XML 49 R36.htm IDEA: XBRL DOCUMENT v3.22.4
Acquisitions, Dispositions and Mortgage Repayments (Tables)
12 Months Ended
Dec. 31, 2022
Business Combination and Asset Acquisition [Abstract]  
Schedule of acquisitions
The following table details the Company's acquisitions, exclusive of the Merger, for the year ended December 31, 2022:
Dollars in thousands
TYPE 1
DATE ACQUIREDPURCHASE PRICE
CASH
CONSIDERATION
2
REAL
ESTATE
OTHER 3
SQUARE FOOTAGE
unaudited
Dallas, TX 4
MOB2/11/22$8,175 $8,185 $8,202 $(17)18,000
San Francisco, CA 5
MOB3/7/22114,000 112,986 108,687 4,299 166,396
Atlanta, GAMOB4/7/226,912 7,054 7,178 (124)21,535
Denver, COMOB4/13/226,320 5,254 5,269 (15)12,207
Colorado Springs, CO 6
MOB4/13/2213,680 13,686 13,701 (15)25,800
Seattle, WAMOB4/28/228,350 8,334 8,370 (36)13,256
Houston, TXMOB4/28/2236,250 36,299 36,816 (517)76,781
Los Angeles, CAMOB4/29/2235,000 35,242 25,400 9,842 34,282
Oklahoma City, OKMOB4/29/2211,100 11,259 11,334 (75)34,944
Raleigh, NC 5
MOB5/31/2227,500 26,710 27,127 (417)85,113
Tampa. FL 6
MOB6/9/2218,650 18,619 18,212 407 55,788
Seattle, WAMOB8/1/224,850 4,806 4,882 (76)10,593
Raleigh, NCMOB8/9/223,783 3,878 3,932 (54)11,345
Jacksonville, FLMOB8/9/2218,195 18,508 18,583 (75)34,133
Atlanta, GAMOB8/10/2211,800 11,525 12,038 (513)43,496
Denver, COMOB8/11/2214,800 13,902 13,918 (16)34,785
Raleigh, NCMOB8/18/2211,375 10,670 10,547 123 31,318
Nashville, TNMOB9/15/2221,000 20,764 20,572 192 61,932
Austin, TXMOB9/29/225,450 5,449 5,572 (123)15,000
Jacksonville, FL 4
MOB10/12/223,600 3,530 3,609 (79)6,200
Houston, TXMOB11/21/225,500 5,469 5,513 (44)28,369
Austin, TX 7
MOB12/28/22888 890 889 2,219
Denver, COMOB12/28/2216,400 16,170 16,467 (297)39,692
$403,578 $399,189 $386,818 $12,371 863,184 
1MOB = medical office building.
2Cash consideration excludes prorations of revenue and expense due to/from seller at the time of the acquisition.
3Includes other assets acquired, liabilities assumed, and intangibles recognized at acquisition.
4Represents a single-tenant property.
5Includes three properties.
6Includes two properties.
7The Company acquired additional ownership interests in an existing building bringing the Company's ownership to 71.4%.
The following table details the Company's acquisitions for the year ended December 31, 2021:
Dollars in thousands
TYPE 1
DATE ACQUIRED
PURCHASE PRICE 2
MORTGAGES ASSUMED 3
CASH
CONSIDERATION
4
REAL
ESTATE 2
OTHER 5
SQUARE FOOTAGE
unaudited
San Diego, CA 6
MOB1/7/21$17,150 $— $17,182 $17,182 $— 22,461
Dallas, TX 8
MOB2/1/2122,515 — 22,299 22,641 (342)121,709
Atlanta, GA 8
MOB2/17/219,800 — 10,027 10,073 (46)44,567
Washington, D.C.MOB3/3/2112,750 — 12,709 12,658 51 26,496
Houston, TXMOB5/14/2113,500 — 12,986 13,379 (393)45,393
San Diego, CA 6,7
MOB5/28/21102,650 — 103,984 104,629 (645)160,394
Greensboro, NCMOB6/28/219,390 — 9,475 10,047 (572)25,168
Baltimore, MDMOB6/29/2114,600 — 14,357 14,437 (80)33,316
Denver, CO 9
MOB7/16/2170,426 — 69,151 65,100 4,051 259,555
Greensboro, NC 6
MOB7/19/216,400 — 6,374 6,514 (140)18,119
Colorado Springs, COMOB7/27/2133,400 — 32,738 33,241 (503)69,526
Birmingham, ALMOB8/19/219,250 — 9,355 9,388 (33)29,942
Raleigh, NCMOB9/20/215,780 — 5,821 5,810 11 18,280
Denver, COMOB9/22/2120,250 — 19,630 19,405 225 83,604
Raleigh, NCMOB9/30/2110,000 — 9,921 9,874 47 29,178
Denver, COMOB11/15/217,700 — 7,383 7,431 (48)18,599
Denver, COMOB11/18/2122,400 — 22,343 22,422 (79)30,185
Columbus, OH 10
MOB12/1/2116,275 — 15,970 7,365 8,605 71,930
Nashville, TNMOB12/2/2111,300 — 11,245 11,263 (18)34,908
Colorado Springs, COMOB12/20/2110,575 — 10,541 11,009 (468)44,166
Columbus, OH 8
MOB12/28/219,525 — 9,521 9,601 (80)28,962
Los Angeles, CAMOB12/28/2120,500 (11,000)9,396 20,316 80 56,762
Nashville, TN 11
MOB12/29/2119,775 — 19,833 19,982 (149)85,590
Austin, TXMOB12/29/2120,500 — 20,696 20,741 (45)62,548
Atlanta, GAMOB12/30/214,900 — 4,772 4,419 353 11,840
Nashville, TN 12
MOB12/30/2154,000 — 53,923 54,072 (149)74,489
Nashville, TN 12
MOB12/30/2120,500 — 19,833 19,825 32,454
$575,811 $(11,000)$561,465 $562,824 $9,641 1,540,141 
1MOB = medical office building.
2Includes investments in financing receivables and an $8.9 million right-of-use asset related to the Columbus, Ohio transaction.
3The mortgages assumed in the acquisitions do not reflect the fair value adjustments totaling $0.8 million in aggregate recorded by the Company upon acquisition (included in Other).
4Cash consideration excludes prorations of revenue and expense due to/from seller at the time of the acquisition.
5Includes other assets acquired, liabilities assumed, intangibles, and fair value mortgage adjustments recognized at acquisition.
6Represents a single-tenant property.
7The Company acquired a single-tenant net lease property in San Diego, CA in a sale-leaseback transaction which was accounted for as a financing arrangement as required under ASC 842, Leases.
8Includes two properties.
9Includes three properties.
10This sale-leaseback transaction was a multi-tenant lease property. A portion of the transaction totaling $7.4 million was accounted for as a financing receivable and the remaining $8.9 million was accounted for as an imputed lease arrangement. See Note 1 to the Consolidated Financial Statements accompanying this report for more information.
11Includes purchase of an adjoining 2.7 acre land parcel that will be held for development.
12This sale-leaseback transaction was a multi-tenant lease property which was accounted for as a financing arrangement as required under ASC 842, Leases.
Schedule of assets acquired and liabilities assumed
The following table summarizes the preliminary estimated fair values of the assets acquired and liabilities assumed at the Closing Date:
Dollars in thousandsPRELIMINARY AMOUNTS RECOGNIZED ON THE CLOSING DATEMEASUREMENT PERIOD ADJUSTMENTSPRELIMINARY AMOUNTS RECOGNIZED ON THE CLOSING DATE
(as adjusted)
ASSETS
Real estate investments
Land $985,926 $6,775 $992,701 
Buildings and improvements6,960,418 (83,662)6,876,756 
Lease intangible assets(a)
831,920 1,230 833,150 
Financing lease right-of-use assets9,874 3,146 13,020 
Construction in progress10,071 (6,744)3,327 
Land held for development46,538 — 46,538 
Total real estate investments$8,844,747 $(79,255)$8,765,492 
Assets held for sale, net 707,442 (7,946)699,496 
Investments in unconsolidated joint ventures67,892 — 67,892 
Cash and cash equivalents26,034 11,403 37,437 
Restricted cash 1,123,647 (1,247)1,122,400 
Operating lease right-of-use assets198,261 17,786 216,047 
Other assets, net (b) (c)
209,163 (3,840)205,323 
Total assets acquired$11,177,186 $(63,099)$11,114,087 
LIABILITIES
Notes and bonds payable $3,991,300 $— $3,991,300 
Accounts payable and accrued liabilities 1,227,570 17,374 1,244,944 
Liabilities of assets held for sale28,677 (3,939)24,738 
Operating lease liabilities 173,948 10,173 184,121 
Financing lease liabilities 10,720 (855)9,865 
Other liabilities 203,210 (11,541)191,669 
Total liabilities assumed$5,635,425 $11,212 $5,646,637 
Net identifiable assets acquired$5,541,761 $(74,311)$5,467,450 
Non-controlling interest$110,702 $— $110,702 
Goodwill$145,404 $74,311 $219,715 
(a) The weighted average amortization period for the acquired lease intangible assets is approximately 6 years.
(b) Includes $15.9 million of contractual accounts receivable, which approximates fair value.
(c) Includes $78.7 million of gross contractual real estate notes receivable, the fair value of which was $74.8 million, and the Company preliminarily expects to collect substantially all of the real estate notes receivable proceeds as of the Closing Date.
The following table summarizes the estimated relative fair values of the assets acquired and liabilities assumed in the real estate acquisitions for 2022 as of the acquisition date:
ESTIMATED
FAIR VALUE
in millions
ESTIMATED
USEFUL LIFE
in years
Building$250.7 
14.0 - 38.0
Land76.1 — 
Land Improvements11.2 
5.0 - 14.0
Intangibles
At-market lease intangibles48.8 
1.5 - 13.4
Above-market lease intangibles (lessor)15.9 
1.3 - 15.6
Below-market lease intangibles (lessor)(2.2)
1.3 - 19.3
Below-market lease intangibles (lessee)1.2 
13.1
Other assets acquired0.4 
Accounts payable, accrued liabilities and other liabilities assumed(2.9)
Total cash paid$399.2 
The following table summarizes the estimated relative fair values of the assets acquired and liabilities assumed in the real estate acquisitions for 2021 as of the acquisition date:
ESTIMATED
FAIR VALUE
in millions
ESTIMATED
USEFUL LIFE
in years
Building$275.1 
18.0 - 44.0
Investment in financing receivables, net185.9 
0.5 - 34.0
Financing lease right of use assets 1
8.9 
15.0 - 34.0
Land34.1 — 
Land Improvements8.9 
6.0 - 16.0
Intangibles
At-market lease intangibles58.8 
2.6 - 16.6
Above-market lease intangibles (lessor)3.4 
1.9 - 8.1
Below-market lease intangibles (lessor)(1.4)
3.1 - 21.8
Above-market lease intangibles (lessee)(0.3)
36.7 - 64.5
Below-market lease intangibles (lessee)4.7 
45.4
Mortgage notes payable assumed, including fair value adjustments(11.8)
Other assets acquired0.8 
Accounts payable, accrued liabilities and other liabilities assumed(5.6)
Total cash paid$561.5 
Schedule of Joint Venture Transactions
2022 Acquisitions
The following table details the joint venture acquisitions for the year ended December 31, 2022:
Dollars in thousands
TYPE 1
DATE ACQUIREDPURCHASE PRICE
CASH
CONSIDERATION
2
REAL
ESTATE
OTHER 3
SQUARE FOOTAGE
unaudited
San Francisco, CA 4
MOB3/7/22$67,175 $66,789 $65,179 $1,610 110,865
Los Angeles, CA 5
MOB3/7/2233,800 32,384 32,390 (6)103,259
$100,975 $99,173 $97,569 $1,604 214,124 
1MOB = medical office building.
2Cash consideration excludes prorations of revenue and expense due to/from seller at the time of the acquisition.
3Includes other assets acquired, liabilities assumed, and intangibles recognized at acquisition.
4Includes three properties.
5Includes two properties.
The following table details the joint venture acquisitions for the year ended December 31, 2021:
Dollars in thousands
TYPE 1
DATE ACQUIREDPURCHASE PRICE
CASH
CONSIDERATION
2
REAL
ESTATE
OTHER 3
SQUARE FOOTAGE
unaudited
Denver, COMOB3/30/21$14,375 $14,056 $14,550 $(494)59,359
Colorado Springs, COMOB4/1/217,200 7,288 7,347 (59)27,510
Los Angeles, CAMOB4/8/2131,335 30,179 30,642 (463)57,573
San Antonio, TXMOB4/30/2113,600 13,412 13,656 (244)45,000
Los Angeles, CAMOB5/10/2124,600 24,259 24,147 112 73,078
Colorado Springs, CO 4
MOB7/27/219,133 9,137 9,135 23,956
Denver, COMOB10/21/2123,000 22,638 23,021 (383)57,257
San Antonio, TX 5
MOB12/10/2142,300 41,892 42,190 (298)117,597
San Antonio, TXMOB12/29/216,094 6,218 6,308 (90)22,381
San Antonio, TXMOB12/29/218,850 8,915 8,866 49 30,542
$180,487 $177,994 $179,862 $(1,868)514,253 
1MOB = medical office building.
2Cash consideration excludes prorations of revenue and expense due to/from seller at the time of the acquisition.
3Includes other assets acquired, liabilities assumed, and intangibles recognized at acquisition.
4Includes purchase of an adjoining 3.0 acre land parcel.
5Includes three properties.
Schedule of equity method investments
The Company's investment in and loss recognized for the years ended December 31, 2022 and 2021 related to its joint ventures accounted for under the equity method are shown in the table below:
DECEMBER 31,
Dollars in millions20222021
Investments in unconsolidated joint ventures, beginning of period$161.9 $73.1 
New investments during the period1
167.9 89.6 
Equity loss recognized during the period(0.7)(0.8)
Owner distributions(1.9)— 
Investments in unconsolidated joint ventures, end of period$327.2 $161.9 
1For the year ended December 31, 2022, this included unconsolidated joint ventures acquired as part of the Merger, as well as investments in two joint ventures representing a 20% and 40% ownership interest in portfolios in Los Angeles, California and Dallas, Texas, respectively. Also, see 2022 Real Estate Asset Dispositions below for additional information.
Schedule of dispositions
The following table details the Company's dispositions for the year ended December 31, 2022:
Dollars in thousands
TYPE 1
DATE DISPOSEDSALES PRICECLOSING ADJUSTMENTSNET PROCEEDSNET REAL ESTATE INVESTMENT
OTHER
including
receivables
2
GAIN/
(IMPAIRMENT)
SQUARE FOOTAGE
unaudited
Loveland, CO 3, 4
MOB2/24/22$84,950 $(45)$84,905 $40,095 $$44,806 150,291 
San Antonio, TX 3
MOB4/15/2225,500 (2,272)23,228 14,381 284 8,563 201,523 
GA, FL, PA 5, 11
MOB7/29/22133,100 (8,109)124,991 124,991 — — 316,739 
GA, FL, TX 7, 11
MOB8/4/22160,917 (5,893)155,024 151,819 3,205 — 343,545 
Los Angeles, CA 5, 9, 11
MOB8/5/22134,845 (3,102)131,743 131,332 411 — 283,780 
Dallas, TX 7, 10, 11
MOB8/30/22114,290 (682)113,608 113,608 — — 189,385 
Indianapolis, IN 6, 12
MOB8/31/22238,845 (5,846)232,999 84,767 4,324 143,908 506,406 
Dallas, TX 3
MOB10/4/22104,025 (5,883)98,142 38,872 6,436 52,834 291,328 
Houston, TXMOB10/21/2232,000 (280)31,720 10,762 744 20,214 134,910 
College Station, TXMOB11/10/2249,177 (3,755)45,422 44,918 475 28 122,942 
El Paso, TXMOB12/22/2255,326 (4,002)51,324 56,427 (1,897)(3,205)110,465 
Atlanta, GA 8
MOB12/22/2291,243 (4,326)86,917 109,051 235 (22,369)348,416 
St. Louis, MOMOB12/28/2218,000 (1,471)16,529 18,340 (1,815)69,394 
$1,242,218 $(45,666)$1,196,552 $939,363 $14,225 $242,964 3,069,124 
1MOB = medical office building
2Includes straight-line rent receivables, leasing commissions and lease inducements.
3Includes two properties.
4The Company deferred the tax gain through a 1031 exchange and reinvested the proceeds.
5Includes four properties.
6Includes five properties.
7Includes six properties.
8Includes nine properties.
9Values and square feet are represented at 100%. The Company retained a 20% ownership interest in the joint venture with an unrelated third party that purchased these properties.
10Values and square feet are represented at 100%. The Company retained a 40% ownership interest in the joint venture with an unrelated third party that purchased these properties.
11These properties were acquired as part of the Merger and were included as assets held for sale in the purchase price allocation.
12Two of the five properties included in this portfolio were acquired in the Merger and were included as assets held for sale in the purchase price allocation.
The following table details the Company's dispositions for the year ended December 31, 2021:
Dollars in thousands
TYPE 1
DATE DISPOSEDSALES PRICECLOSING ADJUSTMENTSNET PROCEEDSNET REAL ESTATE INVESTMENT
OTHER
including
receivables
2
GAIN/
(IMPAIRMENT)
SQUARE FOOTAGE
unaudited
Los Angeles, CA 3
MOB3/11/21$26,000 $(555)$25,445 $6,046 $509 $18,890 73,906 
Atlanta, GA MOB4/12/218,050 (272)7,778 5,675 151 1,952 19,732 
Richmond, VAMOB5/18/2152,000 (314)51,686 29,414 3,270 19,002 142,856 
Gadsden, AL 4
MOB5/19/215,500 (280)5,220 5,914 175 (869)120,192 
Dallas, TX 5
MOB7/9/2123,000 (1,117)21,883 18,733 1,966 1,184 190,160 
Chicago, ILMOB10/28/2113,300 (388)12,912 23,213 706 (11,007)95,436 
Des Moines, IA 6
MOB12/8/2147,000 (901)46,099 32,312 1,037 12,750 132,617 
Aberdeen, SDMOB12/22/2112,750 (299)12,451 10,337 — 2,114 58,285 
Dallas, TXMOB12/23/21800 (103)697 712 167 (182)13,818 
$188,400 $(4,229)$184,171 $132,356 $7,981 $43,834 847,002 
1MOB = medical office building
2Includes straight-line rent receivables, leasing commissions and lease inducements.
3Includes two properties sold to a single purchaser in two transactions which closed on March 5 and March 11, 2021.
4Includes three properties.
5Includes four properties and a land parcel sold under a single purchase agreement.
6Includes three properties and two land parcels under a single purchase agreement.