Farmland Partners Inc. Financial Ratios — 0FA Stock

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	1.4	3.18	3.25	3.96	0.48	-1.78	-0.02	1.63	5.1	11.41	6.15
Return on Assets (%)	- -	0.09	-0.47	0.45	0.86	0.87	1.06	1.24	0.65	0.9	1.02	2.83	6.33	3.97
Return on Capital (%)	- -	3.68	- -	2.05	2.59	2.26	2.71	3.29	2.39	2.36	2.43	- -	- -	- -
Return on Invested Capital (%)	- -	3.67	- -	2.36	3.21	2.51	2.75	2.66	2.18	1.54	2.18	- -	- -	- -
Gross Margin (%)	91.26	98.4	94.1	91.97	92.33	86.46	85.8	83.53	78.82	82.88	76.87	76.66	80.58	80.33
EBITDA Margin (%)	88.21	64.89	21.01	51.69	55.44	65.6	68.2	64.7	59.78	47.24	52.17	107.25	144.99	86.75
Operating Margin (%)	83.03	58.58	17.78	47.08	58.56	50.75	53.28	49.18	44.07	32.6	40.98	41.51	43.8	44.19
Incremental Operating Margin (%)	- -	- -	- -	60.04	67.71	34.86	65.13	140.92	139.23	- -	86.76	32.83	216.97	40.49
Pretax Margin (%)	27.62	1.45	-15.91	12.35	19.39	19.81	25.04	27.72	14.86	19.83	19.91	54.84	105.51	61.63
Profit Margin (%)	27.62	1.45	-13.47	8.92	13.88	17.12	21.86	25.92	14.04	19.31	19.07	53.79	102.89	60.46
Net Income to Common Margin (%)	27.62	1.45	-13.47	8.92	13.88	17.12	21.86	2.62	-10.29	-0.12	13.83	48.63	97.79	55.51
Effective Tax Rate (%)	- -	- -	- -	0.59	0.18	- -	- -	- -	- -	- -	1.86	- -	- -	- -
Dvd Payout Ratio (%)	507.09	19,796.65	-214.34	205.86	85.76	201.39	170.58	185.55	-135.26	1,338.95	126.45	42.45	36.04	212.24
Sustainable Growth Rate (%)	- -	- -	- -	-1.49	0.45	-3.3	-2.79	-0.41	-4.2	0.2	-0.43	2.93	7.3	-6.91

Credit (USD)

Credit Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	36	43	114	187	309	514	524	511	507	511	437	361	204	161
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	36	43	114	187	309	514	524	511	507	511	437	361	204	161
Total Debt/EBITDA	19.33	28.24	128.12	26.31	17.97	16.95	13.69	14.76	16.72	20.92	13.69	5.86	2.41	3.56
Net Debt/EBITDA	19.3	28.23	90.04	23	15.22	15.19	13.25	14.39	15.82	19.69	13.44	5.77	1.48	3.35
Total Debt/EBIT	20.7	31.29	203.79	30.09	19.75	22.82	17.64	19.42	22.69	30.42	17.51	6.67	2.59	3.92
Net Debt/EBIT	20.68	31.27	143.23	26.31	16.74	20.44	17.07	18.94	21.47	28.62	17.19	6.56	1.59	3.69
EBITDA to Interest Expense	1.61	1.14	0.65	1.54	1.73	2.24	2.03	1.77	1.71	1.53	1.98	2.72	4.48	4.7
EBITDA-CapEx/Interest Expense	1.23	0.76	0.61	1.54	1.73	2.24	2.03	1.77	1.71	1.53	1.98	2.72	4.48	4.7
EBIT to Interest Expense	1.52	1.03	0.55	1.4	1.82	1.73	1.59	1.34	1.26	1.06	1.55	1.05	1.35	2.39
Interest Expense	1	1	1	5	10	14	19	20	18	16	16	23	19	10
Common Equity/Total Assets	0.9	-11.91	33.07	31.42	24.7	27.82	25.85	26.71	26.59	40.87	50.06	50.48	55.41	63.88
Long-Term Debt/Equity (%)	10,858.49	- -	135.9	135.04	92.03	80.87	108.41	112.07	89.5	86.3	62.08	57.27	34.18	29.93
Long-Term Debt/Capital (%)	99.09	112.32	57.61	57.45	47.93	44.71	52.02	52.84	47.23	46.32	38.3	36.41	25.47	23.04
Long-Term Debt/Total Assets (%)	98.06	108.56	56.57	54.23	47.1	44.09	45.95	46.39	46.45	45.6	37.68	35.35	23.44	22.39
Total Debt/Equity (%)	10,858.49	-911.83	135.9	135.04	92.03	80.87	108.41	112.07	89.5	86.3	62.08	57.27	34.18	29.93
Total Debt/Capital (%)	99.09	112.32	57.61	57.45	47.93	44.71	52.02	52.84	47.23	46.32	38.3	36.41	25.47	23.04
Total Debt/Total Assets (%)	98.06	108.56	56.57	54.23	47.1	44.09	45.95	46.39	46.45	45.6	37.68	35.35	23.44	22.39
Net Debt to Equity	10,845.6	-911.46	95.51	118.06	77.97	72.45	104.91	109.3	84.67	81.2	60.95	56.34	20.99	28.17
Net Debt/Capital (%)	99.09	112.32	48.85	54.14	43.81	42.01	51.2	52.22	45.85	44.81	37.86	36.02	17.35	21.97
EBITDA	2	2	1	7	17	30	38	35	30	24	32	62	84	45
EBITDA-CapEx	1	1	1	7	17	30	38	35	30	24	32	62	84	45
Operating Income (Loss)	2	1	1	6	18	23	30	26	22	17	25	24	26	23

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.11	0.01	9.32	2.44	4.2	3.28	1.47	1	1.79	1.8	0.41	0.18	1.13	0.46
Current Ratio	0.11	0.36	9.58	2.95	5.45	4.49	3.39	2.22	2.48	2.88	2.29	1.57	2.03	4.79
Quick Ratio	0.11	0.36	9.47	2.8	4.82	4.28	3.05	1.83	2.22	2.46	1.96	1.48	1.99	4.68
CFO/Avg Current Liab	- -	0.03	0.72	1.16	0.48	0.07	1.44	1.5	1.42	0.49	0.96	0.53	0.33	0.39
Common Equity/Total Assets	0.9	-11.91	33.07	31.42	24.7	27.82	25.85	26.71	26.59	40.87	50.06	50.48	55.41	63.88
Long-Term Debt/Equity (%)	10,858.49	- -	135.9	135.04	92.03	80.87	108.41	112.07	89.5	86.3	62.08	57.27	34.18	29.93
Long-Term Debt/Capital (%)	99.09	112.32	57.61	57.45	47.93	44.71	52.02	52.84	47.23	46.32	38.3	36.41	25.47	23.04
Long-Term Debt/Total Assets (%)	98.06	108.56	56.57	54.23	47.1	44.09	45.95	46.39	46.45	45.6	37.68	35.35	23.44	22.39
Total Debt/Equity (%)	10,858.49	-911.83	135.9	135.04	92.03	80.87	108.41	112.07	89.5	86.3	62.08	57.27	34.18	29.93
Total Debt/Capital (%)	99.09	112.32	57.61	57.45	47.93	44.71	52.02	52.84	47.23	46.32	38.3	36.41	25.47	23.04
Total Debt/Total Assets (%)	98.06	108.56	56.57	54.23	47.1	44.09	45.95	46.39	46.45	45.6	37.68	35.35	23.44	22.39
CFO/Total Liabilities	2.12	0.05	1.52	3.73	1.58	0.18	3.05	2.78	3.76	1.49	3.74	3.29	5.91	9.62
CFO/CapEx	1.76	0.05	38.51	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	0.57	0.46	0.24	0.28	0.36	0.65	0.93	1	1.29	1.53

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	365.28	24.12	26.46	12.69	8.53	8.77	9.19	10.52	11.47	10.24	7.77	9.68	12
Days Sales Outstanding	- -	1	15.13	13.8	28.75	42.77	41.62	39.7	34.69	31.82	35.64	47	37.71	30.41
Inventory Turnover	- -	- -	- -	- -	8.94	30.6	34.09	9.33	8.05	4.24	4.83	5.22	4.53	4.13
Days Inventory Outstanding	- -	- -	- -	- -	40.81	11.93	10.71	39.11	45.33	86.06	75.64	69.97	80.62	88.47
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	-12.06	30.84	30.91	0.59	-10.64	-54.24	-39.99	-22.98	-42.91	-58.06
Inventories	- -	- -	- -	- -	- -	- -	- -	2	1	3	3	2	3	2
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	2	1	3	3	2	3	2
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	193	288	136	201	258	536	657	607	519	405
- Cash & Cash Equivalents	- -	- -	34	24	47	54	17	13	27	30	8	5	78	9
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	144	144	143	140	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	17	30	174	167	45	19	136	134	123	115	115	79
+ Total Debt	36	43	114	187	309	514	524	511	507	511	437	361	204	161
Enterprise Value	- -	- -	- -	- -	628	1,060	831	862	1,013	1,151	1,210	1,077	759	635
Total Capital	37	38	197	326	644	1,150	1,007	968	1,073	1,104	1,141	992	800	699
Total Debt/Capital (%)	99.09	112.32	57.61	57.45	47.93	44.71	52.02	52.84	47.23	46.32	38.3	36.41	25.47	23.04
Total Debt / EV	- -	- -	- -	- -	0.49	0.49	0.63	0.59	0.5	0.44	0.36	0.34	0.27	0.25
EV/Sales	- -	- -	- -	- -	20.27	22.93	14.83	16.1	19.99	22.25	19.77	18.75	13.03	12.18
EV/EBITDA	- -	- -	- -	- -	36.57	34.96	21.74	24.88	33.44	47.1	37.9	17.48	8.99	14.04
EV/EBIT	- -	- -	- -	- -	40.2	47.05	28	32.73	45.38	68.48	48.46	19.9	9.63	15.46
EV/Cash Flow to Firm	- -	- -	- -	- -	41.95	73.15	21.43	22.94	27.09	48.4	36.79	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	41.95	73.15	21.43	22.94	27.09	48.4	36.79	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	147	268	143	203	248	408	617	737	632	482
Diluted Enterprise Value	- -	- -	- -	- -	582	1,040	838	864	1,003	1,024	1,169	1,207	872	712
EV per Share	- -	- -	- -	- -	36.22	31.8	27.18	28.78	33.14	25.32	22.28	22.44	16.52	14.74
TTM Sales	2	2	4	14	31	46	56	54	51	52	61	57	58	52
TTM EBITDA	2	2	1	7	17	30	38	35	30	24	32	62	84	45
TTM Operating Income	2	1	1	6	18	23	30	26	22	17	25	24	26	23
TTM Cash Flow to Firm	2	1	- -	12	15	14	39	38	37	24	33	- -	- -	- -
TTM Free Cash Flow to Firm	1	1	- -	12	15	14	39	38	37	24	33	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	29.17	288.85	7.16	11.27	12.55	51.95	36.16	57.17	39.18	27.65
EV/EBIT	- -	- -	- -	- -	40.2	47.05	28	32.73	45.38	68.48	48.46	19.9	9.63	15.46
Enterprise Value	- -	- -	- -	- -	628	1,060	831	862	1,013	1,151	1,210	1,077	759	635
Low Price	- -	- -	- -	- -	9.63	8.06	4.45	4.38	4.88	8.3	10.53	9.44	9.73	9.24
EV/Sales	- -	- -	- -	- -	20.27	22.93	14.83	16.1	19.99	22.25	19.77	18.75	13.03	12.18
EV/EBITDA	- -	- -	- -	- -	36.57	34.96	21.74	24.88	33.44	47.1	37.9	17.48	8.99	14.04
Price/Earnings	- -	- -	- -	- -	34.18	33.91	11.69	144.73	- -	- -	72.84	22.73	9.43	14.34
Price/Earnings Average	- -	- -	- -	- -	33.95	38.01	19.24	133.7	- -	- -	80.2	20.39	9.19	16.31
Price/Earnings High	- -	- -	- -	- -	37.44	45.99	23.8	153.38	- -	- -	96.81	24.06	10.77	18.98
Price/Earnings Low	- -	- -	- -	- -	29.56	31.61	11.69	94.31	- -	- -	63.41	16.97	8.13	14.09
Price/Book Value	- -	- -	- -	- -	1.19	0.89	0.46	0.68	0.89	1.17	1.13	1.18	1.08	0.88
Price/Book Value Average	- -	- -	- -	- -	1.19	1	0.76	0.63	0.71	1.19	1.25	1.06	1.05	1
Price/Book Value High	- -	- -	- -	- -	1.31	1.2	0.94	0.72	0.92	1.44	1.5	1.25	1.23	1.17
Price/Book Value Low	- -	- -	- -	- -	1.03	0.83	0.46	0.45	0.51	0.82	0.99	0.88	0.93	0.87
Price/Tangible Book Value	- -	- -	- -	- -	1.19	0.89	0.46	0.68	0.89	1.18	1.14	1.19	1.09	0.88
Price/Tangible Book Value Average	- -	- -	- -	- -	1.19	1	0.76	0.63	0.71	1.2	1.26	1.07	1.06	1
Price/Tangible Book Value High	- -	- -	- -	- -	1.31	1.2	0.94	0.72	0.92	1.46	1.52	1.26	1.24	1.17
Price/Tangible Book Value Low	- -	- -	- -	- -	1.03	0.83	0.46	0.45	0.51	0.83	0.99	0.89	0.94	0.87
Price/Sales	- -	- -	- -	- -	4.74	5.81	2.55	3.79	4.88	7.89	10.07	11.05	9.22	7.96
Price/Sales Average	- -	- -	- -	- -	4.71	6.51	4.21	3.5	3.89	8.02	11.09	9.92	8.99	9.05
Price/Sales High	- -	- -	- -	- -	5.2	7.87	5.2	4.01	5.06	9.75	13.39	11.7	10.53	10.53
Price/Sales Low	- -	- -	- -	- -	4.1	5.41	2.55	2.47	2.83	5.56	8.77	8.25	7.95	7.82
Price/Cash Flow	- -	- -	- -	- -	29.17	288.85	7.16	11.27	12.55	51.95	36.16	49.28	33.27	23.84
Price/Cash Flow Average	- -	- -	- -	- -	28.97	323.78	11.79	10.41	9.99	52.82	39.81	44.22	32.43	27.1
Price/Cash Flow High	- -	- -	- -	- -	31.95	391.75	14.58	11.94	12.99	64.21	48.06	52.17	37.99	31.54
Price/Cash Flow Low	- -	- -	- -	- -	25.23	269.26	7.16	7.34	7.27	36.61	31.48	36.79	28.67	23.42
Price/Free Cash Flow Average	- -	- -	- -	- -	28.97	323.78	11.79	10.41	9.99	52.82	39.81	51.3	38.19	31.43
Price/Free Cash Flow High	- -	- -	- -	- -	31.95	391.75	14.58	11.94	12.99	64.21	48.06	60.53	44.74	36.58
Price/Free Cash Flow Low	- -	- -	- -	- -	25.23	269.26	7.16	7.34	7.27	36.61	31.48	42.68	33.76	27.16
EV/Sales Average	- -	- -	- -	- -	20.23	23.69	16.4	15.81	18.95	22.43	20.86	17.66	12.81	13.24
EV/Sales High	- -	- -	- -	- -	20.87	25.15	17.35	16.32	20.17	24.7	23.31	19.37	14.3	14.68
EV/Sales Low	- -	- -	- -	- -	19.43	22.51	14.83	14.79	17.85	19.2	18.38	16.07	11.8	12.04
EV/EBITDA Average	- -	- -	- -	- -	36.49	36.11	24.05	24.43	31.71	47.47	39.98	16.47	8.83	15.26
EV/EBITDA High	- -	- -	- -	- -	37.64	38.34	25.44	25.22	33.74	52.27	44.67	18.06	9.86	16.93
EV/EBITDA Low	- -	- -	- -	- -	35.05	34.31	21.74	22.85	29.86	40.63	35.23	14.99	8.14	13.88
EV/EBIT Average	- -	- -	- -	- -	40.12	48.59	30.97	32.15	43.03	69.01	51.12	18.75	9.46	16.81
EV/EBIT High	- -	- -	- -	- -	41.38	51.6	32.76	33.19	45.79	75.99	57.12	20.56	10.56	18.64
EV/EBIT Low	- -	- -	- -	- -	38.53	46.18	28	30.07	40.53	59.07	45.05	17.06	8.72	15.29
Last Price	- -	- -	- -	- -	11.14	8.64	4.45	6.72	8.43	11.78	12.1	12.64	11.3	9.4
High Price	- -	- -	- -	- -	12.2	11.72	9.07	7.12	8.72	14.56	16.08	13.38	12.9	12.44
Enterprise Value Average	- -	- -	- -	- -	627	1,095	919	847	961	1,160	1,277	1,015	746	691
Enterprise Value High	- -	- -	- -	- -	647	1,163	973	874	1,022	1,278	1,427	1,113	833	766
Enterprise Value Low	- -	- -	- -	- -	602	1,040	831	792	905	993	1,125	924	687	628

Shares Outstanding	4	4	8	12	17	33	31	30	31	45	54	48	46	43
Diluted Weighted Avg Shares	4	4	4	10	13	31	32	30	29	35	51	58	56	51
Basic Weighted Avg Shares	4	4	4	10	13	31	32	30	29	35	51	50	48	44
Revenue per Share	0.53	0.59	0.99	1.43	2.35	1.49	1.74	1.78	1.73	1.49	1.2	1.14	1.22	1.18
EBITDA per Share	0.47	0.38	0.21	0.74	1.3	0.98	1.19	1.15	1.03	0.71	0.63	1.23	1.78	1.02
Operating Income per Share	0.44	0.34	0.18	0.67	1.37	0.76	0.93	0.87	0.76	0.49	0.49	0.47	0.54	0.52
Basic EPS, GAAP	0.15	0.01	-0.13	0.13	0.33	0.25	0.38	0.05	-0.18	- -	0.17	0.56	1.2	0.66
Basic EPS from Cont Ops	0.15	0.01	-0.16	0.18	0.45	0.29	0.44	0.49	0.26	0.3	0.23	0.63	1.29	0.73
Diluted EPS, GAAP	0.15	0.01	-0.13	0.13	0.33	0.25	0.38	0.05	-0.18	- -	0.17	0.48	1.02	0.57
Diluted EPS from Cont Ops	0.15	0.01	-0.16	0.18	0.45	0.29	0.44	0.49	0.26	0.3	0.23	0.54	1.1	0.63
Dividend per Share	0.74	1.69	0.39	0.46	0.5	0.67	0.84	0.62	0.62	0.47	0.29	0.31	0.52	1.51
Cash Flow per Share	0.19	0.01	0.42	0.8	0.38	0.03	0.62	0.6	0.67	0.23	0.33	0.26	0.34	0.39
Free Cash Flow per Basic Share	0.08	-0.12	0.41	0.8	0.38	0.03	0.62	0.6	0.67	0.23	0.33	0.26	0.34	0.39
Cash & Equivalents per Share	0.01	- -	4.36	1.96	2.72	1.61	0.55	0.42	0.89	0.66	0.14	0.11	1.71	0.22
Book Value per Share	0.08	-1.18	8.58	9.05	9.33	9.73	9.63	9.83	9.49	10.08	10.69	10.75	10.49	10.66
Tangible Book Value per Share	0.08	-1.18	8.58	9.05	9.33	9.73	9.63	9.83	9.49	9.98	10.6	10.65	10.4	10.66

Farmland Partners Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)