- 米国企業
- Global Net Lease, Inc.
Global Net Lease, Inc.GNL
| 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 |
---|
Net (loss) income | - | - | - | -2 | 48 | 24 | 11 | 46 | 11 | 11 | 12 | -212 |
---|
Depreciation | 0 | 1 | 21 | 48 | 50 | 59 | 65 | 69 | 80 | 94 | 96 | 121 |
---|
Amortization of intangibles | 0 | 1 | 20 | 42 | 44 | 54 | 55 | 57 | 58 | 69 | 58 | 101 |
---|
Amortization of Debt Issuance Costs | 0 | 0 | 4 | 9 | 7 | 4 | 5 | 7 | 8 | 10 | 9 | 9 |
---|
Amortization of mortgage discounts | - | -0 | -0 | -0 | - | - | - | - | - | - | 1 | 19 |
---|
Amortization of below-market lease liabilities | - | - | - | - | 3 | 3 | 3 | 4 | 3 | 4 | 4 | 6 |
---|
Amortization of above-market lease assets | - | - | - | 2 | 2 | 4 | 5 | 4 | 3 | 4 | 4 | 11 |
---|
Amortization related to right-of-use assets | - | - | - | - | - | - | - | - | - | - | - | 1 |
---|
Amortization, Lease Incentives | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 |
---|
Unbilled straight-line rent | - | - | - | 15 | 11 | 11 | 6 | 7 | 8 | 6 | 10 | 10 |
---|
Termination fee - receipt (unbilled) | - | - | - | - | - | - | - | - | - | 9 | -9 | - |
---|
Equity-based compensation | 0 | 0 | 0 | 2 | 4 | -4 | 3 | 10 | 10 | 11 | 12 | 17 |
---|
Unrealized gains on foreign currency transactions, derivatives, and other | - | - | - | - | 1 | -10 | 7 | -3 | -7 | 6 | 9 | -7 |
---|
Unrealized income on undesignated foreign currency advances and other hedge ineffectiveness | - | - | - | - | 10 | -4 | -0 | -0 | -6 | - | 2 | - |
---|
Loss on extinguishment of debt | - | - | - | - | - | - | -4 | -1 | -4 | - | -2 | -1 |
---|
Loss (gain) on dispositions of real estate investments | - | - | - | - | 13 | 1 | -6 | 24 | -0 | 1 | 0 | -2 |
---|
Lease incentive and commission payments | - | - | - | - | - | - | - | - | - | - | - | 3 |
---|
Impairment charges and related lease intangible write-offs | - | - | - | - | - | - | - | 6 | - | 18 | 22 | 69 |
---|
Settlement and consulting costs paid with common stock | - | - | - | - | - | - | - | - | - | - | - | -22 |
---|
Prepaid expenses and other assets | 0 | 2 | 21 | -0 | 1 | 6 | 0 | 11 | 6 | -4 | 4 | -8 |
---|
Deferred tax assets | - | - | - | -0 | 1 | 1 | -2 | -1 | 2 | 1 | -2 | -2 |
---|
Accounts payable and accrued expenses | 0 | 2 | 16 | 5 | -3 | -1 | 8 | -10 | 8 | -4 | -3 | -10 |
---|
Prepaid rent | - | - | - | - | - | - | -2 | 1 | 4 | 11 | -4 | -1 |
---|
Deferred tax liability | - | - | - | 0 | -1 | -2 | 1 | 0 | 3 | 4 | 0 | 1 |
---|
Net cash, cash equivalents and restricted cash provided by operating activities | -0 | -3 | -10 | 102 | 114 | 131 | 145 | 146 | 177 | 192 | 182 | 144 |
---|
Investment in real estate and real estate related assets | - | - | - | - | - | - | - | - | 464 | 477 | 34 | 134 |
---|
Cash used in business combination, net of cash acquired | - | - | - | - | - | - | - | - | - | - | - | 451 |
---|
Deposits for real estate investments | - | 1 | 1 | -1 | - | - | - | 3 | - | - | 7 | - |
---|
Capital expenditures | - | - | - | - | - | - | - | - | 6 | 8 | 30 | 47 |
---|
Proceeds from Sale, Real Estate, Held-for-Investment | - | - | - | - | 108 | 12 | 24 | 288 | - | 49 | 55 | 81 |
---|
Net cash, cash equivalents and restricted cash used in investing activities | -1 | -112 | -1,517 | -222 | 134 | -79 | -458 | -294 | -471 | -437 | -17 | -552 |
---|
Proceeds from Lines of Credit | - | - | 259 | 476 | 63 | 647 | 247 | 210 | 338 | 194 | 180 | 1,055 |
---|
Repayments on revolving credit facilities | - | - | 19 | 373 | 114 | 1,007 | 177 | 376 | 429 | 78 | - | - |
---|
Proceeds from Secured Notes Payable | - | - | - | 245 | - | 187 | 495 | 579 | 164 | 138 | - | - |
---|
Principal payments on mortgage notes payable | - | - | 0 | 1 | 13 | 22 | 313 | 434 | 118 | 71 | 137 | 340 |
---|
Payments on early extinguishment of debt | - | - | - | - | - | - | 2 | 0 | 1 | - | 0 | 1 |
---|
Common shares repurchased upon vesting of restricted stock | - | - | - | 2 | - | - | - | - | - | 0 | 1 | 1 |
---|
Common Stock | - | - | - | - | - | - | - | - | - | - | - | 0 |
---|
Series B Preferred Stock | - | - | - | - | - | - | - | - | 0 | - | - | - |
---|
Common Stock issuance proceeds (costs), net | 1 | 19 | 168 | -0 | - | - | - | - | 0 | - | - | - |
---|
Proceeds from Issuance of Common Stock | 2 | 154 | 1,569 | 0 | - | 18 | 172 | 258 | - | 214 | 1 | - |
---|
Series B Preferred Stock | - | - | - | - | - | - | - | 83 | 10 | 16 | 5 | - |
---|
Series A Preferred Stock | - | - | - | - | - | - | - | 35 | -0 | - | - | - |
---|
Series B Preferred Stock issuance proceeds, net | - | - | - | - | - | 130 | -0 | - | - | - | - | - |
---|
Payments of financing costs | 0 | 2 | 17 | 5 | 0 | 15 | 11 | 19 | 14 | 6 | 10 | 7 |
---|
Dividends paid on Common Stock | - | - | - | 98 | 120 | 143 | 147 | 151 | 155 | 156 | 167 | 207 |
---|
Series B Preferred Stock | - | - | - | - | - | - | - | - | 5 | 8 | 8 | 8 |
---|
Series A Preferred Stock | - | - | - | - | - | - | - | - | 12 | 12 | 12 | 12 |
---|
Series D Preferred Stock | - | - | - | - | - | - | - | - | - | - | - | 4 |
---|
Series E Preferred Stock | - | - | - | - | - | - | - | - | - | - | - | 2 |
---|
Dividends paid on Preferred Stock | - | - | - | - | - | 0 | 10 | 11 | - | - | - | - |
---|
Distributions to non-controlling interest holders | - | - | - | 1 | 2 | 1 | 1 | 1 | 0 | 11 | 0 | 3 |
---|
Net cash, cash equivalents and restricted cash provided by (used in) financing activities | 2 | 124 | 1,583 | 122 | -241 | -31 | 312 | 300 | 141 | 218 | -150 | 469 |
---|
Net change in cash, cash equivalents and restricted cash | - | - | - | - | - | 21 | -1 | 152 | -153 | -26 | 16 | 61 |
---|
Effect of exchange rate changes on cash | - | - | - | - | - | 9 | -3 | 19 | 4 | -7 | -4 | -3 |
---|
Cash paid for interest | - | - | - | - | - | - | 49 | 58 | 67 | 82 | 87 | 137 |
---|
Income Taxes Paid | - | - | - | 2 | 4 | 9 | 4 | 5 | 5 | 17 | 14 | 13 |
---|
Equity issued in business combination | - | - | - | - | - | - | - | - | - | - | - | 1,617 |
---|
Term Loan converted to Revolving Credit Facility | - | - | - | - | - | - | - | - | - | - | 269 | - |
---|
Loss on extinguishment of debt | - | - | - | - | - | - | - | 1 | 3 | - | 2 | 0 |
---|
Assumed mortgage used to acquire real estate | - | - | - | - | - | - | - | - | - | 39 | - | - |
---|