Property Portfolio |
Note 3 – Property Portfolio
Summary of Properties Acquired During the Three Months Ended March 31, 2023
During the three months ended March 31, 2023, the Company completed no acquisitions. A rollforward of the gross investment in land, building, improvements, and acquired lease intangible assets as of March 31, 2023 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Site |
|
Tenant |
|
Acquired Lease |
|
Gross Investment in |
|
|
Land |
|
Building |
|
Improvements |
|
Improvements |
|
Intangible Assets |
|
Real Estate |
Balances as of December 31, 2022 |
|
$ |
168,308 |
|
$ |
1,079,781 |
|
$ |
22,024 |
|
$ |
65,987 |
|
$ |
148,077 |
|
$ |
1,484,177 |
Capitalized costs(1) |
|
|
— |
|
|
386 |
|
|
— |
|
|
388 |
|
|
172 |
|
|
946 |
Total Additions: |
|
|
— |
|
|
386 |
|
|
— |
|
|
388 |
|
|
172 |
|
|
946 |
Disposition of Jacksonville – 3/9/2023 |
|
|
(1,023) |
|
|
(2,827) |
|
|
— |
|
|
— |
|
|
— |
|
|
(3,850) |
Balances as of March 31, 2023 |
|
$ |
167,285 |
|
$ |
1,077,340 |
|
$ |
22,024 |
|
$ |
66,375 |
|
$ |
148,249 |
|
$ |
1,481,273 |
(1) Represents capital projects that were completed and placed in service during the three months ended March 31, 2023 related to the Company’s existing facilities.
Depreciation expense was $10,494 and $9,402 for the three months ended March 31, 2023 and 2022, respectively.
As of March 31, 2023, the Company had aggregate capital improvement commitments and obligations to improve, expand, and maintain the Company’s existing facilities of approximately $29,170. 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 are expected to total approximately $9,289.
Summary of Properties Acquired During the Year Ended December 31, 2022
During the year ended December 31, 2022 the Company completed 14 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, 2022 resulting from these acquisitions is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
Fairbanks – 4/1/22 |
|
|
1,782 |
|
|
12,262 |
|
|
215 |
|
|
753 |
|
|
7,946 |
|
|
22,958 |
Rocky Point – 4/8/22 |
|
|
613 |
|
|
6,243 |
|
|
223 |
|
|
317 |
|
|
589 |
|
|
7,985 |
Fairfax – 5/11/22 |
|
|
4,012 |
|
|
13,238 |
|
|
399 |
|
|
310 |
|
|
3,304 |
|
|
21,263 |
Lee's Summit – 5/19/22 |
|
|
1,349 |
|
|
4,101 |
|
|
83 |
|
|
410 |
|
|
674 |
|
|
6,617 |
Lexington – 5/27/22 |
|
|
1,760 |
|
|
11,350 |
|
|
289 |
|
|
556 |
|
|
3,036 |
|
|
16,991 |
Toledo – 7/8/22 |
|
|
2,999 |
|
|
11,366 |
|
|
581 |
|
|
1,247 |
|
|
2,044 |
|
|
18,237 |
Lake Geneva – 7/26/22 |
|
|
444 |
|
|
4,612 |
|
|
141 |
|
|
230 |
|
|
725 |
|
|
6,152 |
Glenview – 9/1/22 |
|
|
1,448 |
|
|
6,258 |
|
|
241 |
|
|
279 |
|
|
912 |
|
|
9,138 |
Canandaigua – 9/16/22 |
|
|
578 |
|
|
11,118 |
|
|
370 |
|
|
489 |
|
|
1,493 |
|
|
14,048 |
Hermitage – 9/20/22 |
|
|
353 |
|
|
3,891 |
|
|
194 |
|
|
227 |
|
|
674 |
|
|
5,339 |
Capitalized costs(1) |
|
|
141 |
|
|
1,419 |
|
|
41 |
|
|
1,416 |
|
|
396 |
|
|
3,413 |
Total Additions: |
|
|
18,948 |
|
|
102,768 |
|
|
3,352 |
|
|
7,394 |
|
|
24,652 |
|
|
157,114 |
Disposition of Germantown – 7/1/22 |
|
|
(2,700) |
|
|
(8,078) |
|
|
(349) |
|
|
(307) |
|
|
(4,506) |
|
|
(15,940) |
Balances as of December 31, 2022 |
|
$ |
168,308 |
|
$ |
1,079,781 |
|
$ |
22,024 |
|
$ |
65,987 |
|
$ |
148,077 |
|
$ |
1,484,177 |
(1) |
Represents capital projects that were completed and placed in service during the year ended December 31, 2022 related to the Company’s existing facilities. |
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, 2023 |
|
|
|
|
|
Accumulated |
|
|
|
|
|
Cost |
|
Amortization |
|
Net |
Assets |
|
|
|
|
|
|
|
|
|
In-place leases |
|
$ |
82,374 |
|
$ |
(37,946) |
|
$ |
44,428 |
Above market leases |
|
|
26,054 |
|
|
(8,197) |
|
|
17,857 |
Leasing costs |
|
|
39,821 |
|
|
(16,008) |
|
|
23,813 |
|
|
$ |
148,249 |
|
$ |
(62,151) |
|
$ |
86,098 |
Liability |
|
|
|
|
|
|
|
|
|
Below market leases |
|
$ |
13,595 |
|
$ |
(6,567) |
|
$ |
7,028 |
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2022 |
|
|
|
|
|
Accumulated |
|
|
|
|
|
Cost |
|
Amortization |
|
Net |
Assets |
|
|
|
|
|
|
|
|
|
In-place leases |
|
$ |
82,374 |
|
$ |
(34,898) |
|
$ |
47,476 |
Above market leases |
|
|
26,054 |
|
|
(7,321) |
|
|
18,733 |
Leasing costs |
|
|
39,649 |
|
|
(14,683) |
|
|
24,966 |
|
|
$ |
148,077 |
|
$ |
(56,902) |
|
$ |
91,175 |
Liability |
|
|
|
|
|
|
|
|
|
Below market leases |
|
$ |
13,595 |
|
$ |
(5,982) |
|
$ |
7,613 |
The following is a summary of the acquired lease intangible amortization:
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 31, |
|
|
|
2023 |
|
2022 |
|
Amortization expense related to in-place leases |
|
$ |
3,048 |
|
$ |
2,639 |
|
Amortization expense related to leasing costs |
|
$ |
1,325 |
|
$ |
1,116 |
|
Decrease in rental revenue related to above market leases |
|
$ |
876 |
|
$ |
725 |
|
Increase in rental revenue related to below market leases |
|
$ |
(585) |
|
$ |
(526) |
|
As of March 31, 2023, 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 |
2023 (nine months remaining) |
|
$ |
(816) |
|
$ |
12,669 |
2024 |
|
|
(1,289) |
|
|
14,882 |
2025 |
|
|
(1,825) |
|
|
11,205 |
2026 |
|
|
(1,872) |
|
|
9,189 |
2027 |
|
|
(1,416) |
|
|
6,463 |
Thereafter |
|
|
(3,611) |
|
|
13,833 |
Total |
|
$ |
(10,829) |
|
$ |
68,241 |
As of March 31, 2023, the weighted average amortization periods for asset lease intangibles and liability lease intangibles were 4.1 years and 3.0 years, respectively.
|