
|
|
—
|
|
|
46,544
|
|
|
0
|
|
|
432
|
|
|
—
|
|
|
432
|
|
|
(434
|
)
|
|
(2
|
)
|
|||||||
|
Issuance of common stock, net
|
—
|
|
|
—
|
|
|
200
|
|
|
0
|
|
|
4
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
4
|
|
|||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,683
|
|
|
5,683
|
|
|
337
|
|
|
6,020
|
|
|||||||
|
Dividends—Series B Preferred Stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(90
|
)
|
|
(90
|
)
|
|
—
|
|
|
(90
|
)
|
|||||||
|
Distributions—OP Units and common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,135
|
)
|
|
(2,135
|
)
|
|
(92
|
)
|
|
(2,227
|
)
|
|||||||
|
Adjustment to non-controlling interests resulting from changes in ownership of the Operating Partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
57
|
|
|
—
|
|
|
57
|
|
|
(57
|
)
|
|
—
|
|
|||||||
|
Balance at September 30, 2018
|
393,048
|
|
|
$
|
—
|
|
|
16,070,616
|
|
|
$
|
16
|
|
|
$
|
163,943
|
|
|
$
|
(22,305
|
)
|
|
$
|
141,654
|
|
|
$
|
5,546
|
|
|
$
|
147,200
|
|
|
|
Nine months ended September 30, 2018
|
||||||||||||||||||||||||||||||||
|
|
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, 2017
|
—
|
|
|
$
|
—
|
|
|
13,791,574
|
|
|
$
|
14
|
|
|
$
|
129,705
|
|
|
$
|
(19,802
|
)
|
|
$
|
109,917
|
|
|
$
|
8,034
|
|
|
$
|
117,951
|
|
|
Issuance of Series B Preferred Stock, net
|
393,048
|
|
|
0
|
|
|
—
|
|
|
—
|
|
|
8,799
|
|
|
—
|
|
|
8,799
|
|
|
—
|
|
|
8,799
|
|
|||||||
|
Redemption of OP Units
|
—
|
|
|
—
|
|
|
297,811
|
|
|
0
|
|
|
2,460
|
|
|
—
|
|
|
2,460
|
|
|
(2,983
|
)
|
|
(523
|
)
|
|||||||
|
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,
|
||||||
|
|
|
2019
|
|
2018
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
||||
|
Net income
|
|
$
|
804
|
|
|
$
|
3,849
|
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
||||
|
Depreciation and amortization
|
|
8,952
|
|
|
6,805
|
|
||
|
Amortization of debt issuance costs
|
|
461
|
|
|
434
|
|
||
|
Amortization of deferred rent assets and liabilities, net
|
|
(244
|
)
|
|
(272
|
)
|
||
|
Bad debt expense
|
|
24
|
|
|
108
|
|
||
|
Loss (gain) on dispositions of real estate assets, net
|
|
154
|
|
|
(6,247
|
)
|
||
|
Property and casualty (recovery) loss, net
|
|
(10
|
)
|
|
129
|
|
||
|
Loss on write-down of crop inventory
|
|
—
|
|
|
1,093
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
|
||||
|
Crop inventory and other assets, net
|
|
281
|
|
|
(1,274
|
)
|
||
|
Accounts payable and accrued expenses and Due to related parties, net
|
|
(1,586
|
)
|
|
(677
|
)
|
||
|
Other liabilities, net
|
|
5,066
|
|
|
4,096
|
|
||
|
Net cash provided by operating activities
|
|
13,902
|
|
|
8,044
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
||||
|
Acquisition of new real estate assets
|
|
(200,676
|
)
|
|
(31,467
|
)
|
||
|
Capital expenditures on existing real estate assets
|
|
(8,974
|
)
|
|
(17,157
|
)
|
||
|
Proceeds from dispositions of real estate assets
|
|
—
|
|
|
132
|
|
||
|
Change in deposits on real estate acquisitions and investments, net
|
|
(300
|
)
|
|
(100
|
)
|
||
|
Net cash used in investing activities
|
|
(209,950
|
)
|
|
(48,592
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
||||
|
Proceeds from issuance of preferred and common equity
|
|
86,070
|
|
|
34,397
|
|
||
|
Offering costs
|
|
(6,551
|
)
|
|
(1,894
|
)
|
||
|
Payments for redemptions of OP Units
|
|
—
|
|
|
(523
|
)
|
||
|
Redemption of Series B Preferred Stock
|
|
(213
|
)
|
|
—
|
|
||
|
Borrowings from mortgage notes and bonds payable
|
|
120,399
|
|
|
48,218
|
|
||
|
Repayments of mortgage notes and bonds payable
|
|
(7,686
|
)
|
|
(22,800
|
)
|
||
|
Borrowings from lines of credit
|
|
22,900
|
|
|
14,100
|
|
||
|
Repayments of lines of credit
|
|
(18,900
|
)
|
|
(24,000
|
)
|
||
|
Payments of financing fees
|
|
(738
|
)
|
|
(525
|
)
|
||
|
Dividends paid on Series B cumulative redeemable preferred stock
|
|
(2,222
|
)
|
|
(43
|
)
|
||
|
Distributions paid on common stock
|
|
(7,658
|
)
|
|
(6,054
|
)
|
||
|
Distributions paid to non-controlling interests in Operating Partnership
|
|
(91
|
)
|
|
(337
|
)
|
||
|
Net cash provided by financing activities
|
|
185,310
|
|
|
40,539
|
|
||
|
NET DECREASE IN CASH AND CASH EQUIVALENTS
|
|
(10,738
|
)
|
|
(9
|
)
|
||
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
|
14,730
|
|
|
2,938
|
|
||
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
|
$
|
3,992
|
|
|
$
|
2,929
|
|
|
|
|
For the Nine Months Ended September 30,
|
||||||
|
|
|
2019
|
|
2018
|
||||
|
NON-CASH OPERATING, INVESTING, AND FINANCING INFORMATION:
|
|
|
|
|
||||
|
Issuance of non-controlling interests in Operating Partnership in conjunction with acquisitions
|
|
$
|
3,290
|
|
|
$
|
—
|
|
|
Operating lease right-of-use assets included in Other assets, net
|
|
188
|
|
|
—
|
|
||
|
Operating lease liabilities included in Other liabilities, net
|
|
171
|
|
|
—
|
|
||
|
Real estate additions included in Accounts payable and accrued expenses and Due to related parties, net
|
|
1,397
|
|
|
2,656
|
|
||
|
Loss on dispositions of real estate assets, net included in Accounts payable and accrued expenses and Due to related parties, net
|
|
119
|
|
|
87
|
|
||
|
Real estate additions included in Other liabilities, net
|
|
—
|
|
|
136
|
|
||
|
Stock offering and OP Unit issuance costs included in Accounts payable and accrued expenses and Due to related parties, net
|
|
35
|
|
|
100
|
|
||
|
Financing fees included in Accounts payable and accrued expenses and Due to related parties, net
|
|
14
|
|
|
—
|
|
||
|
Escrow proceeds from asset sale used for acquisition of new real estate assets
|
|
|
|
20,500
|
|
|||
|
Lender holdback on loan issuance
|
|
498
|
|
|
—
|
|
||
|
Unrealized loss related to interest rate hedging instrument
|
|
(347
|
)
|
|
|
|||
|
|
|
Three Months Ended September 30, 2018
|
|
Nine Months Ended September 30, 2018
|
||||
|
Sales revenue
(1)
|
|
$
|
2
|
|
|
$
|
7,308
|
|
|
Cost of sales
(2)
|
|
(175
|
)
|
|
(7,673
|
)
|
||
|
(1)
|
Included within Other operating revenues on the accompanying Condensed Consolidated Statements of Operations and Comprehensive Income.
|
|
(2)
|
Included within Other operating expenses on the accompanying Condensed Consolidated Statements of Operations and Comprehensive Income. 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. Also 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 and Comprehensive Income (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
(3)
|
|
41
|
|
13,731
|
|
12,570
|
|
$
|
383,358
|
|
|
$
|
243,763
|
|
|
Florida
|
|
23
|
|
20,770
|
|
16,256
|
|
211,703
|
|
|
133,742
|
|
||
|
Arizona
(4)
|
|
6
|
|
6,280
|
|
5,228
|
|
56,488
|
|
|
21,773
|
|
||
|
Colorado
|
|
10
|
|
31,448
|
|
24,513
|
|
41,317
|
|
|
24,810
|
|
||
|
Nebraska
|
|
3
|
|
3,254
|
|
2,701
|
|
12,758
|
|
|
8,476
|
|
||
|
Michigan
|
|
7
|
|
962
|
|
682
|
|
12,570
|
|
|
7,421
|
|
||
|
Washington
|
|
1
|
|
746
|
|
417
|
|
8,438
|
|
|
5,099
|
|
||
|
Texas
|
|
1
|
|
3,667
|
|
2,219
|
|
8,333
|
|
|
5,280
|
|
||
|
Oregon
|
|
3
|
|
418
|
|
363
|
|
6,150
|
|
|
3,337
|
|
||
|
North Carolina
|
|
2
|
|
310
|
|
295
|
|
2,294
|
|
|
1,238
|
|
||
|
|
|
97
|
|
81,586
|
|
65,244
|
|
$
|
743,409
|
|
|
$
|
454,939
|
|
|
(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. Specifically, includes Investments in real estate, net (excluding improvements paid for by the tenant) and Lease intangibles, net; plus net above-market lease values, lease incentives, and net investments in special-purpose LLCs 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 Sheets.
|
|
(2)
|
Excludes approximately
$2.8 million
of debt issuance costs related to notes and bonds payable, included in Notes and bonds payable, net on the accompanying Condensed Consolidated Balance Sheet.
|
|
(3)
|
Includes ownership in a special-purpose LLC that owns a pipeline conveying water to one of our properties. As of
September 30, 2019
, this investment was valued at approximately
$280,000
and is included within Other assets, net on the accompanying Condensed Consolidated Balance Sheet.
|
|
(4)
|
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
$2.3 million
as of
September 30, 2019
(included in Lease intangibles, net on the accompanying Condensed Consolidated Balance Sheet).
|
|
|
September 30, 2019
|
|
December 31, 2018
|
||||
|
Real estate:
|
|
|
|
||||
|
Land and land improvements
|
$
|
556,557
|
|
|
$
|
417,310
|
|
|
Irrigation and drainage systems
|
96,913
|
|
|
71,583
|
|
||
|
Horticulture
|
91,289
|
|
|
48,894
|
|
||
|
Farm-related facilities
|
20,579
|
|
|
18,510
|
|
||
|
Other site improvements
|
7,097
|
|
|
6,707
|
|
||
|
Real estate, at gross cost
|
772,435
|
|
|
563,004
|
|
||
|
Accumulated depreciation
|
(31,827
|
)
|
|
(24,051
|
)
|
||
|
Real estate, net
|
$
|
740,608
|
|
|
$
|
538,953
|
|
|
|
|
September 30, 2019
|
|
December 31, 2018
|
||||
|
Lease intangibles:
|
|
|
|
|
||||
|
Leasehold interest – land
|
|
$
|
3,498
|
|
|
$
|
3,498
|
|
|
In-place leases
|
|
2,601
|
|
|
2,046
|
|
||
|
Leasing costs
|
|
2,073
|
|
|
1,963
|
|
||
|
Tenant relationships
|
|
414
|
|
|
414
|
|
||
|
Lease intangibles, at cost
|
|
8,586
|
|
|
7,921
|
|
||
|
Accumulated amortization
|
|
(3,329
|
)
|
|
(2,235
|
)
|
||
|
Lease intangibles, net
|
|
$
|
5,257
|
|
|
$
|
5,686
|
|
|
|
|
September 30, 2019
|
|
December 31, 2018
|
||||||||||||
|
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)
|
|
$
|
216
|
|
|
$
|
(115
|
)
|
|
$
|
126
|
|
|
$
|
(18
|
)
|
|
Below-market lease values and other deferred revenue
(2)
|
|
(1,002
|
)
|
|
325
|
|
|
(917
|
)
|
|
202
|
|
||||
|
|
|
$
|
(786
|
)
|
|
$
|
210
|
|
|
$
|
(791
|
)
|
|
$
|
184
|
|
|
(1)
|
Net 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 Lease revenue on the accompanying Condensed Consolidated Statements of Operations and Comprehensive Income.
|
|
(2)
|
Net 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 Lease revenue on the accompanying Condensed Consolidated Statements of Operations and Comprehensive Income.
|
|
Property
Name |
|
Property
Location |
|
Acquisition
Date |
|
Total
Acreage |
|
No. of
Farms |
|
Primary
Crop(s) / Use |
|
Lease
Term |
|
Renewal
Options |
|
Total
Purchase Price |
|
Acquisition
Costs (1) |
|
Annualized
Straight-line Rent (2) |
|
New
Long-term Debt |
||||||||
|
Somerset Road
|
|
Lincoln, NE
|
|
1/22/2019
|
|
695
|
|
1
|
|
Popcorn &
edible beans |
|
4.9 years
|
|
1
(5 years) |
|
$
|
2,400
|
|
|
$
|
28
|
|
|
$
|
126
|
|
|
$
|
1,440
|
|
|
Greenhills Boulevard
(3)
|
|
Madera, CA
|
|
4/9/2019
|
|
928
|
|
1
|
|
Pistachios
|
|
10.6 years
|
|
2
(5 years) |
|
28,550
|
|
|
143
|
|
|
1,721
|
|
|
17,130
|
|
||||
|
Van Buren Trail
|
|
Van Buren, MI
|
|
5/29/2019
|
|
159
|
|
1
|
|
Blueberries
& cranberries |
|
10.6 years
|
|
2
(5 years) |
|
2,682
|
|
|
28
|
|
|
206
|
|
|
1,609
|
|
||||
|
Blue Star Highway
|
|
Allegran &
Van Buren, MI |
|
6/4/2019
|
|
357
|
|
1
|
|
Blueberries
|
|
10.6 years
|
|
2
(5 years) |
|
5,100
|
|
|
31
|
|
|
390
|
|
|
3,060
|
|
||||
|
Yolo County Line Road
|
|
Yolo, CA
|
|
6/13/2019
|
|
542
|
|
1
|
|
Olives for
olive oil |
|
14.6 years
|
|
1
(5 years) |
|
9,190
|
|
|
66
|
|
|
624
|
|
|
5,514
|
|
||||
|
San Juan Grade Road
(4)
|
|
Monterey, CA
|
|
7/11/2019
|
|
324
|
|
1
|
|
Strawberries
& vegetables |
|
0.3 years
|
|
None
|
|
9,000
|
|
|
60
|
|
|
632
|
|
|
5,400
|
|
||||
|
West Citrus Boulevard
(5)
|
|
Martin, FL
|
|
7/22/2019
|
|
3,586
|
|
1
|
|
Water
retention |
|
8.4 years
|
|
2
(10 years) |
|
57,790
|
|
|
503
|
|
|
3,696
|
|
|
37,700
|
|
||||
|
Sutter Avenue I
(3)(6)
|
|
Fresno, CA
|
|
8/16/2019
|
|
1,011
|
|
1
|
|
Pistachios
|
|
8.2 years
|
|
2
(5 years) |
|
33,000
|
|
|
139
|
|
|
2,106
|
|
|
16,500
|
|
||||
|
Las Posas Road
(7)
|
|
Ventura, CA
|
|
8/28/2019
|
|
413
|
|
3
|
|
Sod & vegetables
|
|
3.3 years
|
|
1
(2 years) |
|
21,320
|
|
|
67
|
|
|
1,283
|
|
|
12,792
|
|
||||
|
Withers Road
(8)
|
|
Napa, CA
|
|
8/29/2019
|
|
366
|
|
1
|
|
Wine grapes
|
|
10.3 years
|
|
2
(10 years) |
|
32,000
|
|
|
77
|
|
|
2,256
|
|
|
19,254
|
|
||||
|
|
|
|
|
|
|
8,381
|
|
12
|
|
|
|
|
|
|
|
$
|
201,032
|
|
|
$
|
1,142
|
|
|
$
|
13,040
|
|
|
$
|
120,399
|
|
|
(1)
|
Includes approximately
$63,000
of aggregate external legal fees associated with negotiating and originating the leases associated with these acquisitions, which costs were expensed in the period incurred.
|
|
(2)
|
Annualized straight-line rent is based on the minimum cash rental payments guaranteed under the applicable leases, as required under GAAP, and excludes contingent rental payments, such as participation rents.
|
|
(3)
|
Leases provide for a participation rent component based on the gross crop revenues earned on the respective farms. The rent figures above represent only the minimum cash guaranteed under the respective leases.
|
|
(4)
|
In connection with the acquisition of this property, we executed a
6
-year, follow-on lease with a new tenant that will commence upon the expiration of the 4-month lease executed on the date of acquisition. The follow-on lease includes one,
4
-year extension option and provides for minimum annualized straight-line rents of approximately
$606,000
. In connection with the follow-on lease, we committed to provide up to
$100,000
for certain irrigation improvements on the property.
|
|
(5)
|
As partial consideration for the acquisition of this property, we issued
288,303
OP Units, constituting an aggregate fair value of approximately
$3.3 million
as of the acquisition date.
|
|
(6)
|
In connection with the acquisition of this property, we also acquired an ownership in a related LLC, the sole purpose of which is to own and maintain a pipeline conveying water to this and other neighboring properties. Our acquired ownership equated to an
11.75%
interest in the LLC and was valued at approximately
$280,000
at the time of acquisition and is included within Other assets, net on the accompanying Condensed Consolidated Balance Sheets. As our investment in the LLC is deemed to constitute “significant influence,” we have accounted for this investment under the equity method. From the commencement of our ownership in the LLC through
September 30, 2019
, there was no material income or loss recognized by the LLC; thus, no net income or loss was recorded by us during the three months ended
September 30, 2019
.
|
|
(7)
|
In connection with this acquisition, we executed
two
separate lease agreements with
two
different, unrelated third-party tenants. The lease term of
3.3 years
represents the weighted-average term of the
two
leases. In addition, pursuant to one of these lease agreements, we committed to provide up to
$1.0 million
for certain irrigation improvements on the property.
|
|
(8)
|
In connection with the acquisition of this property, we committed to provide up to approximately
$4.0 million
as additional compensation, contingent upon the County of Napa approving the planting of additional vineyards on up to
47
acres of the property by February 25, 2020. We are currently unable to estimate when this approval will be obtained, if at all. If approval is obtained, we have also committed to contribute up to
$40,000
per approved acre for the development of such vineyards. As provided for in the lease, we will earn additional rent on all of the aforementioned costs, if any, incurred by us.
|
|
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
|
|
|
196
|
|
|
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
|
|
|
$
|
360
|
|
|
$
|
2,963
|
|
|
$
|
30,813
|
|
|
(1)
|
Annualized straight-line rent is based on the minimum cash rental payments guaranteed under the applicable 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 provide 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).
|
|
Acquisition Period
|
|
Land and Land
Improvements
|
|
Irrigation &
Drainage
Systems
|
|
Horticulture
|
|
Farm-
related
Facilities
|
|
Other Site Improvements
|
|
In-
place
Leases
|
|
Leasing
Costs
|
|
Below Market Leases
(1)
|
|
Investment in LLC
(2)
|
|
Total
Purchase
Price
|
||||||||||||||||||||
|
2019 Acquisitions
|
|
$
|
138,245
|
|
|
$
|
17,804
|
|
|
$
|
41,739
|
|
|
$
|
2,014
|
|
|
$
|
358
|
|
|
$
|
560
|
|
|
$
|
118
|
|
|
$
|
(85
|
)
|
|
$
|
280
|
|
|
$
|
201,032
|
|
|
2018 Acquisitions
|
|
44,749
|
|
|
1,548
|
|
|
4,288
|
|
|
123
|
|
|
—
|
|
|
626
|
|
|
511
|
|
|
—
|
|
|
—
|
|
|
51,845
|
|
||||||||||
|
(1)
|
Included within Other liabilities, net on the accompanying Condensed Consolidated Balance Sheets.
|
|
(2)
|
Included within Other assets, net on the accompanying Condensed Consolidated Balance Sheets.
|
|
|
|
Weighted-Average Amortization
Period (in Years)
|
||
|
Intangible Assets and Liabilities
|
|
2019
|
|
2018
|
|
In-place leases
|
|
1.9
|
|
7.0
|
|
Leasing costs
|
|
3.0
|
|
7.1
|
|
All intangible assets and liabilities
|
2.1
|
|
7.1
|
|
|
|
|
|
|
PRIOR LEASES
|
|
NEW LEASES
|
|||||||||
|
Farm
Locations |
Number
of
Leases
|
Total
Farm
Acres
|
|
Total
Annualized
Straight-line
Rent
(1)
|
# of Leases
with
Participation
Rents
|
Lease
Structures
(# of NNN
/ NN)
(2)
|
|
Total
Annualized Straight-line Rent (1) |
Wtd. Avg.
Term
(Years) |
# of Leases
with Participation Rents |
Lease
Structures (# of NNN / NN) (2) |
||||
|
AZ, CA,
FL, MI, NE |
16
|
7,364
|
|
$
|
3,527
|
|
1
|
10 / 6
|
|
$
|
3,804
|
|
4.0
|
3
|
10 / 6
|
|
(1)
|
Annualized straight-line rent is based on the minimum cash rental payments guaranteed under the applicable leases (presented on an annualized basis), as required under GAAP, and excludes contingent rental payments, such as participation rents.
|
|
(2)
|
“NNN” refers to leases under triple-net lease arrangements, and “NN” refers to leases under partial-net lease arrangements. For a description of each of these types of lease arrangements, see “
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations—Overview—Leases—General
.”
|
|
|
|
Future Lease Payments
(1)
|
||||||
|
Period
|
|
September 30, 2019
|
|
December 31, 2018
|
||||
|
2019
|
|
$
|
7,338
|
|
|
$
|
30,290
|
|
|
2020
|
|
40,972
|
|
|
26,917
|
|
||
|
2021
|
|
33,045
|
|
|
20,980
|
|
||
|
2022
|
|
31,602
|
|
|
19,775
|
|
||
|
2023
|
|
31,903
|
|
|
19,413
|
|
||
|
Thereafter
|
|
123,243
|
|
|
59,934
|
|
||
|
|
|
$
|
268,103
|
|
|
$
|
177,309
|
|
|
(1)
|
Excludes variable rent payments, such as potential rent increases that are based on CPI or future contingent rents based on a percentage of the gross revenues earned on the respective farms.
|
|
|
|
As of and For the nine months ended September 30, 2019
|
|
As of and For the nine months ended September 30, 2018
|
||||||||||||||||||||
|
State
|
|
Number
of
Farms
|
|
Total
Acres
|
|
% of
Total
Acres
|
|
Lease
Revenue
|
|
% of Total
Lease
Revenue
|
|
Number
of Farms |
|
Total
Acres |
|
% of
Total Acres |
|
Lease
Revenue |
|
% of Total
Lease Revenue |
||||
|
California
(1)
|
|
41
|
|
13,731
|
|
16.8%
|
|
$
|
13,872
|
|
|
51.0%
|
|
31
|
|
8,435
|
|
12.4%
|
|
$
|
9,887
|
|
|
46.3%
|
|
Florida
|
|
23
|
|
20,770
|
|
25.5%
|
|
7,785
|
|
|
28.6%
|
|
22
|
|
17,184
|
|
25.3%
|
|
5,790
|
|
|
27.1%
|
||
|
Colorado
|
|
10
|
|
31,448
|
|
38.5%
|
|
2,126
|
|
|
7.8%
|
|
10
|
|
31,448
|
|
46.4%
|
|
2,057
|
|
|
9.7%
|
||
|
Arizona
|
|
6
|
|
6,280
|
|
7.7%
|
|
1,609
|
|
|
5.9%
|
|
6
|
|
6,280
|
|
9.3%
|
|
1,429
|
|
|
6.7%
|
||
|
Michigan
|
|
7
|
|
962
|
|
1.2%
|
|
394
|
|
|
1.4%
|
|
5
|
|
446
|
|
0.7%
|
|
270
|
|
|
1.3%
|
||
|
Texas
|
|
1
|
|
3,667
|
|
4.5%
|
|
386
|
|
|
1.4%
|
|
—
|
|
—
|
|
—%
|
|
—
|
|
|
—%
|
||
|
Washington
|
|
1
|
|
746
|
|
0.9%
|
|
383
|
|
|
1.4%
|
|
1
|
|
746
|
|
1.1%
|
|
596
|
|
|
2.8%
|
||
|
Oregon
|
|
3
|
|
418
|
|
0.5%
|
|
264
|
|
|
1.0%
|
|
3
|
|
418
|
|
0.6%
|
|
765
|
|
|
3.6%
|
||
|
North Carolina
|
|
2
|
|
310
|
|
0.4%
|
|
259
|
|
|
1.0%
|
|
2
|
|
310
|
|
0.4%
|
|
115
|
|
|
0.5%
|
||
|
Nebraska
|
|
3
|
|
3,254
|
|
4.0%
|
|
125
|
|
|
0.5%
|
|
2
|
|
2,559
|
|
3.8%
|
|
435
|
|
|
2.0%
|
||
|
TOTALS
|
|
97
|
|
81,586
|
|
100.0%
|
|
$
|
27,203
|
|
|
100.0%
|
|
82
|
|
67,826
|
|
100.0%
|
|
$
|
21,344
|
|
|
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
six
of these growing regions.
|
|
|
Carrying Value as of
|
|
As of September 30, 2019
|
||||||||
|
|
September 30, 2019
|
|
December 31, 2018
|
|
Stated Interest
Rates
(1)
(Range; Wtd Avg)
|
|
Maturity Dates
(Range; Wtd Avg)
|
||||
|
Notes and bonds payable:
|
|
|
|
|
|
|
|
||||
|
Fixed-rate notes payable
|
$
|
360,459
|
|
|
$
|
247,249
|
|
|
3.16%–5.70%; 4.08%
|
|
6/1/2020–8/1/2044; June 2032
|
|
Fixed-rate bonds payable
|
90,380
|
|
|
90,877
|
|
|
2.80%–4.57%; 3.55%
|
|
12/11/2019–9/13/2028; November 2022
|
||
|
Total notes and bonds payable
|
450,839
|
|
|
338,126
|
|
|
|
|
|
||
|
Debt issuance costs – notes and bonds payable
|
(2,835
|
)
|
|
(2,338
|
)
|
|
N/A
|
|
N/A
|
||
|
Notes and bonds payable, net
|
$
|
448,004
|
|
|
$
|
335,788
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Variable-rate revolving lines of credit
|
$
|
4,100
|
|
|
$
|
100
|
|
|
4.29%–4.54%; 4.29%
|
|
4/5/2024
|
|
|
|
|
|
|
|
|
|
||||
|
Total borrowings, net
|
$
|
452,104
|
|
|
$
|
335,888
|
|
|
|
|
|
|
(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
|
|
$
|
138,408
|
|
|
3.35%, fixed through 1/4/2027
|
(2)
|
$
|
47,030
|
|
(3)
|
|
MetLife Lines of Credit
|
|
75,000
|
|
|
4/5/2024
|
|
4,100
|
|
|
3-month LIBOR + 2.00%–2.25%
|
(4)
|
70,900
|
|
(3)
|
|||
|
Total principal outstanding
|
|
|
|
$
|
142,508
|
|
|
|
|
|
|
||||||
|
(1)
|
If the aggregate commitment under this 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, 2019
. 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, 2019
, the maximum additional amount we could draw under the facility was approximately
$18.9 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 ranging from
0.10%
to
0.20%
on undrawn amounts (based on the balance drawn under each line of credit).
|
|
Issuer
|
|
Date of
Issuance
|
|
Amount
|
|
Maturity
Date
|
|
Principal
Amortization
|
|
Interest Rate Terms
(1)
|
||
|
Premier Farm Credit, FLCA
|
|
2/7/2019
|
|
$
|
1,440
|
|
|
11/1/2043
|
|
25.0 years
|
|
5.45%, fixed through October 31, 2023 (variable thereafter)
|
|
GreenStone Farm Credit Services
|
|
7/11/2019
|
|
1,609
|
|
|
8/1/2044
|
|
25.0 years
|
|
5.00%, fixed through June 30, 2029 (variable thereafter)
|
|
|
GreenStone Farm Credit Services
|
|
7/11/2019
|
|
3,060
|
|
|
8/1/2044
|
|
25.0 years
|
|
5.00%, fixed through June 30, 2029 (variable thereafter)
|
|
|
Farm Credit West, FLCA
|
|
7/11/2019
|
|
5,400
|
|
|
5/1/2044
|
|
24.5 years
|
|
4.24%, fixed through July 31, 2026 (variable thereafter)
|
|
|
Farm Credit of Central Florida, ACA
|
|
7/22/2019
|
|
31,850
|
|
|
7/1/2027
|
|
25.2 years
|
|
5.05%, fixed throughout term
|
|
|
Farm Credit of Central Florida, ACA
|
|
7/22/2019
|
|
5,850
|
|
|
7/1/2027
|
|
None (interest only)
|
|
5.05%, fixed throughout term
|
|
|
Farm Credit West, FLCA
|
|
8/28/2019
|
|
12,792
|
|
|
5/1/2044
|
|
24.5 years
|
|
3.84%, fixed through August 31, 2026 (variable thereafter)
(2)
|
|
|
American AgCredit, ACA
|
|
8/29/2019
|
|
19,254
|
|
|
10/1/2039
|
|
20.0 years
|
|
3.84%, fixed through August 31, 2029 (variable thereafter)
|
|
|
(1)
|
Stated rate is before interest patronage, as described below.
|
|
(2)
|
Loan originally issued as a variable-rate loan and was converted to a fixed-rate loan effective September 1, 2019.
|
|
Date of Issuance
|
|
Amount
|
|
Maturity Date
|
|
Principal Amortization
|
|
Interest Rate Terms
|
||
|
6/17/2019
|
|
$
|
17,130
|
|
|
7/1/2029
|
|
25.0 years
|
|
4.00%, fixed throughout term
|
|
Date of Issuance
|
|
Amount
|
|
Maturity Date
|
|
Principal Amortization
|
|
Interest Rate Terms
|
||
|
7/10/2019
|
|
$
|
5,514
|
|
|
6/1/2029
|
|
25.0 years
|
|
1-Month LIBOR + 1.75%
(1)
|
|
(1)
|
In connection with securing this loan and to hedge our exposure to the above variable interest rate, we entered into an interest rate swap agreement in which we agreed to pay a fixed interest rate to our counterparty of
4.04%
through June 1, 2029. See “
—Interest Rate Swap Agreement
” below for additional information on this swap agreement.
|
|
Period
|
|
Scheduled
Principal Payments
|
|||
|
For the remaining three months ending December 31:
|
2019
|
|
$
|
4,825
|
|
|
For the fiscal years ending December 31:
|
2020
|
|
30,682
|
|
|
|
|
2021
|
|
19,075
|
|
|
|
|
2022
|
|
41,867
|
|
|
|
|
2023
|
|
35,658
|
|
|
|
|
2024
|
|
26,765
|
|
|
|
|
Thereafter
|
|
291,967
|
|
|
|
|
|
|
$
|
450,839
|
|
|
•
|
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.
|
|
Aggregate Notional Amount
|
|
Aggregate Fair Value Asset
|
|
Aggregate Fair Value Liability
|
||||||
|
$
|
5,514
|
|
|
$
|
—
|
|
|
$
|
347
|
|
|
|
Three Months Ended September 30, 2019
|
|
Nine Months Ended September 30, 2019
|
||||
|
Derivative in cash flow hedging relationship:
|
|
|
|
||||
|
Interest rate swap
|
$
|
347
|
|
|
$
|
347
|
|
|
Total
|
$
|
347
|
|
|
$
|
347
|
|
|
Derivative Type
|
|
Balance Sheet Location
|
|
Derivative Liability Fair Value
|
||
|
Derivatives Designated as Hedging Instruments:
|
|
|
|
|
||
|
Interest rate swap
|
|
Other liabilities, net
|
|
$
|
347
|
|
|
Total
|
|
|
|
$
|
347
|
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
||||||||
|
Base management fee
(1)(2)
|
$
|
862
|
|
|
$
|
690
|
|
(3)
|
$
|
2,741
|
|
|
$
|
2,102
|
|
(3)
|
|
Capital gains fee
(1)(2)
|
—
|
|
|
778
|
|
|
—
|
|
|
778
|
|
|
||||
|
Credits from non-contractual, unconditional, and irrevocable waiver granted by Adviser’s board of directors
(2)
|
—
|
|
|
(796
|
)
|
|
(1,542
|
)
|
|
(970
|
)
|
|
||||
|
Total fees to our Adviser, net
|
$
|
862
|
|
|
$
|
672
|
|
|
$
|
1,199
|
|
|
$
|
1,910
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Administration fee
(1)(2)
|
$
|
311
|
|
|
$
|
387
|
|
(4)
|
$
|
866
|
|
|
$
|
935
|
|
(4)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Selling Commissions and Dealer-Manager Fees
(1)(5)
|
$
|
1,657
|
|
|
$
|
890
|
|
|
$
|
4,781
|
|
|
$
|
940
|
|
|
|
Financing fees
(1)(6)
|
160
|
|
|
57
|
|
|
188
|
|
|
59
|
|
|
||||
|
Total fees to Gladstone Securities
|
$
|
1,817
|
|
|
$
|
947
|
|
|
$
|
4,969
|
|
|
$
|
999
|
|
|
|
(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 and Comprehensive Income.
|
|
(3)
|
Includes the allocation of approximately
$15,000
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
.”
|
|
(4)
|
Includes the portion of administration fee that was allocated to Land Advisers (approximately
$18,000
and
$48,000
for 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 Sheets. Through
September 30, 2019
, Gladstone Securities has remitted approximately
93.9%
of these fees to unrelated third-parties involved in the offering (including participating broker-dealers and wholesalers).
|
|
(6)
|
Included within Notes and bonds payable, net on the Condensed Consolidated Balance Sheets and amortized into Interest expense on the Condensed Consolidated Statements of Operations and Comprehensive Income. Through
September 30, 2019
, the total amount of financing fees paid to Gladstone Securities represented approximately
0.14%
of the total financings secured during since the Financing Arrangement Agreement has been in place.
|
|
|
September 30, 2019
|
|
December 31, 2018
|
|
||||
|
Due from Gladstone Securities
(1)
|
$
|
38
|
|
|
$
|
20
|
|
|
|
|
|
|
|
|
||||
|
Base management fee
|
862
|
|
|
736
|
|
|
||
|
Capital gains fee
(2)
|
—
|
|
|
(150
|
)
|
|
||
|
Credits to fees
(3)
|
—
|
|
|
(44
|
)
|
|
||
|
Other
(4)
|
21
|
|
|
63
|
|
|
||
|
Total due to Adviser
|
883
|
|
|
605
|
|
|
||
|
Administration fee
|
311
|
|
|
340
|
|
(5)
|
||
|
Total due to Administrator
|
311
|
|
|
340
|
|
|
||
|
Total due to related parties
(6)
|
$
|
1,194
|
|
|
$
|
945
|
|
|
|
(1)
|
Other amounts due from Gladstone Securities generally represent costs for certain sales, promotional, or marketing services related to the offering of the Series B Preferred Stock paid for by us on behalf of Gladstone Securities. As of
September 30, 2019
and
December 31, 2018
, such amounts are included within Other assets, net on our accompanying Condensed Consolidated Balance Sheets.
|
|
(2)
|
The credit to the capital gains fee as of
December 31, 2018
, was a result of capital losses recorded in connection with dispositions of certain real estate assets during year ended
December 31, 2018
, which resulted in a reduction of the capital gains fee accrued for earlier in fiscal year 2018.
|
|
(3)
|
The credits received from our Adviser during the
three
months ended
September 30, 2019
, and
December 31, 2018
, were granted as non-contractual, unconditional, and irrevocable waivers to be applied as credits against the base management fee.
|
|
(4)
|
Other amounts due to or from our Adviser primarily relate to miscellaneous general and administrative expenses either paid by our Adviser on our behalf or by us on our Adviser’s behalf. The balance owed to our Adviser as of
December 31, 2018
, includes premium payments for certain insurance policies made by our Adviser on our behalf.
|
|
(5)
|
Includes approximately
$9,000
owed by Land Advisers to our Administrator as of
December 31, 2018
, in accordance with the TRS Administration Fee Allocation, as discussed above.
|
|
(6)
|
Reflected as a line item on our accompanying Condensed Consolidated Balance Sheets.
|
|
Farm
Location
|
|
Farm
Gross
Acreage
|
|
Total
Commitment
|
|
Obligated
Completion
Date
(1)
|
|
Amount Expended
or Accrued as of
September 30, 2019
|
||||
|
Salinas, CA
|
|
324
|
|
$
|
100
|
|
|
Q4 2019
|
|
$
|
—
|
|
|
Ventura, CA
|
|
413
|
|
1,000
|
|
|
Q1 2020
|
|
100
|
|
||
|
Santa Barbara, CA
|
|
361
|
|
4,000
|
|
(2)
|
Q1 2020
|
|
1,725
|
|
||
|
Madera, CA
|
|
928
|
|
500
|
|
(2)
|
Q2 2020
|
|
176
|
|
||
|
Columbia, OR
|
|
200
|
|
1,800
|
|
(2)
|
Q4 2020
|
|
1,023
|
|
||
|
Hillsborough, FL
|
|
55
|
|
2,250
|
|
(2)
|
Q2 2021
|
|
—
|
|
||
|
Collier & Hendry, FL
|
|
5,630
|
|
2,000
|
|
(2)
|
Q2 2025
|
|
—
|
|
||
|
(1)
|
Our obligation to provide capital to fund these improvements does not extend beyond these respective dates.
|
|
(2)
|
Pursuant to contractual agreements, we will earn additional rent on the cost of these capital improvements as the funds are disbursed by us.
|
|
Operating lease right-of-use assets
(1)
|
|
$
|
188
|
|
|
Operating lease liabilities
(2)
|
|
$
|
171
|
|
|
|
|
|
||
|
Weighted-average remaining lease term (years)
|
|
4.8
|
|
|
|
Weighted-average discount rate
|
|
4.20
|
%
|
|
|
(1)
|
Operating lease right-of-use assets are shown net of accrued lease payments of approximately
$17,000
and are included within Other assets, net on the accompanying Condensed Consolidated Balance Sheet.
|
|
(2)
|
Included within Other liabilities, net on the accompanying Condensed Consolidated Balance Sheet.
|
|
|
|
Future Lease Payments
(1)
|
||||||
|
Period
|
|
September 30, 2019
|
|
December 31, 2018
|
||||
|
2019
|
|
$
|
—
|
|
|
$
|
47
|
|
|
2020
|
|
47
|
|
|
47
|
|
||
|
2021
|
|
47
|
|
|
47
|
|
||
|
2022
|
|
30
|
|
|
30
|
|
||
|
2023
|
|
30
|
|
|
30
|
|
||
|
Thereafter
|
|
31
|
|
|
31
|
|
||
|
Total undiscounted lease payments
|
|
185
|
|
|
232
|
|
||
|
Less: imputed interest
|
|
(14
|
)
|
|
—
|
|
||
|
Present value of lease payments
|
|
$
|
171
|
|
|
$
|
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.
|
|
Fiscal
Year
|
|
OP Units
Tendered for
Redemption
|
|
Shares of
Common
Stock Issued
|
|
OP Units
Redeemed
with Cash
|
|
Aggregate
Cash
Payment
|
|
Aggregate
Cash Paid
per OP Unit
|
||||
|
Three months ended September 30, 2019
|
|
0
|
|
0
|
|
0
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Nine months ended September 30, 2019
|
|
570,879
|
|
570,879
|
|
0
|
|
—
|
|
|
—
|
|
||
|
Period
|
|
Number of
Shares Sold
|
|
Weighted-average
Offering Price
per Share
|
|
Gross Proceeds
|
|
Net Proceeds
(1)
|
||||||
|
Three months ended September 30, 2019
|
|
831,579
|
|
$
|
24.64
|
|
|
$
|
20,487
|
|
|
$
|
18,711
|
|
|
Nine months ended September 30, 2019
|
|
2,330,654
|
|
24.68
|
|
|
57,529
|
|
|
52,440
|
|
|||
|
(1)
|
Net of selling commissions and dealer-manager fees borne by us.
|
|
Period
|
|
Number of
Shares Sold
|
|
Weighted-average
Offering Price
Per Share
|
|
Gross Proceeds
|
|
Net Proceeds
(1)
|
||||||
|
Three months ended September 30, 2019
|
|
78,008
|
|
$
|
12.01
|
|
|
$
|
937
|
|
|
$
|
923
|
|
|
Nine months ended September 30, 2019
|
|
148,559
|
|
12.32
|
|
|
1,830
|
|
|
1,802
|
|
|||
|
(1)
|
Net of underwriting commissions and discounts.
|
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
Issuance
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
Series A Term Preferred Stock
(1)
|
|
$
|
0.3984375
|
|
|
$
|
0.3984375
|
|
|
$
|
1.1953125
|
|
|
$
|
1.1953125
|
|
|
Series B Preferred Stock
(2)
|
|
0.375
|
|
|
0.375
|
|
|
1.125
|
|
|
0.500
|
|
||||
|
Common Stock
(3)
|
|
0.13365
|
|
|
0.13305
|
|
|
0.40050
|
|
|
0.39870
|
|
||||
|
(1)
|
Treated similar to interest expense on the accompanying Condensed Consolidated Statements of Operations and Comprehensive Income.
|
|
(2)
|
Of the dividends declared on the Series B Preferred Stock by our Board of Directors on
July 9, 2019
, approximately
$433,000
was paid (as scheduled) by us on
October 3, 2019
. The resulting dividend payable is included within Accounts payable and accrued expenses on the accompanying Condensed Consolidated Balance Sheets as of
September 30, 2019
.
|
|
(3)
|
The same amounts were paid as distributions on each OP Unit held by non-controlling limited partners.
|
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
Fixed lease payments
(1)
|
|
$
|
10,131
|
|
|
$
|
7,124
|
|
|
$
|
26,236
|
|
|
$
|
20,427
|
|
|
Variable lease payments
(2)
|
|
881
|
|
|
891
|
|
|
967
|
|
|
917
|
|
||||
|
Lease revenues, net
(3)
|
|
$
|
11,012
|
|
|
$
|
8,015
|
|
|
$
|
27,203
|
|
|
$
|
21,344
|
|
|
(1)
|
Fixed lease payments include contractual rents under lease agreements with tenants recognized on a straight-line basis over the respective lease terms and includes the amortization of above-market lease values and lease incentives and the accretion of below-market lease values and other deferred revenue.
|
|
(2)
|
Variable lease payments include participation rents, which are generally based on a percentage of the gross crop revenues earned on the farm, and reimbursements of certain property operating expenses by tenants. Participation rents are generally recognized when all contingencies have been resolved and when actual results become known or estimable, enabling us to estimate and/or measure our share of such gross revenues. During the
three and nine
months ended
September 30, 2019
, we recorded participation rents of approximately
$848,000
and
$875,000
, respectively, and reimbursements of certain property operating expenses by tenants of approximately
$33,000
and
$93,000
, respectively. During the
three and nine
months ended
September 30, 2018
, we recorded participation rents of approximately
$889,000
and
$906,000
, respectively, and reimbursements of certain property operating expenses by tenants of approximately
$2,000
and
$11,000
, respectively.
|
|
(3)
|
Reflected as a line item on our accompanying Condensed Consolidated Statements of Operations and Comprehensive Income.
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(Dollars in thousands, except per-share amounts)
|
||||||||||||||
|
Net (loss) earnings attributable to common stockholders
|
$
|
(644
|
)
|
|
$
|
5,593
|
|
|
$
|
(1,860
|
)
|
|
$
|
3,551
|
|
|
Weighted average shares of common shares outstanding – basic and diluted
|
20,763,615
|
|
|
16,057,957
|
|
|
19,154,744
|
|
|
15,181,760
|
|
||||
|
(Loss) earnings per common share – basic and diluted
|
$
|
(0.03
|
)
|
|
$
|
0.35
|
|
|
$
|
(0.10
|
)
|
|
$
|
0.23
|
|
|
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) |
||||||
|
Highway 17
(3)
|
|
Hayes, NE
|
|
10/7/2019
|
|
2,561
|
|
3
|
|
Corn, soybeans,
& edible beans |
|
0.2 years
|
|
None
|
|
$
|
9,690
|
|
|
$
|
39
|
|
|
$
|
489
|
|
|
Indian Highway
(4)
|
|
Hayes & Hitchcock, NE
|
|
10/7/2019
|
|
1,289
|
|
2
|
|
Corn, soybeans,
& edible beans |
|
0.3 years
|
|
None
|
|
5,000
|
|
|
39
|
|
|
788
|
|
|||
|
Sutter Avenue II
|
|
Fresno, CA
|
|
11/1/2019
|
|
1,098
|
|
1
|
|
Pistachios
|
|
8.0 years
|
|
2 (5 Years)
|
|
37,000
|
|
|
68
|
|
|
2,365
|
|
|||
|
|
|
|
|
|
|
4,948
|
|
6
|
|
|
|
|
|
|
|
$
|
51,690
|
|
|
$
|
146
|
|
|
$
|
3,642
|
|
|
(1)
|
Acquisitions will be accounted for as asset acquisitions in accordance with ASC 360. 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 applicable lease, as required under GAAP, and excludes contingent rental payments, such as participation rents.
|
|
(3)
|
In connection with the acquisition of this property, we executed a
10
-year, follow-on lease with a new, unrelated third-party tenant that will commence upon the expiration of the 3-month lease executed on the date of acquisition. The follow-on lease provides for minimum annualized straight-line rents of approximately
$630,000
, plus a participation rent component based on the gross revenues earned on the farm. In addition, the farm is expected to be converted to organic farmland by 2021.
|
|
(4)
|
In connection with this acquisition, we executed a
4
-month leaseback agreement with the seller that provides for a fixed rental payment of
$250,000
. In addition, we also executed a
10
-year, follow-on lease with a new tenant that will commence upon the expiration of the 4-month leaseback agreement. The follow-on lease provides for minimum annualized straight-line rents of approximately
$372,000
, plus a participation rent component based on the gross revenues earned on the farm. In addition, the farm is expected to be converted to organic farmland by 2021.
|
|
|
|
|
|
PRIOR LEASES
|
|
NEW LEASES
|
|||||||||
|
Farm
Locations |
Number
of
Leases
|
Total
Farm
Acres
|
|
Total
Annualized
Straight-line
Rent
(1)
|
# of Leases
with
Participation
Rents
|
Lease
Structures
(# of NNN
/ NN)
(2)
|
|
Total
Annualized Straight-line Rent (1) |
Wtd. Avg.
Term
(Years) |
# of Leases
with Participation Rents |
Lease
Structures (# of NNN / NN) (2) |
||||
|
AZ, CA, FL
|
5
|
5,177
|
|
$
|
5,104
|
|
None
|
1 / 4
|
|
$
|
5,850
|
|
7.0
|
None
|
0 / 5
|
|
(1)
|
Annualized straight-line rent is based on the minimum cash rental payments guaranteed under the applicable leases (presented on an annualized basis), as required under GAAP, and excludes contingent rental payments, such as participation rents.
|
|
(2)
|
“NNN” refers to leases under triple-net lease arrangements, and “NN” refers to leases under partial-net lease arrangements. For a description of each of these types of lease arrangements, see “
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations—Overview—Leases—General
.”
|
|
Issuer
|
|
Date of
Issuance
|
|
Amount
|
|
Maturity
Date
|
|
Principal
Amortization
|
|
Interest Rate Terms
|
||
|
Rabo AgriFinance, LLC
|
|
10/16/2019
|
|
$
|
5,739
|
|
|
10/1/2029
|
|
25.0 years
|
|
1-Month LIBOR + 1.75%
(1)
|
|
Rabo AgriFinance, LLC
|
|
10/16/2019
|
|
3,045
|
|
|
10/1/2029
|
|
25.0 years
|
|
1-Month LIBOR + 1.75%
(1)
|
|
|
Diversified Financial Services, LLC
|
|
10/17/2019
|
|
976
|
|
|
10/17/2026
|
|
7.0 years
|
|
4.75%, fixed throughout its term
|
|
|
Metropolitan Life Insurance Company
(2)
|
|
11/1/2019
|
|
25,500
|
|
|
1/5/2029
|
|
28.6 years
|
|
3.81%, fixed through January 4, 2027 (variable thereafter)
|
|
|
(1)
|
In connection with each of these loans, we entered into interest rate swap agreements in which we will pay a fixed interest rate to our counterparty of
3.67%
through October 1, 2029.
|
|
(2)
|
Loan was issued under the MetLife Credit Facility, as defined in Note 4, “
Borrowings
,” in these notes to our condensed consolidated financial statements.
|
|
Type of Issuance
|
|
Number of
Shares Sold
|
|
Weighted Average Offering Price
Per Share
|
|
Gross Proceeds
|
|
Net Proceeds
(1)
|
||||||
|
Series B Preferred Stock
|
|
244,778
|
|
$
|
24.82
|
|
|
$
|
6,076
|
|
|
$
|
5,508
|
|
|
Common Stock – ATM Program
|
|
48,583
|
|
12.01
|
|
|
583
|
|
|
574
|
|
|||
|
(1)
|
Net of Selling Commissions and Dealer-Manager Fees or underwriting commissions and discounts (in each case, as applicable)
|
|
Issuance
|
|
Record Date
|
|
Payment Date
|
|
Distribution per Share
|
||
|
Series A Term Preferred Stock:
|
|
October 22, 2019
|
|
October 31, 2019
|
|
$
|
0.1328125
|
|
|
|
|
November 19, 2019
|
|
November 29, 2019
|
|
0.1328125
|
|
|
|
|
|
December 19, 2019
|
|
December 31, 2019
|
|
0.1328125
|
|
|
|
Total Series A Term Preferred Stock Distributions:
|
|
$
|
0.3984375
|
|
||||
|
|
|
|
|
|
|
|
||
|
Series B Preferred Stock:
|
|
October 23, 2019
|
|
October 31, 2019
|
|
$
|
0.125
|
|
|
|
|
November 27, 2019
|
|
December 5, 2019
|
|
0.125
|
|
|
|
|
|
December 26, 2019
|
|
January 3, 2020
|
|
0.125
|
|
|
|
Total Series B Preferred Stock Distributions:
|
|
$
|
0.375
|
|
||||
|
|
|
|
|
|
|
|
||
|
Common Stock:
|
|
October 22, 2019
|
|
October 31, 2019
|
|
$
|
0.04460
|
|
|
|
|
November 19, 2019
|
|
November 29, 2019
|
|
0.04460
|
|
|
|
|
|
December 19, 2019
|
|
December 31, 2019
|
|
0.04460
|
|
|
|
Total Common Stock Distributions:
|
|
$
|
0.13380
|
|
||||
|
|
|
As of and For the nine months ended September 30, 2019
|
|
As of and For the nine months ended September 30, 2018
|
||||||||||||||||||||
|
State
|
|
Number
of
Farms
|
|
Total
Acres
|
|
% of
Total
Acres
|
|
Lease
Revenue
|
|
% of Total
Lease
Revenue
|
|
Number
of Farms |
|
Total
Acres |
|
% of
Total Acres |
|
Lease
Revenue |
|
% of Total
Lease Revenue |
||||
|
California
(1)
|
|
41
|
|
13,731
|
|
16.8%
|
|
$
|
13,872
|
|
|
51.0%
|
|
31
|
|
8,435
|
|
12.4%
|
|
$
|
9,887
|
|
|
46.3%
|
|
Florida
|
|
23
|
|
20,770
|
|
25.5%
|
|
7,785
|
|
|
28.6%
|
|
22
|
|
17,184
|
|
25.3%
|
|
5,790
|
|
|
27.1%
|
||
|
Colorado
|
|
10
|
|
31,448
|
|
38.5%
|
|
2,126
|
|
|
7.8%
|
|
10
|
|
31,448
|
|
46.4%
|
|
2,057
|
|
|
9.7%
|
||
|
Arizona
|
|
6
|
|
6,280
|
|
7.7%
|
|
1,609
|
|
|
5.9%
|
|
6
|
|
6,280
|
|
9.3%
|
|
1,429
|
|
|
6.7%
|
||
|
Michigan
|
|
7
|
|
962
|
|
1.2%
|
|
394
|
|
|
1.4%
|
|
5
|
|
446
|
|
0.7%
|
|
270
|
|
|
1.3%
|
||
|
Texas
|
|
1
|
|
3,667
|
|
4.5%
|
|
386
|
|
|
1.4%
|
|
—
|
|
—
|
|
—%
|
|
—
|
|
|
—%
|
||
|
Washington
|
|
1
|
|
746
|
|
0.9%
|
|
383
|
|
|
1.4%
|
|
1
|
|
746
|
|
1.1%
|
|
596
|
|
|
2.8%
|
||
|
Oregon
|
|
3
|
|
418
|
|
0.5%
|
|
264
|
|
|
1.0%
|
|
3
|
|
418
|
|
0.6%
|
|
765
|
|
|
3.6%
|
||
|
North Carolina
|
|
2
|
|
310
|
|
0.4%
|
|
259
|
|
|
1.0%
|
|
2
|
|
310
|
|
0.4%
|
|
115
|
|
|
0.5%
|
||
|
Nebraska
|
|
3
|
|
3,254
|
|
4.0%
|
|
125
|
|
|
0.5%
|
|
2
|
|
2,559
|
|
3.8%
|
|
435
|
|
|
2.0%
|
||
|
TOTALS
|
|
97
|
|
81,586
|
|
100.0%
|
|
$
|
27,203
|
|
|
100.0%
|
|
82
|
|
67,826
|
|
100.0%
|
|
$
|
21,344
|
|
|
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
six
of these growing regions.
|
|
Year
|
|
Number of
Expiring
Leases
|
|
Expiring
Leased
Acreage
|
|
% of Total
Acreage
|
|
Lease Revenues for the
Nine Months Ended
September 30, 2019
|
|
% of Total
Lease
Revenues
|
||
|
2019
|
|
2
|
|
4,906
|
|
6.0%
|
|
$
|
539
|
|
|
2.0%
|
|
2020
|
|
13
|
(1)
|
32,684
|
|
40.1%
|
|
5,463
|
|
|
20.1%
|
|
|
2021
|
|
11
|
(2)
|
8,921
|
|
10.9%
|
|
1,907
|
|
|
7.0%
|
|
|
2022
|
|
4
|
|
330
|
|
0.4%
|
|
701
|
|
|
2.6%
|
|
|
2023
|
|
7
|
|
6,032
|
|
7.4%
|
|
3,533
|
|
|
13.0%
|
|
|
Thereafter
|
|
34
|
|
28,706
|
|
35.2%
|
|
14,967
|
|
|
55.0%
|
|
|
Other
(3)
|
|
7
|
|
7
|
|
—%
|
|
93
|
|
|
0.3%
|
|
|
Totals
|
|
78
|
|
81,586
|
|
100.0%
|
|
$
|
27,203
|
|
|
100.0%
|
|
(1)
|
Subsequent to
September 30, 2019
, two leases originally scheduled to expire during 2020 were extended through 2025 and 2028, respectively. Collectively, these two leases accounted for approximately 46.4% of the total lease revenues derived from 2020 lease expirations in the table above. See Note 11, “
Subsequent Events—Leasing Activity
,” within the notes to our accompanying condensed consolidated financial statements for additional information on these and other lease extensions.
|
|
(2)
|
Subsequent to
September 30, 2019
, one lease originally scheduled to expire during 2021 was extended through 2029 and 2028, respectively. See Note 11, “
Subsequent Events—Leasing Activity
,” within the notes to our accompanying condensed consolidated financial statements for additional information on this and other lease extensions.
|
|
(3)
|
Consists of ancillary leases (e.g., oil, gas, and mineral leases, telecommunications leases, etc.) with varying expirations on certain of our farms.
|
|
Property
Name |
|
Property
Location |
|
Acquisition
Date |
|
Total
Acreage |
|
No. of
Farms |
|
Primary
Crop(s)
/ Use
|
|
Lease
Term |
|
Renewal
Options |
|
Total
Purchase Price |
|
Acquisition
Costs (1) |
|
Annualized
Straight-line Rent (2) |
||||||
|
San Juan Grade Road
(3)
|
|
Monterey, CA
|
|
7/11/2019
|
|
324
|
|
1
|
|
Strawberries
& vegetables |
|
0.3 years
|
|
None
|
|
$
|
9,000
|
|
|
$
|
60
|
|
|
$
|
632
|
|
|
West Citrus Boulevard
(4)
|
|
Martin, FL
|
|
7/22/2019
|
|
3,586
|
|
1
|
|
Water
retention |
|
8.4 years
|
|
2
(10 years) |
|
57,790
|
|
|
503
|
|
|
3,696
|
|
|||
|
Sutter Avenue I
(5)(6)
|
|
Fresno, CA
|
|
8/16/2019
|
|
1,011
|
|
1
|
|
Pistachios
|
|
8.2 years
|
|
2
(5 years) |
|
33,000
|
|
|
139
|
|
|
2,106
|
|
|||
|
Las Posas Road
(7)
|
|
Ventura, CA
|
|
8/28/2019
|
|
413
|
|
1
|
|
Sod & Vegetables
|
|
3.3 years
|
|
1
(2 years) |
|
21,320
|
|
|
67
|
|
|
1,283
|
|
|||
|
Withers Road
(8)
|
|
Napa, CA
|
|
8/29/2019
|
|
366
|
|
1
|
|
Wine Grapes
|
|
10.3 years
|
|
2
(10 years) |
|
32,000
|
|
|
77
|
|
|
2,256
|
|
|||
|
Highway 17
(9)
|
|
Hayes, NE
|
|
10/7/2019
|
|
2,561
|
|
3
|
|
Corn, soybeans,
& edible beans |
|
0.2 years
|
|
None
|
|
9,690
|
|
|
39
|
|
|
489
|
|
|||
|
Indian Highway
(10)
|
|
Hayes & Hitchcock, NE
|
|
10/7/2019
|
|
1,289
|
|
2
|
|
Corn, soybeans,
& edible beans |
|
0.3 years
|
|
None
|
|
5,000
|
|
|
39
|
|
|
788
|
|
|||
|
Sutter Avenue II
|
|
Fresno, CA
|
|
11/1/2019
|
|
1,098
|
|
1
|
|
Pistachios
|
|
8.0 years
|
|
2
(5 Years) |
|
37,000
|
|
|
68
|
|
|
2,365
|
|
|||
|
|
|
|
|
|
|
10,648
|
|
11
|
|
|
|
|
|
|
|
$
|
204,800
|
|
|
$
|
992
|
|
|
$
|
13,615
|
|
|
(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 (other than external legal fees associated with negotiating and originating the leases associated with the acquisitions, which costs were expensed in the period incurred) 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.
|
|
(3)
|
In connection with the acquisition of this property, we executed a 6-year, follow-on lease with a new tenant that will commence upon the expiration of the 4-month lease executed on the date of acquisition. The follow-on lease includes one, 4-year extension option and provides for minimum annualized straight-line rents of approximately $606,000.
|
|
(4)
|
As partial consideration for the acquisition of this property, we issued 288,303 OP Units, constituting an aggregate fair value of approximately $3.3 million as of the acquisition date.
|
|
(5)
|
Lease provides for a participation rent component based on the gross crop revenues earned on the farm. The rent figure above represents only the minimum cash guaranteed under the lease.
|
|
(6)
|
In connection with the acquisition of this property, we also acquired an ownership in a related LLC, the sole purpose of which is to own and maintain a pipeline conveying water to this and other neighboring properties. Our acquired ownership equated to an 11.75% interest in the LLC and was valued at approximately
$280,000
at the time of acquisition and is included within Other assets, net on the accompanying Condensed Consolidated Balance Sheets. As our investment in the LLC is deemed to constitute “significant influence,” we have accounted for this investment under the equity method. From the commencement of our ownership in the LLC through
September 30, 2019
, there was no material income or loss recognized by the LLC; thus, no net income or loss was recorded by us during the three months ended
September 30, 2019
.
|
|
(7)
|
In connection with this acquisition, we executed two separate lease agreements with two different, unrelated third-party tenants. The lease term of 3.3 years represents the weighted-average lease term of the two leases. In addition, pursuant to one of these lease agreements, we committed to provide up to
$1.0 million
for certain irrigation improvements on the property.
|
|
(8)
|
In connection with the acquisition of this property, we committed to provide up to approximately $4.0 million as additional compensation, contingent upon the County of Napa approving the planting of additional vineyards on up to 47 acres of the property by February 25, 2020. We are currently unable to estimate when this approval will be obtained, if at all. If approval is obtained, we have also committed to contribute up to $40,000 per approved acre for the development of such vineyards. As provided for in the lease, we will earn additional rent on all of the aforementioned costs, if any, incurred by us.
|
|
(9)
|
In connection with the acquisition of this property, we executed a 10-year, follow-on lease with a new, unrelated third-party tenant that will commence upon the expiration of the 3-month lease executed on the date of acquisition. The follow-on lease provides for minimum annualized straight-line rents of approximately $630,000, plus a participation rent component based on the gross revenues earned on the farm. In addition, the farm is expected to be converted to organic farmland by 2021.
|
|
(10)
|
In connection with this acquisition, we executed a 4-month leaseback agreement with the seller that provides for a fixed rental payment of $250,000. In addition, we also executed a 10-year, follow-on lease with a new tenant that will commence upon the expiration of the 4-month leaseback agreement. The follow-on lease provides for minimum annualized straight-line rents of approximately $372,000, plus a participation rent component based on the gross revenues earned on the farm. In addition, the farm is expected to be converted to organic farmland by 2021.
|
|
|
|
|
|
PRIOR LEASES
|
|
NEW LEASES
|
|||||||||
|
Farm
Locations |
Number
of
Leases
|
Total
Farm
Acres
|
|
Total
Annualized
Straight-line
Rent
(1)
|
# of Leases
with
Participation
Rents
|
Lease
Structures
(# of NNN
/ NN)
(2)
|
|
Total
Annualized Straight-line Rent (1) |
Wtd. Avg.
Term
(Years) |
# of Leases
with Participation Rents |
Lease
Structures (# of NNN / NN) (2) |
||||
|
AZ, CA, FL
|
6
|
5,724
|
|
$
|
5,246
|
|
None
|
1 / 5
|
|
$
|
6,006
|
|
7.0
|
None
|
0 / 6
|
|
(1)
|
Annualized straight-line rent is based on the minimum cash rental payments guaranteed under the applicable leases (presented on an annualized basis), as required under GAAP, and excludes contingent rental payments, such as participation rents.
|
|
(2)
|
“NNN” refers to leases under triple-net lease arrangements, and “NN” refers to leases under partial-net lease arrangements. For a description of each of these types of lease arrangements, see “
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations—Overview—Leases—General
.”
|
|
Issuer
|
|
Date of
Issuance
|
|
Amount
|
|
Maturity
Date
|
|
Principal
Amortization
|
|
Interest Rate Terms
(1)
|
||
|
Rabo AgriFinance, LLC
|
|
7/10/2019
|
|
$
|
5,514
|
|
|
6/1/2029
|
|
25.0 years
|
|
1-Month LIBOR + 1.75%
(2)
|
|
GreenStone Farm Credit Services
|
|
7/11/2019
|
|
1,609
|
|
|
8/1/2044
|
|
25.0 years
|
|
5.00%, fixed through June 30, 2029 (variable thereafter)
|
|
|
GreenStone Farm Credit Services
|
|
7/11/2019
|
|
3,060
|
|
|
8/1/2044
|
|
25.0 years
|
|
5.00%, fixed through June 30, 2029 (variable thereafter)
|
|
|
Farm Credit West, FLCA
|
|
7/11/2019
|
|
5,400
|
|
|
5/1/2044
|
|
24.5 years
|
|
4.24%, fixed through July 31, 2026 (variable thereafter)
|
|
|
Farm Credit of Central Florida, ACA
|
|
7/22/2019
|
|
31,850
|
|
|
7/1/2027
|
|
25.2 years
|
|
5.05%, fixed throughout term
|
|
|
Farm Credit of Central Florida, ACA
|
|
7/22/2019
|
|
5,850
|
|
|
7/1/2027
|
|
None
(interest only) |
|
5.05%, fixed throughout term
|
|
|
Metropolitan Life Insurance Company
(3)
|
|
8/16/2019
|
|
16,500
|
|
|
1/5/2029
|
|
28.6 years
|
|
3.70%, fixed through January 4, 2027 (variable thereafter)
|
|
|
Farm Credit West, FLCA
|
|
8/28/2019
|
|
12,792
|
|
|
5/1/2044
|
|
24.5 years
|
|
3.84%, fixed through August 31, 2026 (variable thereafter)
(4)
|
|
|
American AgCredit, ACA
|
|
8/29/2019
|
|
19,254
|
|
|
10/1/2039
|
|
20.0 years
|
|
3.84%, fixed through August 31, 2029 (variable thereafter)
|
|
|
Rabo Agrifinance, LLC
|
|
10/16/2019
|
|
5,739
|
|
|
10/1/2029
|
|
25.0 years
|
|
1-Month LIBOR + 1.75%
(5)
|
|
|
Rabo Agrifinance, LLC
|
|
10/16/2019
|
|
3,045
|
|
|
10/1/2029
|
|
25.0 years
|
|
1-Month LIBOR + 1.75%
(5)
|
|
|
Diversified Financial Services, LLC
|
|
10/17/2019
|
|
976
|
|
|
10/17/2026
|
|
7.0 years
|
|
4.75%, fixed throughout term
|
|
|
Metropolitan Life Insurance Company
(3)
|
|
11/1/2019
|
|
25,500
|
|
|
1/5/2029
|
|
28.6 years
|
|
3.81%, fixed through January 4, 2027 (variable thereafter)
|
|
|
(1)
|
Stated rate is before refunded interest, or interest patronage (as described further in Note 4, “
Borrowings
,” in the accompanying notes to our condensed consolidated financial statements).
|
|
(2)
|
In connection with this loan, we entered into an interest rate swap agreement in which we agreed to pay a fixed interest rate to our counterparty of
4.04%
through June 1, 2029.
|
|
(3)
|
Loans were issued under the MetLife Credit Facility, as defined in Note 4, “
Borrowings
,” in the accompanying notes to our condensed consolidated financial statements.
|
|
(4)
|
Loan originally issued as a variable-rate loan and was converted to a fixed-rate loan effective September 1, 2019.
|
|
(5)
|
In connection with each of these loans, we entered into interest rate swap agreements in which we will pay a fixed interest rate to our counterparty of
3.67%
through October 1, 2029.
|
|
Number of Shares Sold
|
|
No. Of Shares
|
|
Gross Proceeds
|
|
Net Proceeds
(1)
|
||||||
|
1,076,357
|
|
$
|
24.68
|
|
|
$
|
26,563
|
|
|
$
|
24,218
|
|
|
(1)
|
Net of selling commissions and dealer-manager fees borne by us. Aggregate selling commissions and dealer-manager fees paid to Gladstone Securities as a result of these sales was approximately
$2.3 million
(of which approximately
$2.2 million
was remitted by Gladstone Securities to unrelated third-parties involved in the offering, such as participating broker-dealers and wholesalers).
|
|
Number of Shares Sold
|
|
No. Of Shares
|
|
Gross Proceeds
|
|
Net Proceeds
(1)
|
||||||
|
126,591
|
|
$
|
12.01
|
|
|
$
|
1,520
|
|
|
$
|
1,497
|
|
|
(1)
|
Net of underwriter commissions and discounts.
|
|
•
|
With regard to the comparison between the
three
months ended
September 30, 2019
versus
2018
:
|
|
◦
|
Same-property basis represents farms owned as of
June 30, 2018
, and were not vacant at any point during either period presented;
|
|
◦
|
Properties acquired or disposed of are farms that were either acquired or disposed of at any point subsequent to
June 30, 2018
. From July 1, 2018, through
September 30, 2019
, we acquired 16 new farms and disposed of one farm; and
|
|
◦
|
Vacant or self-operated properties represent farms that were either vacant (either wholly or partially) at any point during either period presented or operated by a wholly-owned subsidiary of ours (in which case no rental revenue would have been recognized on our consolidated statements of operations). During the
three
months ended
September 30, 2018
, we had one farm that was mostly vacant, and one of our farms was leased to Land Advisers during a portion of the period (as revenue from rents owed to us by Land Advisers was eliminated upon consolidation).
|
|
•
|
With regard to the comparison between the
nine
months ended
September 30, 2019
versus
2018
:
|
|
◦
|
Same-property basis represents properties owned as of
December 31, 2017
, and were not vacant at any point during either period presented;
|
|
◦
|
Properties acquired or disposed of are farms that were either acquired or disposed of at any point subsequent to
December 31, 2017
. From January 1, 2018, through
September 30, 2019
, we acquired 18 new farms (including one farm that we acquired without a lease in place and was mostly vacant during a majority of the
nine
months ended
September 30, 2018
) and disposed of one farm; and
|
|
◦
|
Vacant or self-operated properties represent farms that were either vacant (either wholly or partially) at any point during either period presented or operated by a wholly-owned subsidiary of ours. We had two farms that were vacant for a portion of the
nine
months ended
September 30, 2019
, and one of our farms was leased to Land Advisers during a portion of the
nine
months ended
September 30, 2018
.
|
|
|
For the Three Months Ended September 30,
|
|
|
|
|
||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
||||||
|
Operating revenues:
|
|
|
|
|
|
|
|
||||||
|
Lease revenues:
|
|
|
|
|
|
|
|
||||||
|
Fixed lease payments
|
$
|
10,131
|
|
|
$
|
7,124
|
|
|
$
|
3,007
|
|
|
42.2%
|
|
Variable lease payments - participation rents
|
848
|
|
|
889
|
|
|
(41
|
)
|
|
(4.6)%
|
|||
|
Variable lease payments - tenant reimbursements
|
33
|
|
|
2
|
|
|
31
|
|
|
1,550.0%
|
|||
|
Total lease revenues
|
11,012
|
|
|
8,015
|
|
|
2,997
|
|
|
37.4%
|
|||
|
Other operating revenues
|
—
|
|
|
2
|
|
|
(2
|
)
|
|
NM
|
|||
|
Total operating revenues
|
11,012
|
|
|
8,017
|
|
|
2,995
|
|
|
37.4%
|
|||
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
3,419
|
|
|
2,374
|
|
|
1,045
|
|
|
44.0%
|
|||
|
Property operating expenses
|
536
|
|
|
621
|
|
|
(85
|
)
|
|
(13.7)%
|
|||
|
Base management and capital gains fees, net of credits
|
862
|
|
|
672
|
|
|
190
|
|
|
28.3%
|
|||
|
Administration fee
|
311
|
|
|
387
|
|
|
(76
|
)
|
|
(19.6)%
|
|||
|
General and administrative expenses
|
447
|
|
|
443
|
|
|
4
|
|
|
0.9%
|
|||
|
Other operating expenses
|
—
|
|
|
175
|
|
|
(175
|
)
|
|
NM
|
|||
|
Total operating expenses, net of credits
|
5,575
|
|
|
4,672
|
|
|
903
|
|
|
19.3%
|
|||
|
Operating income
|
5,437
|
|
|
3,345
|
|
|
2,092
|
|
|
62.5%
|
|||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||
|
Other income
|
62
|
|
|
1
|
|
|
61
|
|
|
6,100.0%
|
|||
|
Interest expense
|
(4,401
|
)
|
|
(3,082
|
)
|
|
(1,319
|
)
|
|
42.8%
|
|||
|
Dividends declared on Series A Term Preferred Stock
|
(458
|
)
|
|
(458
|
)
|
|
—
|
|
|
—%
|
|||
|
(Loss) gain on dispositions of real estate assets, net
|
(134
|
)
|
|
6,247
|
|
|
(6,381
|
)
|
|
NM
|
|||
|
Property and casualty recovery, net
|
17
|
|
|
—
|
|
|
17
|
|
|
NM
|
|||
|
Loss on write-down of inventory
|
—
|
|
|
(33
|
)
|
|
33
|
|
|
NM
|
|||
|
Total other (expense) income, net
|
(4,914
|
)
|
|
2,675
|
|
|
(7,589
|
)
|
|
NM
|
|||
|
Net income
|
523
|
|
|
6,020
|
|
|
(5,497
|
)
|
|
(91.3)%
|
|||
|
Net income attributable to non-controlling interests
|
(6
|
)
|
|
(337
|
)
|
|
331
|
|
|
(98.2)%
|
|||
|
Net income attributable to the Company
|
517
|
|
|
5,683
|
|
|
(5,166
|
)
|
|
(90.9)%
|
|||
|
Dividends declared on Series B Preferred Stock
|
(1,161
|
)
|
|
(90
|
)
|
|
(1,071
|
)
|
|
1,190.0%
|
|||
|
Net (loss) income attributable to common stockholders
|
$
|
(644
|
)
|
|
$
|
5,593
|
|
|
$
|
(6,237
|
)
|
|
NM
|
|
|
For the Nine Months Ended September 30, 2019
|
|
|
|
|
||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
||||||
|
Operating revenues:
|
|
|
|
|
|
|
|
||||||
|
Lease revenues:
|
|
|
|
|
|
|
|
||||||
|
Fixed lease payments
|
$
|
26,236
|
|
|
$
|
20,427
|
|
|
$
|
5,809
|
|
|
28.4%
|
|
Variable lease payments - participation rents
|
874
|
|
|
906
|
|
|
(32
|
)
|
|
(3.5)%
|
|||
|
Variable lease payments - tenant reimbursements
|
93
|
|
|
11
|
|
|
82
|
|
|
745.5%
|
|||
|
Total lease revenues
|
27,203
|
|
|
21,344
|
|
|
5,859
|
|
|
27.5%
|
|||
|
Other operating revenues
|
—
|
|
|
7,313
|
|
|
(7,313
|
)
|
|
NM
|
|||
|
Total operating revenues
|
27,203
|
|
|
28,657
|
|
|
(1,454
|
)
|
|
(5.1)%
|
|||
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
8,952
|
|
|
6,805
|
|
|
2,147
|
|
|
31.6%
|
|||
|
Property operating expenses
|
1,939
|
|
|
1,381
|
|
|
558
|
|
|
40.4%
|
|||
|
Base management and capital gains fees, net of credits
|
1,199
|
|
|
1,910
|
|
|
(711
|
)
|
|
(37.2)%
|
|||
|
Administration fee
|
866
|
|
|
935
|
|
|
(69
|
)
|
|
(7.4)%
|
|||
|
General and administrative expenses
|
1,465
|
|
|
1,350
|
|
|
115
|
|
|
8.5%
|
|||
|
Other operating expenses
|
—
|
|
|
7,673
|
|
|
(7,673
|
)
|
|
NM
|
|||
|
Total operating expenses, net of credits
|
14,421
|
|
|
20,054
|
|
|
(5,633
|
)
|
|
(28.1)%
|
|||
|
Operating income
|
12,782
|
|
|
8,603
|
|
|
4,179
|
|
|
48.6%
|
|||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||
|
Other income
|
937
|
|
|
324
|
|
|
613
|
|
|
189.2%
|
|||
|
Interest expense
|
(11,396
|
)
|
|
(8,728
|
)
|
|
(2,668
|
)
|
|
30.6%
|
|||
|
Dividends declared on Series A Term Preferred Stock
|
(1,375
|
)
|
|
(1,375
|
)
|
|
—
|
|
|
—%
|
|||
|
(Loss) gain on dispositions of real estate assets, net
|
(154
|
)
|
|
6,247
|
|
|
(6,401
|
)
|
|
NM
|
|||
|
Property and casualty recovery (loss), net
|
10
|
|
|
(129
|
)
|
|
139
|
|
|
NM
|
|||
|
Loss on write-down of inventory
|
—
|
|
|
(1,093
|
)
|
|
1,093
|
|
|
NM
|
|||
|
Total other expense, net
|
(11,978
|
)
|
|
(4,754
|
)
|
|
(7,224
|
)
|
|
152.0%
|
|||
|
Net income
|
804
|
|
|
3,849
|
|
|
(3,045
|
)
|
|
(79.1)%
|
|||
|
Net income attributable to non-controlling interests
|
(9
|
)
|
|
(206
|
)
|
|
197
|
|
|
(95.6)%
|
|||
|
Net income attributable to the Company
|
795
|
|
|
3,643
|
|
|
(2,848
|
)
|
|
(78.2)%
|
|||
|
Dividends declared on Series B Preferred Stock
|
(2,655
|
)
|
|
(92
|
)
|
|
(2,563
|
)
|
|
2,785.9%
|
|||
|
Net (loss) income attributable to common stockholders
|
$
|
(1,860
|
)
|
|
$
|
3,551
|
|
|
$
|
(5,411
|
)
|
|
NM
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||||||||||||||
|
|
2019
|
|
2018
|
|
$
Change |
|
%
Change |
|
2019
|
|
2018
|
|
$
Change
|
|
%
Change
|
||||||||||||
|
Same-property basis – fixed rents
|
$
|
6,542
|
|
|
$
|
6,488
|
|
|
$
|
54
|
|
|
0.8%
|
|
$
|
19,103
|
|
|
$
|
18,888
|
|
|
$
|
215
|
|
|
1.1%
|
|
Same-property basis – participation rents
|
381
|
|
|
889
|
|
|
(508
|
)
|
|
(57.1)%
|
|
407
|
|
|
906
|
|
|
(499
|
)
|
|
(55.1)%
|
||||||
|
Properties acquired or disposed of – fixed rents
|
3,375
|
|
|
528
|
|
|
2,847
|
|
|
539.2%
|
|
6,356
|
|
|
1,004
|
|
|
5,352
|
|
|
533.1%
|
||||||
|
Properties acquired or disposed of – participation rents
|
467
|
|
|
—
|
|
|
467
|
|
|
—%
|
|
467
|
|
|
—
|
|
|
467
|
|
|
—%
|
||||||
|
Vacant or self-operated properties
|
214
|
|
|
108
|
|
|
106
|
|
|
98.1%
|
|
777
|
|
|
535
|
|
|
242
|
|
|
45.2%
|
||||||
|
Tenant reimbursements
(1)
|
33
|
|
|
2
|
|
|
31
|
|
|
1,550.0%
|
|
93
|
|
|
11
|
|
|
82
|
|
|
745.5%
|
||||||
|
Total lease revenues
|
$
|
11,012
|
|
|
$
|
8,015
|
|
|
$
|
2,997
|
|
|
37.4%
|
|
$
|
27,203
|
|
|
$
|
21,344
|
|
|
$
|
5,859
|
|
|
27.5%
|
|
(1)
|
Tenant reimbursements represent tenant-reimbursed property operating expenses on certain of our farms, including property taxes, insurance premiums, and other property-related expenses. Corresponding amounts were also recorded as property operating expenses during the respective periods.
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||||||||||||||
|
|
2019
|
|
2018
|
|
$
Change |
|
%
Change |
|
2019
|
|
2018
|
|
$
Change |
|
%
Change |
||||||||||||
|
Same-property basis
|
$
|
2,370
|
|
|
$
|
2,238
|
|
|
$
|
132
|
|
|
5.9%
|
|
$
|
7,085
|
|
|
$
|
6,476
|
|
|
$
|
609
|
|
|
9.4%
|
|
Properties acquired or disposed of
|
991
|
|
|
78
|
|
|
913
|
|
|
1,170.5%
|
|
1,693
|
|
|
157
|
|
|
1,536
|
|
|
978.3%
|
||||||
|
Vacant or self-operated properties
|
58
|
|
|
58
|
|
|
—
|
|
|
—%
|
|
174
|
|
|
172
|
|
|
2
|
|
|
1.2%
|
||||||
|
Total depreciation and amortization
|
$
|
3,419
|
|
|
$
|
2,374
|
|
|
$
|
1,045
|
|
|
44.0%
|
|
$
|
8,952
|
|
|
$
|
6,805
|
|
|
$
|
2,147
|
|
|
31.6%
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||||||||||||||
|
|
2019
|
|
2018
|
|
$
Change |
|
%
Change |
|
2019
|
|
2018
|
|
$
Change
|
|
%
Change
|
||||||||||||
|
Same-property basis
|
$
|
372
|
|
|
$
|
589
|
|
|
$
|
(217
|
)
|
|
(36.8)%
|
|
$
|
1,613
|
|
|
$
|
1,274
|
|
|
$
|
339
|
|
|
26.6%
|
|
Properties acquired or disposed of
|
61
|
|
|
16
|
|
|
45
|
|
|
281.3%
|
|
178
|
|
|
29
|
|
|
149
|
|
|
513.8%
|
||||||
|
Vacant or self-operated properties
|
70
|
|
|
14
|
|
|
56
|
|
|
400.0%
|
|
55
|
|
|
67
|
|
|
(12
|
)
|
|
(17.9)%
|
||||||
|
Tenant-reimbursed property operating expenses
(1)
|
33
|
|
|
2
|
|
|
31
|
|
|
1,550.0%
|
|
93
|
|
|
11
|
|
|
82
|
|
|
745.5%
|
||||||
|
Total property-operating expenses
|
$
|
536
|
|
|
$
|
621
|
|
|
$
|
(85
|
)
|
|
(13.7)%
|
|
$
|
1,939
|
|
|
$
|
1,381
|
|
|
$
|
558
|
|
|
40.4%
|
|
(1)
|
Represents certain operating expenses (property taxes, insurance premiums, and other property-related expenses) paid by us that, per the respective leases, are required to be reimbursed to us by the tenant. Corresponding amounts were also recorded as lease revenues during the respective periods.
|
|
|
For the Nine Months Ended September 30,
|
|
|
|
|
|||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
|
Net change in cash from:
|
|
|
|
|
|
|
|
|||||||
|
Operating activities
|
$
|
13,902
|
|
|
$
|
8,044
|
|
|
$
|
5,858
|
|
|
72.8
|
%
|
|
Investing activities
|
(209,950
|
)
|
|
(48,592
|
)
|
|
(161,358
|
)
|
|
332.1
|
%
|
|||
|
Financing activities
|
185,310
|
|
|
40,539
|
|
|
144,771
|
|
|
357.1
|
%
|
|||
|
Net change in Cash and cash equivalents
|
$
|
(10,738
|
)
|
|
$
|
(9
|
)
|
|
$
|
(10,729
|
)
|
|
119,211.1
|
%
|
|
Type of Issuance
|
|
Number of
Shares Sold
|
|
Weighted-average
Offering Price
Per Share
|
|
Gross Proceeds
|
|
Net Proceeds
(1)
|
||||||
|
Series B Preferred Stock
(2)
|
|
2,575,432
|
|
$
|
24.70
|
|
|
$
|
63,605
|
|
|
$
|
57,947
|
|
|
Common Stock – Secondary Offering
(3)
|
|
2,277,297
|
|
11.73
|
|
|
26,713
|
|
|
25,510
|
|
|||
|
Common Stock – ATM Program
|
|
197,142
|
|
12.24
|
|
|
2,413
|
|
|
2,377
|
|
|||
|
(1)
|
Net of selling commissions and dealer-manager fees or underwriting discounts (in each case, as applicable).
|
|
(2)
|
Exclusive of redemptions.
|
|
(3)
|
Includes the underwriters’ exercise of a portion of the over-allotment option.
|
|
•
|
Acquisition- and disposition-related expenses.
Acquisition- and disposition-related expenses (including due diligence costs on acquisitions not consummated and certain auditing and accounting fees incurred directly related to completed acquisitions or dispositions) are incurred for investment purposes and do not correlate with the ongoing operations of our existing portfolio. Further, certain auditing and accounting fees incurred 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 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.
|
|
•
|
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, other 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,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
Net income
|
$
|
523
|
|
|
$
|
6,020
|
|
|
$
|
804
|
|
|
$
|
3,849
|
|
|
Less: Dividends declared on Series B Preferred Stock
|
(1,161
|
)
|
|
(90
|
)
|
|
(2,655
|
)
|
|
(92
|
)
|
||||
|
Net (loss) income available to common stockholders and OP Unitholders
|
(638
|
)
|
|
5,930
|
|
|
(1,851
|
)
|
|
3,757
|
|
||||
|
Plus: Real estate and intangible depreciation and amortization
|
3,419
|
|
|
2,374
|
|
|
8,952
|
|
|
6,805
|
|
||||
|
Plus (less): Losses (gains) on dispositions of real estate assets, net
|
134
|
|
|
(6,247
|
)
|
|
154
|
|
|
(6,247
|
)
|
||||
|
FFO available to common stockholders and OP Unitholders
|
2,915
|
|
|
2,057
|
|
|
7,255
|
|
|
4,315
|
|
||||
|
Plus: Acquisition- and disposition-related expenses
|
119
|
|
|
70
|
|
|
272
|
|
|
227
|
|
||||
|
(Less) plus: Other (receipts) charges, net
(1)
|
(11
|
)
|
|
315
|
|
|
(2
|
)
|
|
1,717
|
|
||||
|
CFFO available to common stockholders and OP Unitholders
|
3,023
|
|
|
2,442
|
|
|
7,525
|
|
|
6,259
|
|
||||
|
Net rent adjustment
|
(226
|
)
|
|
(164
|
)
|
|
(265
|
)
|
|
(578
|
)
|
||||
|
Plus: Amortization of debt issuance costs
|
161
|
|
|
145
|
|
|
461
|
|
|
434
|
|
||||
|
AFFO available to common stockholders and OP Unitholders
|
2,958
|
|
|
2,423
|
|
|
7,721
|
|
|
6,115
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average common stock outstanding—basic and diluted
|
20,763,615
|
|
|
16,057,957
|
|
|
19,154,744
|
|
|
15,181,760
|
|
||||
|
Weighted-average common OP Units outstanding
(2)
|
222,494
|
|
|
683,527
|
|
|
217,857
|
|
|
857,041
|
|
||||
|
Weighted-average total common shares outstanding
|
20,986,109
|
|
|
16,741,484
|
|
|
19,372,601
|
|
|
16,038,801
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted FFO per weighted-average total common share
|
$
|
0.14
|
|
|
$
|
0.12
|
|
|
$
|
0.37
|
|
|
$
|
0.27
|
|
|
Diluted CFFO per weighted-average total common share
|
$
|
0.14
|
|
|
$
|
0.15
|
|
|
$
|
0.39
|
|
|
$
|
0.39
|
|
|
Diluted AFFO per weighted-average total common share
|
$
|
0.14
|
|
|
$
|
0.14
|
|
|
$
|
0.40
|
|
|
$
|
0.38
|
|
|
(1)
|
Consists of net property and casualty (recoveries) losses recorded and the cost of related repairs expensed during each period as a result of the damage and, for the
three and nine
months ended
September 30, 2018
, only, the net impact of the Incremental TRS Operations.
|
|
(2)
|
Represents OP Units held by unrelated third parties during the respective periods.
|
|
•
|
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
|
|
15
|
|
13,760
|
|
11,400
|
|
$
|
240,845
|
|
|
$
|
240,823
|
|
|
29.2%
|
|
Third-party Appraisal
(2)
|
|
82
|
|
67,826
|
|
53,844
|
|
502,564
|
|
|
583,683
|
|
|
70.8%
|
||
|
Total
|
|
97
|
|
81,586
|
|
65,244
|
|
$
|
743,409
|
|
|
$
|
824,506
|
|
|
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
November 2018
and
October 2019
.
|
|
|
|
Range
(Low - High) |
|
Weighted
Average |
||
|
Land Value (per farmable acre)
|
|
$680 – $87,500
|
|
$
|
31,411
|
|
|
Market NOI (per farmable acre)
|
|
$250 – $4,600
|
|
$
|
2,997
|
|
|
Market Capitalization Rate
|
|
3.75% – 8.25%
|
|
4.29%
|
||
|
Total portfolio fair value as of June 30, 2019
|
|
$
|
667,506
|
|
||
|
Plus: Acquisition of seven new farms during the three months ended September 30, 2019
|
|
153,320
|
|
|||
|
Plus net value appreciation during the three months ended September 30, 2019:
|
|
|
||||
|
22 farms valued via third-party appraisals
|
$
|
3,680
|
|
|
||
|
Total net appreciation for the three months ended September 30, 2019
|
|
3,680
|
|
|||
|
Total portfolio fair value as of September 30, 2019
|
|
$
|
824,506
|
|
||
|
Total equity per balance sheet
|
|
|
|
$
|
253,290
|
|
||
|
Fair value adjustment for long-term assets:
|
|
|
|
|
||||
|
Less: net cost basis of tangible and intangible real estate holdings
(1)
|
|
$
|
(743,409
|
)
|
|
|
||
|
Plus: estimated fair value of real estate holdings
(2)
|
|
824,506
|
|
|
|
|||
|
Net fair value adjustment for real estate holdings
|
|
|
|
81,097
|
|
|||
|
Fair value adjustment for long-term liabilities:
|
|
|
|
|
||||
|
Plus: book value of aggregate long-term indebtedness
(3)
|
|
479,589
|
|
|
|
|||
|
Less: fair value of aggregate long-term indebtedness
(3)(4)
|
|
(484,100
|
)
|
|
|
|||
|
Net fair value adjustment for long-term indebtedness
|
|
|
|
(4,511
|
)
|
|||
|
Estimated NAV
|
|
|
|
329,876
|
|
|||
|
Less: fair value of Series B Preferred Stock
(5)
|
|
|
|
(86,638
|
)
|
|||
|
Estimated NAV available to common stockholders and OP Unitholders
|
|
|
|
$
|
243,238
|
|
||
|
Total common shares and OP Units outstanding
(6)
|
|
|
|
21,176,378
|
|
|||
|
Estimated NAV per common share and OP Unit
|
|
|
|
$
|
11.49
|
|
||
|
(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 notes and bonds payable) and the Series A Term Preferred Stock.
|
|
(4)
|
Long-term 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, 2019
.
|
|
(5)
|
Valued at the security’s liquidation value, as discussed above.
|
|
(6)
|
Includes
20,888,075
shares of common stock and
288,303
OP Units held by non-controlling limited partners.
|
|
Estimated NAV per common share as of June 30, 2019
|
|
|
|
$
|
11.61
|
|
||
|
Less net loss available to common stockholders and OP Unitholders
|
|
|
|
(0.03
|
)
|
|||
|
Plus net change in valuations:
|
|
|
|
|
||||
|
Net change in unrealized fair value of farmland portfolio
(1)
|
|
$
|
0.18
|
|
|
|
||
|
Net change in unrealized fair value of long-term indebtedness
|
|
(0.01
|
)
|
|
|
|||
|
Net change in valuations
|
|
|
|
0.17
|
|
|||
|
Less distributions
|
|
|
|
(0.13
|
)
|
|||
|
Less dilutive effect of equity issuances
|
|
|
|
(0.13
|
)
|
|||
|
Estimated NAV per common share as of September 30, 2019
|
|
|
|
$
|
11.49
|
|
||
|
(1)
|
The net change in unrealized fair value of farmland portfolio consists of three components: (i) an increase of
$0.17
due to the net appreciation in value of the farms that were valued during the
three
months ended
September 30, 2019
, (ii) an increase of
$0.16
due to the aggregate depreciation and amortization expense recorded during the
three
months ended
September 30, 2019
, and (iii) a decrease of
$0.15
due to capital improvements made on certain properties that have not yet been considered in the determination of the respective properties’ estimated fair values.
|
|
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
|
|
|
|
|
10.1
|
|
|
|
|
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, 2019, and December 31, 2018, (ii) the Condensed Consolidated Statements of Operations and Comprehensive Income for the three and nine months ended September 30, 2019 and 2018, (iii) the Condensed Consolidated Statements of Equity for the three and nine months ended September 30, 2019 and 2018, (iv) the Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2019 and 2018, and (v) the Notes to the Condensed Consolidated Financial Statements.
|
|
|
Gladstone Land Corporation
|
||
|
|
|
|
|
|
Date: November 6, 2019
|
By:
|
|
/s/ Lewis Parrish
|
|
|
|
|
Lewis Parrish
|
|
|
|
|
Chief Financial Officer and
Assistant Treasurer
|
|
|
|
|
|
|
Date: November 6, 2019
|
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 |
|---|