Property Portfolio |
Note 3 – Property Portfolio
Summary of Properties Acquired During the Three Months Ended March 31, 2022
During the three months ended March 31, 2022 the Company completed four acquisitions. For each acquisition, substantially all of the fair value was concentrated in a single identifiable asset or group of similar identifiable assets and, therefore, each acquisition represents an asset acquisition. Accordingly, transaction costs for these acquisitions were capitalized.
A rollforward of the gross investment in land, building, improvements, and acquired lease intangible assets as of March 31, 2022 resulting from these acquisitions is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Site |
|
Tenant |
|
Acquired Lease |
|
Gross Investment in |
|
|
Land |
|
Building |
|
Improvements |
|
Improvements |
|
Intangible Assets |
|
Real Estate |
Balances as of December 31, 2021 |
|
$ |
152,060 |
|
$ |
985,091 |
|
$ |
19,021 |
|
$ |
58,900 |
|
$ |
127,931 |
|
$ |
1,343,003 |
Facility Acquired – Date Acquired: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gainesville – 2/4/22 |
|
|
555 |
|
|
3,899 |
|
|
76 |
|
|
199 |
|
|
575 |
|
|
5,304 |
Grand Rapids – 2/28/22 |
|
|
1,238 |
|
|
4,976 |
|
|
221 |
|
|
270 |
|
|
595 |
|
|
7,300 |
Sarasota – 3/29/22 |
|
|
747 |
|
|
3,703 |
|
|
84 |
|
|
331 |
|
|
1,263 |
|
|
6,128 |
Greenwood – 3/30/22 |
|
|
929 |
|
|
4,332 |
|
|
194 |
|
|
360 |
|
|
426 |
|
|
6,241 |
Capitalized costs(1) |
|
|
— |
|
|
86 |
|
|
— |
|
|
94 |
|
|
— |
|
|
180 |
Total Additions: |
|
|
3,469 |
|
|
16,996 |
|
|
575 |
|
|
1,254 |
|
|
2,859 |
|
|
25,153 |
Balances as of March 31, 2022 |
|
$ |
155,529 |
|
$ |
1,002,087 |
|
$ |
19,596 |
|
$ |
60,154 |
|
$ |
130,790 |
|
$ |
1,368,156 |
(1) Represents capital projects that were completed and placed in service during the three months ended March 31, 2022 related to the Company’s existing facilities.
Depreciation expense was $9,402 and $7,848 for the three months ended March 31, 2022 and 2021, respectively.
As of March 31, 2022, the Company had aggregate capital improvement commitments and obligations to improve, expand, and maintain the Company’s existing facilities of approximately $27,892. Many of these amounts are subject to contingencies that make it difficult to predict when they will be utilized, if at all. In accordance with the terms of the Company’s leases, capital improvement obligations in the next twelve months could total up to approximately $24,112.
Property Under Contract for Sale
On October 5, 2021, the Company entered into an agreement to sell a medical office building located in Belpre, Ohio for gross proceeds of approximately $44.6 million. The property had a net book value of approximately $29 million as of March 31, 2022. The transaction is expected to be completed no earlier than September 2022. The transaction is subject to various closing contingencies and, accordingly, it may not close on a timely basis or at all. As of March 31, 2022 the transaction did not meet the criteria to be classified as held for sale. The Company acquired the facility as part of a portfolio of four medical office buildings in April 2018.
Summary of Properties Acquired During the Year Ended December 31, 2021
During the year ended December 31, 2021 the Company completed 20 acquisitions. For each acquisition, substantially all of the fair value was concentrated in a single identifiable asset or group of similar identifiable assets and, therefore, each acquisition represents an asset acquisition. Accordingly, transaction costs for these acquisitions were capitalized.
A rollforward of the gross investment in land, building, improvements, and acquired lease intangible assets as of December 31, 2021 resulting from these acquisitions is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Site |
|
Tenant |
|
Acquired Lease |
|
Gross Investment in |
|
|
Land |
|
Building |
|
Improvements |
|
Improvements |
|
Intangible Assets |
|
Real Estate |
Balances as of December 31, 2020 |
|
$ |
128,857 |
|
$ |
851,427 |
|
$ |
15,183 |
|
$ |
49,204 |
|
$ |
98,234 |
|
$ |
1,142,905 |
Facility Acquired – Date Acquired: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
El Paso – 1/12/21 |
|
|
899 |
|
|
7,549 |
|
|
71 |
|
|
160 |
|
|
1,338 |
|
|
10,017 |
Syracuse – 1/15/21 |
|
|
616 |
|
|
4,745 |
|
|
128 |
|
|
136 |
|
|
772 |
|
|
6,397 |
West El Paso – 1/15/21 |
|
|
851 |
|
|
7,160 |
|
|
144 |
|
|
567 |
|
|
856 |
|
|
9,578 |
Fort Worth – 3/9/21 |
|
|
1,817 |
|
|
13,020 |
|
|
143 |
|
|
395 |
|
|
2,069 |
|
|
17,444 |
Port St. Lucie – 4/6/21 |
|
|
590 |
|
|
3,583 |
|
|
70 |
|
|
185 |
|
|
359 |
|
|
4,787 |
Cape Coral and Fort Myers – 4/13/21 |
|
|
5,623 |
|
|
20,155 |
|
|
480 |
|
|
1,132 |
|
|
4,311 |
|
|
31,701 |
Dallas – 4/16/21 |
|
|
3,101 |
|
|
2,593 |
|
|
63 |
|
|
469 |
|
|
493 |
|
|
6,719 |
East Grand Forks – 4/19/21 |
|
|
845 |
|
|
6,248 |
|
|
278 |
|
|
815 |
|
|
2,092 |
|
|
10,278 |
Coos Bay – 4/21/21 |
|
|
861 |
|
|
5,095 |
|
|
56 |
|
|
50 |
|
|
410 |
|
|
6,472 |
Caledonia – 6/2/21 |
|
|
582 |
|
|
2,669 |
|
|
66 |
|
|
96 |
|
|
497 |
|
|
3,910 |
Tallahassee – 6/2/21 |
|
|
782 |
|
|
6,720 |
|
|
137 |
|
|
387 |
|
|
1,218 |
|
|
9,244 |
Forsyth – 7/28/21 |
|
|
1,554 |
|
|
9,627 |
|
|
348 |
|
|
456 |
|
|
7,439 |
|
|
19,424 |
North Charleston – 7/29/21 |
|
|
927 |
|
|
4,248 |
|
|
106 |
|
|
801 |
|
|
1,098 |
|
|
7,180 |
Munster – 9/15/21 |
|
|
780 |
|
|
4,451 |
|
|
161 |
|
|
391 |
|
|
953 |
|
|
6,736 |
Hialeah – 9/30/21 |
|
|
— |
|
|
9,633 |
|
|
264 |
|
|
716 |
|
|
1,231 |
|
|
11,844 |
Athens – 9/30/21 |
|
|
564 |
|
|
4,106 |
|
|
58 |
|
|
63 |
|
|
548 |
|
|
5,339 |
Lemoyne – 12/3/21 |
|
|
299 |
|
|
3,661 |
|
|
113 |
|
|
359 |
|
|
904 |
|
|
5,336 |
Athens 200 – 12/13/21 |
|
|
327 |
|
|
1,336 |
|
|
42 |
|
|
134 |
|
|
204 |
|
|
2,043 |
Mentor – 12/16/21 |
|
|
2,249 |
|
|
6,291 |
|
|
354 |
|
|
253 |
|
|
1,322 |
|
|
10,469 |
Oklahoma City – 12/20/21 |
|
|
727 |
|
|
5,839 |
|
|
261 |
|
|
495 |
|
|
1,583 |
|
|
8,905 |
Capitalized costs(1) |
|
|
— |
|
|
8,756 |
(2) |
|
495 |
|
|
1,636 |
|
|
— |
|
|
10,887 |
Total Additions: |
|
|
23,994 |
|
|
137,485 |
|
|
3,838 |
|
|
9,696 |
|
|
29,697 |
|
|
204,710 |
Disposition of Prescott – 10/13/21 |
|
|
(791) |
|
|
(3,821) |
|
|
— |
|
|
— |
|
|
— |
|
|
(4,612) |
Balances as of December 31, 2021 |
|
$ |
152,060 |
|
$ |
985,091 |
|
$ |
19,021 |
|
$ |
58,900 |
|
$ |
127,931 |
|
$ |
1,343,003 |
(1) |
Represents capital projects that were completed and placed in service during the year ended December 31, 2021 related to the Company’s existing facilities. |
(2) |
During the year ended December 31, 2021, the Company completed and funded a $6,814 expansion at its Oklahoma City facility that was acquired in April 2019 with Mercy Rehabilitation Hospital as the tenant.
|
Lease Intangible Assets and Liabilities
The following is a summary of the carrying amount of lease intangible assets and liabilities as of the dates presented:
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2022 |
|
|
|
|
|
Accumulated |
|
|
|
|
|
Cost |
|
Amortization |
|
Net |
Assets |
|
|
|
|
|
|
|
|
|
In-place leases |
|
$ |
71,683 |
|
$ |
(26,277) |
|
$ |
45,406 |
Above market leases |
|
|
23,577 |
|
|
(7,132) |
|
|
16,445 |
Leasing costs |
|
|
35,530 |
|
|
(11,317) |
|
|
24,213 |
|
|
$ |
130,790 |
|
$ |
(44,726) |
|
$ |
86,064 |
Liability |
|
|
|
|
|
|
|
|
|
Below market leases |
|
$ |
12,401 |
|
$ |
(4,240) |
|
$ |
8,161 |
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2021 |
|
|
|
|
|
Accumulated |
|
|
|
|
|
Cost |
|
Amortization |
|
Net |
Assets |
|
|
|
|
|
|
|
|
|
In-place leases |
|
$ |
70,527 |
|
$ |
(23,638) |
|
$ |
46,889 |
Above market leases |
|
|
22,615 |
|
|
(6,407) |
|
|
16,208 |
Leasing costs |
|
|
34,789 |
|
|
(10,201) |
|
|
24,588 |
|
|
$ |
127,931 |
|
$ |
(40,246) |
|
$ |
87,685 |
Liability |
|
|
|
|
|
|
|
|
|
Below market leases |
|
$ |
11,842 |
|
$ |
(3,714) |
|
$ |
8,128 |
The following is a summary of the acquired lease intangible amortization:
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 31, |
|
|
|
2022 |
|
2021 |
|
Amortization expense related to in-place leases |
|
$ |
2,639 |
|
$ |
2,090 |
|
Amortization expense related to leasing costs |
|
$ |
1,116 |
|
$ |
894 |
|
Decrease in rental revenue related to above market leases |
|
$ |
725 |
|
$ |
491 |
|
Increase in rental revenue related to below market leases |
|
$ |
(526) |
|
$ |
(431) |
|
As of March 31, 2022, scheduled future aggregate net amortization of the acquired lease intangible assets and liabilities for each year ended December 31 is listed below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Decrease |
|
Net Increase |
|
|
in Revenue |
|
in Expenses |
2022 (nine months remaining) |
|
$ |
(634) |
|
$ |
11,264 |
2023 |
|
|
(882) |
|
|
14,061 |
2024 |
|
|
(721) |
|
|
11,952 |
2025 |
|
|
(1,110) |
|
|
8,476 |
2026 |
|
|
(1,187) |
|
|
6,891 |
Thereafter |
|
|
(3,750) |
|
|
16,975 |
Total |
|
$ |
(8,284) |
|
$ |
69,619 |
As of March 31, 2022, the weighted average amortization periods for asset lease intangibles and liability lease intangibles were 4.7 years and 3.8 years, respectively.
|