XML 16 R4.htm IDEA: XBRL DOCUMENT v3.10.0.1
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Revenues      
Net rental income $ 144,325 $ 102,806 $ 73,257
Other property revenues 18,136 12,840 8,060
Interest income from related parties 22,255 7,930 17
Total revenues 184,716 123,576 81,334
Expenses      
Property operating 67,997 48,346 31,814
Property management fees 4,391 3,185 2,339
General and administrative 19,553 7,541 5,863
Management fees to related parties 0 12,726 6,510
Acquisition and pursuit costs 116 3,233 4,590
Management internalization 0 43,554 63
Weather-related losses, net 288 1,014 0
Depreciation and amortization 62,683 48,624 31,187
Total expenses 155,028 168,223 82,366
Operating income (loss) 29,688 (44,647) (1,032)
Other income (expense)      
Other income 0 17 26
Preferred returns and equity in income of unconsolidated real estate joint ventures 10,312 10,336 11,632
Gain on sale of real estate investments 0 50,163 4,947
Gain on sale of real estate joint venture interests 0 10,262 0
Gain on revaluation of equity of business combination 0 0 3,761
Loss on extinguishment of debt and debt modification costs (2,277) (1,639) (2,393)
Interest expense, net (52,998) (31,520) (19,915)
Total other (expense) income (44,963) 37,619 (1,942)
Net loss (15,275) (7,028) (2,974)
Preferred stock dividends (35,637) (27,023) (13,763)
Preferred stock accretion (5,970) (3,011) (893)
Net (loss) income attributable to noncontrolling interests      
Operating partnership units (12,839) (9,372) (276)
Partially-owned properties (1,284) 17,989 1,631
Net (loss) income attributable to noncontrolling interests (14,123) 8,617 1,355
Net loss attributable to common stockholders $ (42,759) $ (45,679) $ (18,985)
Net loss per common share – Basic $ (1.82) $ (1.79) $ (0.91)
Net loss per common share - Diluted $ (1.82) $ (1.79) $ (0.91)
Weighted average basic common shares outstanding [1] 23,845,800 25,561,673 20,805,852
Weighted average diluted common shares outstanding 23,845,800 25,561,673 20,805,852
[1] For 2018, amounts relate to shares of the Company’s Class A and Class C common stock outstanding. For 2017, amounts relate to shares of Class A and Class C common stock and LTIP Units outstanding. For 2016, amounts relate to shares of the Company’s Class A and B-3 common stock and LTIP Units outstanding.