v3.21.2
Summary of Significant Accounting Policies (Tables)
9 Months Ended
Sep. 30, 2021
Accounting Policies [Abstract]  
Summary of Impairment Charges

The following table summarizes the Company's impairment charges, resulting primarily from changes in the Company's long-term hold strategy with respect to the individual properties:

 

 

For the Three Months Ended
September 30,

 

 

For the Nine Months Ended
September 30,

 

(in thousands, except number of properties)

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Number of properties

 

 

4

 

 

 

3

 

 

 

5

 

 

 

6

 

Impairment charge

 

$

25,989

 

 

$

14,732

 

 

$

28,001

 

 

$

17,399

 

Summary of Lease Revenue And Depreciation And Amortization

The following summarizes the impact of the above transactions, together with the corresponding financial statement line item:

(in thousands)

 

 

 

Lease revenues, net

 

 

 

Lease termination fee

 

$

35,000

 

Write-off of accrued rental income

 

 

(1,496

)

Accelerated amortization of above-market and below-market lease intangibles

 

 

289

 

 

 

 

33,793

 

Depreciation and amortization

 

 

 

Accelerated amortization of in-place lease intangible

 

 

(4,046

)

Provision for impairment of investment in rental properties

 

 

 

Loss on sale

 

 

(25,746

)

Total impact to net income

 

$

4,001

 

Summary of Restricted Cash

Restricted cash consisted of the following:

 

 

 

September 30,

 

 

December 31,

 

(in thousands)

 

2021

 

 

2020

 

Escrow funds and other

 

$

3,895

 

 

$

7,852

 

Undistributed 1031 proceeds

 

 

 

 

 

2,390

 

 

 

$

3,895

 

 

$

10,242

 

Summary of Rents Received in Advance

Rent received in advance represents tenant payments received prior to the contractual due date, and is included in Accounts payable and other liabilities on the Condensed Consolidated Balance Sheets. Rent received in advance consisted of the following:

 

(in thousands)

 

September 30,
2021

 

 

December 31,
2020

 

Rent received in advance

 

$

14,516

 

 

$

13,651

 

Summary of Changes in the Provision for Uncollectible Rent

The following table summarizes the changes in the provision for uncollectible rent:

 

 

 

For the Three Months Ended
September 30,

 

 

For the Nine Months Ended
September 30,

 

(in thousands)

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Beginning balance

 

$

400

 

 

$

2,222

 

 

$

201

 

 

$

 

Provision for uncollectible rent, net

 

 

(150

)

 

 

(262

)

 

 

49

 

 

 

1,961

 

Write-offs

 

 

 

 

 

(1,750

)

 

 

 

 

 

(1,751

)

Ending balance

 

$

250

 

 

$

210

 

 

$

250

 

 

$

210

 

Summary of Significant Unobservable Inputs Used to Estimate Fair Value of Earnout Liability

The table below provides a summary of the significant unobservable inputs used to estimate the fair value of the earnout liability as of September 30, 2020:

 

Significant Unobservable Inputs

 

Weighted Average
Assumption Used

 

Range

Peer stock price volatility

 

40.0%

 

26.11% - 56.85%

 

The table below provides a summary of the significant unobservable inputs used to estimate the fair value of the earnout liability as of February 7, 2020, which was the date of the Internalization:

Significant Unobservable Inputs

 

Weighted Average
Assumption Used

 

Range

Expected IPO date

 

April 15, 2020

 

March 2020 through May 2020

Peer stock price volatility

 

20.0%

 

16.22% to 23.09%

Company's net asset value per diluted share

 

$21.30

 

 (a)

(a)
The Company’s net asset value per diluted share was primarily based on the fair value of its real estate investment portfolio, together with the fair value of its other assets and liabilities. The fair value of the Company's real estate investment portfolio as of the measurement date was determined using market capitalization rates that ranged between 6.05% and 7.09%.
Summary of Reconciliation of Change in Earnout Liability

The following table presents a reconciliation of the change in the earnout liability:

 

 

 

For the Three Months Ended
September 30,

 

 

For the Nine Months Ended
September 30,

 

(in thousands)

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Beginning balance

 

$

10,063

 

 

$

37,975

 

 

$

7,509

 

 

$

 

Allocation of Internalization purchase price at
   February 7, 2020

 

 

 

 

 

 

 

 

 

 

 

40,119

 

Change in fair value subsequent to Internalization

 

 

1,059

 

(b)

 

(6,362

)

 

 

5,539

 

 

 

(8,506

)

Reclassification as a component of additional paid-in
   capital and non-controlling interests

 

 

 

 

 

(18,436

)

 

 

 

 

 

(18,436

)

Payout of tranches earned

 

 

(11,122

)

 

 

 

 

 

(13,048

)

 

 

 

Ending balance

 

$

 

 

$

13,177

 

 

$

 

 

$

13,177

 

(b)
The $1,059 change in fair value during the three months ended September 30, 2021, represented the difference between the actual cash payments subsequent to June 30, 2021, and the earnout liability's fair value at June 30, 2021.
Balances of Financial Instruments Measured at Fair Value on Recurring Basis

The balances of financial instruments measured at fair value on a recurring basis are as follows:

 

 

 

September 30, 2021

 

(in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Interest rate swap, liabilities

 

 

(36,196

)

 

 

 

 

 

(36,196

)

 

 

 

 

 

 

December 31, 2020

 

(in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Interest rate swap, liabilities

 

$

(72,103

)

 

$

 

 

$

(72,103

)

 

$

 

Earnout liability

 

 

(7,509

)

 

 

 

 

 

 

 

 

(7,509

)

Summary of Carrying Amount Reported on Condensed Consolidated Balance Sheets

The following table summarizes the carrying amount reported on the Condensed Consolidated Balance Sheets and the Company’s estimate of the fair value of the Unsecured revolving credit facility, Mortgages, net, Unsecured term loans, net and Senior unsecured notes, net, which reflects the fair value of interest rate swaps:

 

(in thousands)

 

September 30,
2021

 

 

December 31,
2020

 

Carrying amount

 

$

1,597,868

 

 

$

1,547,667

 

Fair value

 

 

1,710,238

 

 

 

1,679,188

 

Summary of Right-of-Use Assets And Lease Liabilities Associated With Operating Leases Included In Condensed Consolidated Balance Sheets

Right-of-use assets and lease liabilities associated with operating leases were included in the accompanying Condensed Consolidated Balance Sheets as follows:

 

 

 

 

 

September 30,

 

 

December 31,

 

(in thousands)

 

Financial Statement Presentation

 

2021

 

 

2020

 

Right-of-use assets

 

Prepaid expenses and other assets

 

$

3,250

 

 

$

3,075

 

Lease liabilities

 

Accounts payable and other liabilities

 

 

2,714

 

 

 

2,659