Farmland Partners Inc. (FPI)

Farmland Partners Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	60.58	59.91	30.91	11.67	9.99	7.12
Depreciation & Amortization	5.28	5.59	7.5	6.96	7.63	7.97
Other Amortization	0.62	0.68	0.69	0.38	0.38	0.31
Gain (Loss) on Sale of Assets	-55	-54.15	-36.13	-2.64	-9.29	-2.99
Gain (Loss) on Sale of Investments	-0.21	-0.11	0.2	0.45	0.87	-
Asset Writedown	0.79	0.79	5.84	-	-	-
Stock-Based Compensation	2.37	2.35	1.85	1.94	1.26	1.06
Income (Loss) on Equity Investments	-0.05	-0.13	-0	-0.05	-0.02	-
Change in Accounts Receivable	-0.66	2.86	0.8	-2.45	-1.07	1.26
Change in Other Net Operating Assets	-2.76	-2	-0.65	-0.04	-0.96	2.43
Other Operating Activities	1.53	0.88	0.75	0.41	0.82	1.76
Operating Cash Flow	10.62	16.14	12.89	17.05	7.86	19.73
Operating Cash Flow Growth	18.67%	25.26%	-24.42%	117.04%	-60.17%	9.63%
Acquisition of Real Estate Assets	-9.61	-19.39	-27.98	-58.76	-83.89	-3.57
Sale of Real Estate Assets	320.31	311.97	195.49	17	70.64	20.48
Net Sale / Acq. of Real Estate Assets	310.7	292.58	167.5	-41.76	-13.26	16.9
Cash Acquisition	-	-	-	-	-0.86	-
Investment in Marketable & Equity Securities	0.05	0.16	0.05	-0.71	-0.99	-
Other Investing Activities	-	-	-	-17.94	-3.67	1.76
Investing Cash Flow	283.35	268.75	158.46	-60.4	-18.77	18.67
Long-Term Debt Issued	-	81	79.5	223	41.11	54.36
Long-Term Debt Repaid	-	-239.52	-155.89	-296.94	-35.91	-59.03
Net Debt Issued (Repaid)	-180.39	-158.52	-76.39	-73.94	5.2	-4.67
Issuance of Common Stock	-	0.03	0.16	121.37	27.16	10
Repurchase of Common Stock	-28.56	-27.72	-72.65	-0.19	-	-6.82
Preferred Share Repurchases	-	-	-8.1	-10.16	-0.65	-3.1
Common Dividends Paid	-64.41	-21.63	-12.27	-11.13	-6.36	-5.94
Preferred Dividends Paid	-	-	-	-	-6.54	-8.82
Total Dividends Paid	-64.41	-21.63	-12.27	-11.13	-12.9	-14.77
Other Financing Activities	-5.19	-4.11	-4.25	-5.13	-4.94	-4.39
Net Cash Flow	15.42	72.95	-2.17	-22.52	2.95	14.66
Cash Interest Paid	18.64	20.96	22.45	-	14.7	15.48
Levered Free Cash Flow	4.17	53.04	20.3	-1.43	7.79	17.58
Unlevered Free Cash Flow	13.83	64.14	33.77	8.28	17.36	28.32
Change in Net Working Capital	9.43	-39.69	-9.35	16.31	2.09	-5.33

Updated Feb 20, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.

SEC Filings: 10-K · 10-Q