Property Portfolio |
Note 3 – Property Portfolio
Summary of Properties Acquired and Sold During the Nine Months Ended September 30, 2024
During the nine months ended September 30, 2024, the Company completed five acquisitions. These acquisitions were made pursuant to a May 2024 purchase agreement to acquire a 15-property portfolio. For these acquisitions, substantially all of the fair value was concentrated in a single identifiable asset or group of similar identifiable assets and, therefore, these acquisitions represent an asset acquisition. Accordingly, transaction costs for these acquisitions were capitalized. The Company completed the acquisition of the remaining 10 properties in the 15-property portfolio in October 2024.
During the nine months ended September 30, 2024, the Company completed three dispositions. In June 2024, the Company sold an in-patient rehabilitation facility located in Mishawaka, Indiana receiving gross proceeds of $8.1 million, resulting in a loss of $3.4 million. In July 2024, the Company sold a medical office building located in Panama City, Florida receiving gross proceeds of $11.0 million, resulting in a gain of $1.7 million. In September 2024, the Company sold a medical office building located in Panama City Beach, Florida receiving gross proceeds of $1.1 million, resulting in a gain of $0.1 million.
A rollforward of the gross investment in land, building, improvements, and acquired lease intangible assets as of September 30, 2024 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Site |
|
Tenant |
|
Acquired Lease |
|
Gross Investment in |
|
|
Land |
|
Building |
|
Improvements |
|
Improvements |
|
Intangible Assets |
|
Real Estate |
Balances as of December 31, 2023 |
|
$ |
164,315 |
|
$ |
1,035,705 |
|
$ |
21,974 |
|
$ |
66,358 |
|
$ |
138,617 |
|
$ |
1,426,969 |
Facility Acquired – Date Acquired: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minot – 7/11/24 |
|
|
935 |
|
|
7,324 |
|
|
144 |
|
|
103 |
|
|
676 |
|
|
9,182 |
Clinton – 7/11/24 |
|
|
938 |
|
|
4,829 |
|
|
188 |
|
|
256 |
|
|
657 |
|
|
6,868 |
Westland– 7/11/24 |
|
|
921 |
|
|
3,630 |
|
|
157 |
|
|
99 |
|
|
540 |
|
|
5,347 |
Cerritos – 7/11/24 |
|
|
3,424 |
|
|
1,244 |
|
|
107 |
|
|
106 |
|
|
392 |
|
|
5,273 |
Spartanburg – 7/11/24 |
|
|
890 |
|
|
2,613 |
|
|
168 |
|
|
390 |
|
|
517 |
|
|
4,578 |
Capitalized costs(1) |
|
|
— |
|
|
3,552 |
|
|
469 |
|
|
2,344 |
|
|
— |
|
|
6,365 |
Total Additions: |
|
|
7,108 |
|
|
23,192 |
|
|
1,233 |
|
|
3,298 |
|
|
2,782 |
|
|
37,613 |
Disposition of Mishawaka - 6/27/24 |
|
|
(1,924) |
|
|
(10,084) |
|
|
(75) |
|
|
(1,798) |
|
|
(2,223) |
|
|
(16,104) |
Disposition of Panama City - 7/12/24 |
|
|
(1,117) |
|
|
(7,201) |
|
|
(165) |
|
|
(841) |
|
|
(1,141) |
|
|
(10,465) |
Disposition of Panama City Beach - 9/19/24 |
|
|
(272) |
|
|
(606) |
|
|
(21) |
|
|
(84) |
|
|
(149) |
|
|
(1,132) |
Total Dispositions: |
|
|
(3,313) |
|
|
(17,891) |
|
|
(261) |
|
|
(2,723) |
|
|
(3,513) |
|
|
(27,701) |
Balances as of September 30, 2024 |
|
$ |
168,110 |
|
$ |
1,041,006 |
|
$ |
22,946 |
|
$ |
66,933 |
|
$ |
137,886 |
|
$ |
1,436,881 |
|
(1) |
Represents capital projects that were completed and placed in service during the nine months ended September 30, 2024 related to the Company’s existing facilities. |
Depreciation expense was $9,993 and $30,233 for the three and nine months ended September 30, 2024, respectively, and $10,100 and $31,062 for the three and nine months ended September 30, 2023, respectively.
As of September 30, 2024, the Company had aggregate capital improvement commitments and obligations to improve, expand, and maintain the Company’s existing facilities of approximately $22,500. 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 $14,500.
Summary of Properties Acquired and Sold During the Year Ended December 31, 2023
During the year ended December 31, 2023 the Company completed one acquisition. For this acquisition, substantially all of the fair value was concentrated in a single identifiable asset or group of similar identifiable assets and, therefore, this acquisition represents an asset acquisition. Accordingly, transaction costs for this acquisition were capitalized.
During the year ended December 31, 2023, the Company completed three dispositions. In March 2023, the Company sold a medical office building located in Jacksonville, Florida receiving gross proceeds of $4.4 million, resulting in a gain of $0.5 million. In June 2023, the Company sold a portfolio of four medical office buildings located in Oklahoma City, Oklahoma receiving gross proceeds of $66.0 million, resulting in a gain of $12.8 million. In August 2023, the Company sold a medical office building located in North Charleston, South Carolina receiving gross proceeds of $10.1 million, resulting in a gain of $2.3 million.
A rollforward of the gross investment in land, building, improvements, and acquired lease intangible assets as of December 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 |
Facility Acquired – Date Acquired: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redding – 4/17/23 |
|
|
771 |
|
|
3,798 |
|
|
174 |
|
|
321 |
|
|
872 |
|
|
5,936 |
Capitalized costs(1) |
|
|
— |
|
|
3,146 |
|
|
1,009 |
|
|
2,356 |
|
|
172 |
|
|
6,683 |
Total Additions: |
|
|
771 |
|
|
6,944 |
|
|
1,183 |
|
|
2,677 |
|
|
1,044 |
|
|
12,619 |
Disposition of Jacksonville – 3/9/2023 |
|
|
(1,023) |
|
|
(2,827) |
|
|
— |
|
|
— |
|
|
— |
|
|
(3,850) |
Disposition of Oklahoma City – 6/30/2023 |
|
|
(2,814) |
|
|
(43,553) |
|
|
(1,127) |
|
|
(1,505) |
|
|
(9,406) |
|
|
(58,405) |
Disposition of North Charleston – 8/1/2023 |
|
|
(927) |
|
|
(4,640) |
|
|
(106) |
|
|
(801) |
|
|
(1,098) |
|
|
(7,572) |
Total Dispositions: |
|
|
(4,764) |
|
|
(51,020) |
|
|
(1,233) |
|
|
(2,306) |
|
|
(10,504) |
|
|
(69,827) |
Balances as of December 31, 2023 |
|
$ |
164,315 |
|
$ |
1,035,705 |
|
$ |
21,974 |
|
$ |
66,358 |
|
$ |
138,617 |
|
$ |
1,426,969 |
(1) |
Represents capital projects that were completed and placed in service during the year ended December 31, 2023 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 September 30, 2024 |
|
|
|
|
|
Accumulated |
|
|
|
|
|
Cost |
|
Amortization |
|
Net |
Assets |
|
|
|
|
|
|
|
|
|
In-place leases |
|
$ |
77,121 |
|
$ |
(50,465) |
|
$ |
26,656 |
Above market leases |
|
|
24,724 |
|
|
(12,529) |
|
|
12,195 |
Leasing costs |
|
|
36,041 |
|
|
(21,098) |
|
|
14,943 |
|
|
$ |
137,886 |
|
$ |
(84,092) |
|
$ |
53,794 |
Liability |
|
|
|
|
|
|
|
|
|
Below market leases |
|
$ |
13,595 |
|
$ |
(9,957) |
|
$ |
3,638 |
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2023 |
|
|
|
|
|
Accumulated |
|
|
|
|
|
Cost |
|
Amortization |
|
Net |
Assets |
|
|
|
|
|
|
|
|
|
In-place leases |
|
$ |
77,037 |
|
$ |
(44,249) |
|
$ |
32,788 |
Above market leases |
|
|
24,961 |
|
|
(10,318) |
|
|
14,643 |
Leasing costs |
|
|
36,619 |
|
|
(18,556) |
|
|
18,063 |
|
|
$ |
138,617 |
|
$ |
(73,123) |
|
$ |
65,494 |
Liability |
|
|
|
|
|
|
|
|
|
Below market leases |
|
$ |
13,595 |
|
$ |
(8,314) |
|
$ |
5,281 |
The following is a summary of the acquired lease intangible amortization:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
|
September 30, |
|
September 30, |
|
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
Amortization expense related to in-place leases |
|
$ |
2,431 |
|
$ |
2,809 |
|
$ |
7,707 |
|
$ |
8,850 |
|
Amortization expense related to leasing costs |
|
$ |
1,114 |
|
$ |
1,230 |
|
$ |
3,467 |
|
$ |
3,868 |
|
Decrease in rental revenue related to above market leases |
|
$ |
793 |
|
$ |
818 |
|
$ |
2,425 |
|
$ |
2,565 |
|
Increase in rental revenue related to below market leases |
|
$ |
(511) |
|
$ |
(584) |
|
$ |
(1,643) |
|
$ |
(1,753) |
|
As of September 30, 2024, 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 |
2024 (three months remaining) |
|
$ |
(357) |
|
$ |
3,136 |
2025 |
|
|
(1,705) |
|
|
11,045 |
2026 |
|
|
(1,800) |
|
|
9,127 |
2027 |
|
|
(1,377) |
|
|
6,302 |
2028 |
|
|
(1,093) |
|
|
4,998 |
Thereafter |
|
|
(2,225) |
|
|
6,991 |
Total |
|
$ |
(8,557) |
|
$ |
41,599 |
As of September 30, 2024, the weighted average amortization periods for asset lease intangibles and liability lease intangibles were 3.3 years and 2.2 years, respectively.
|