Bluerock residential growth reit, inc. (BRG)
Income statement / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Revenues
Net rental income

-

-

-

73,257

42,259

29,198

11,675

-

-

-

-

Rental and other property revenues

185,376

162,461

115,646

8,060

-

-

-

-

-

-

-

Other property revenues

-

-

-

-

4,014

1,165

395

-

-

-

-

Interest income from related parties

24,595

22,255

7,930

17

0

0

-

-

-

-

-

Total revenues

209,971

184,716

123,576

81,334

-

-

-

-

-

-

-

Net rental income

-

-

-

-

-

-

-

2,136

0

0

-

Other

-

-

-

-

-

-

-

435

0

0

-

Total revenues

-

-

-

-

46,273

30,363

12,070

2,571

0

0

-

Expenses
Property operating

74,449

67,997

48,346

31,814

18,475

13,213

5,568

-

-

-

-

Property management fees

4,899

4,391

3,185

2,339

1,394

-

-

-

-

-

-

Acquisition costs to affiliates

-

-

-

-

-

-

-

-

-

-

191

General and administrative

22,553

19,553

7,541

5,863

4,108

2,694

1,794

1,715

3,564

314

45

Management fees to related parties

0

0

12,726

6,510

4,185

1,004

-

-

-

-

-

Management fees

-

-

-

-

-

-

489

-

-

-

9

Management fees to affiliates

-

-

-

-

-

-

-

258

330

223

-

Real estate taxes and insurance

-

-

-

-

-

-

-

241

0

0

-

Acquisition and pursuit costs

556

116

3,233

4,590

3,508

4,378

192

2,154

0

362

-

Management internalization

0

0

43,554

63

0

0

-

-

-

-

-

Weather-related losses, net

355

288

1,014

0

0

-

-

-

-

-

-

Property operating expenses

-

-

-

-

-

-

-

649

0

0

-

Management fees

-

-

-

-

-

-

-

91

0

0

-

Depreciation and amortization

70,452

62,683

48,624

31,187

16,226

12,639

5,152

1,547

0

0

-

Total expenses

173,264

155,028

168,223

82,366

47,896

33,928

13,195

6,658

3,895

900

-

Operating income

36,707

29,688

-44,647

-1,032

-1,623

-3,565

-1,125

-4,074

-3,968

-2,048

-423

Other income (expense)
Other income

68

0

17

26

62

185

0

-

-

-

-

Total Expenses

-

-

-

-

-

-

-

-

-

-

246

Preferred returns on unconsolidated real estate joint ventures

9,797

10,312

10,336

11,632

6,590

1,066

-103

13

-73

-1,147

-177

Equity in gain on sale of unconsolidated real estate joint venture interests

-

-

-

-

11,303

4,067

1,604

-

-

-

-

Gain on sale of real estate investments

48,680

0

50,163

4,947

2,677

0

-

-

-

-

-

Gain on sale of non-depreciable real estate investments

679

0

0

-

-

-

-

-

-

-

-

Gain on sale of real estate joint venture interests

0

0

10,262

0

0

-

-

-

-

-

-

Gain on revaluation of equity of business combination

-

-

-

3,761

0

0

-

-

-

-

-

Loss on extinguishment of debt and debt modification costs

-7,258

-2,277

-1,639

-2,393

0

0

0

-

-

-

-

Equity in gain on sale of real estate asset of unconsolidated joint venture

-

-

-

-

-

-

-

0

-

-

-

Interest expense, net

-59,554

-52,998

-31,520

-19,915

-11,366

-8,427

-4,595

-781

-346

-258

-15

Total other expense

-7,588

-44,963

37,619

-1,942

9,266

-3,109

-3,094

-

-

-

-

Total other expense

-

-

-

-

-

-

-

12,160

-346

-258

-

Net (loss) income from continuing operations

-

-

-

-

-

-6,674

-4,219

8,086

-

-

-

Loss on operations of rental property

-

-

-

-

-

-10

-194

-720

-

-

-

Loss on early extinguishment of debt

-

-

-

-

-

880

-

-

-

-

-

Gain on sale of assets from discontinued operations

-

-

-

-

-

1,006

-

-

-

-

-

Gain on business combinations

-

-

-

-

-

-

-

10,927

0

0

-

Gain on sale of joint venture interest

-

-

-

-

-

-

0

2,014

0

0

-

Income from discontinued operations

-

-

-

-

-

116

-194

-720

-

-

-

Net loss

29,119

-15,275

-7,028

-2,974

7,643

-6,558

-4,413

7,365

-4,315

-2,306

-

Preferred stock dividends

46,159

35,637

27,023

-

-

-

-

-

-

-

-

Preferred stock dividends

-

-

-

13,763

1,153

0

-

-

-

-

-

Preferred stock accretion

10,335

5,970

3,011

893

0

0

-

-

-

-

-

Net loss attributable to noncontrolling interests
Operating Partnership units

-6,779

-12,839

-9,372

-276

35

-238

0

-

-

-

-

Partially-owned properties

-845

-1,284

17,989

1,631

5,820

-1,148

-1,442

-

-

-

-

Net loss attributable to noncontrolling interests

-7,624

-14,123

8,617

1,355

5,855

-1,386

-1,442

3,444

0

0

-

Net loss attributable to common stockholders

-19,751

-42,759

-45,679

-18,985

635

-5,172

-2,971

3,920

-4,315

-2,306

-438

Continuing operations

-

-

-

-

-

-0.98

-2.70

2.22

-

-

-

Discontinued operations

-

-

-

-

-

0.02

-0.19

0.11

-

-

-

Net loss per common share - Basic

-0.91

-1.82

-1.79

-0.91

0.04

-0.96

-

-

-

-

-

Continuing operations

-

-

-

-

-

-0.98

-2.70

2.20

-

-

-

Discontinued operations

-

-

-

-

-

0.02

-0.19

0.11

-

-

-

Basic Income (Loss) Per Common Share (in dollors per share)

-

-

-

-

-

-

-

-

-5.34

-6.95

-

Net loss per common share - Diluted

-0.91

-1.82

-1.79

-0.91

0.04

-0.96

-

-

-5.34

-6.95

-

Weighted average basic common shares outstanding

22,649

23,845

25,561

20,805

17,404

5,381

1,032

1,679

809

333

-

Weighted average diluted common shares outstanding

22,649

23,845

25,561

20,805

17,417

5,381

1,032

1,696

809

333

-

Basic and Diluted Loss Per Common Share

-

-

-

-

-

-

-

-

-

-

-17.28

Weighted Average Common Shares Outstanding

-

-

-

-

-

-

-

-

-

-

25