XML 22 R12.htm IDEA: XBRL DOCUMENT v3.23.3
Real Estate
9 Months Ended
Sep. 30, 2023
Acquisition And Disposition Of Properties And Discontinued Operations [Abstract]  
Real Estate

2. Real Estate

The Company’s consolidated real estate is comprised of the following for the periods presented (in thousands):

 

 

 

September 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

Land

 

$

880,882

 

 

$

817,802

 

Buildings and improvements

 

 

3,072,499

 

 

 

2,987,594

 

Tenant improvements

 

 

250,452

 

 

 

216,899

 

Construction in progress

 

 

19,894

 

 

 

21,027

 

Right-of-use assets - finance leases (Note 11)

 

 

58,637

 

 

 

25,086

 

Total

 

 

4,282,364

 

 

 

4,068,408

 

Less: Accumulated depreciation and amortization

 

 

(799,689

)

 

 

(725,143

)

Operating real estate, net

 

 

3,482,675

 

 

 

3,343,265

 

Real estate under development

 

 

92,729

 

 

 

184,602

 

Net investments in real estate

 

$

3,575,404

 

 

$

3,527,867

 

 

Acquisitions

 

During the nine months ended September 30, 2023, the Company acquired the following consolidated retail property (dollars in thousands):

 

Property and Location

 

Percent
Acquired

 

Date of
Acquisition

 

Purchase
Price

 

Fund V 2023 Acquisition

 

 

 

 

 

 

 

Cypress Creek - Tampa, FL

 

100%

 

July 3, 2023

 

$

49,374

 

 

 

 

 

 

 

 

 

 

For the nine months ended September 30, 2023, the Company capitalized $0.2 million of acquisition costs in connection with the Fund V 2023 Acquisition.

Purchase Price Allocations

 

The purchase price for the Fund V 2023 Acquisition were allocated to the acquired assets and assumed liabilities based on their estimated relative fair values at the date of acquisition. The Company determines the fair value of the individual components of income producing real estate asset acquisitions primarily through calculating the "as-if vacant" value of a building, using an income approach, which relies significantly upon internally determined assumptions. The following table summarizes the allocation of the purchase price of the property acquired during the period presented (in thousands):

 

 

 

Nine Months Ended September 30,

 

 

 

2023

 

Net Assets Acquired

 

 

 

Land

 

$

 

Buildings and improvements

 

 

39,637

 

Intangible assets (Note 6)

 

 

10,949

 

Accounts receivable, prepaids and other assets

 

 

 

Right-of-use asset - finance lease (Note 11)

 

 

25,314

 

Lease liability - finance lease (Note 11)

 

 

(22,076

)

Accounts payable and other liabilities

 

 

 

Intangible liabilities (Note 6)

 

 

(4,450

)

Net assets acquired

 

$

49,374

 

 

 

 

 

Consideration

 

 

 

Cash

 

$

48,909

 

Carrying value of note receivable exchanged in foreclosure (Note 3)

 

 

 

Existing interest in previously unconsolidated investment (Note 4)

 

 

 

Debt assumed

 

 

 

Liabilities assumed

 

 

465

 

Total consideration

 

 

49,374

 

Gain on bargain purchase

 

 

 

 

 

$

49,374

 

 

The Company determines the fair value of the individual components of income producing real estate asset acquisitions primarily through calculating the "as-if vacant" value of a building, using an income approach, which relies significantly upon internally determined assumptions. The Company has determined that these estimates primarily rely on Level 3 inputs, which are unobservable inputs based on our own assumptions. The most significant assumptions used in calculating the "as-if vacant" value for acquisition activity during 2023 are as follows:

 

 

 

2023

 

 

 

Low

 

High

 

Exit Capitalization Rate

 

 

7.00

%

 

7.00

%

Annual net rental rate per square foot on acquired buildings

 

$

12.00

 

$

47.00

 

Annual net rental rate per square foot on acquired ground lease

 

$

1.04

 

$

1.91

 

 

The estimate of the portion of the "as-if vacant" value that is allocated to the land underlying the acquired real estate relies on Level 3 inputs and is primarily determined by reference to recent comparable transactions.

 

Dispositions

During the nine months ended September 30, 2023, the Company did not dispose of any consolidated retail properties and other real estate investments.

 

Properties Held for Sale

The Company had one property classified as held for sale at September 30, 2023 and December 31, 2022. Assets of the held for sale property consisted of the following:

 

 

 

September 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Assets

 

 

 

 

 

 

Buildings and improvements

 

$

12,562

 

 

$

12,562

 

Land

 

 

3,380

 

 

 

3,380

 

Tenant improvements

 

 

1,010

 

 

 

1,010

 

Less: Accumulated depreciation and amortization

 

 

(5,895

)

 

 

(5,895

)

 

 

$

11,057

 

 

$

11,057

 

 

Real Estate Under Development and Construction in Progress

Real estate under development represents the Company’s consolidated properties that have not yet been placed into service while undergoing substantial development or construction.

Development activity for the Company’s consolidated properties comprised the following during the periods presented (dollars in thousands):

 

 

 

January 1, 2023

 

 

Nine Months Ended September 30, 2023

 

 

September 30, 2023

 

 

 

Number of
Properties

 

 

Carrying
Value

 

 

Transfers In

 

 

Capitalized
Costs

 

 

Transfers Out

 

 

Number of
Properties

 

 

Carrying
Value

 

Core

 

 

2

 

 

$

54,817

 

 

$

 

 

$

9,914

 

 

$

 

 

 

2

 

 

 

64,731

 

Fund II

 

 

 

 

 

34,072

 

 

 

 

 

 

633

 

 

 

34,705

 

 

 

 

 

 

 

Fund III

 

 

1

 

 

 

25,798

 

 

 

 

 

 

2,200

 

 

 

 

 

 

1

 

 

 

27,998

 

Fund IV

 

 

1

 

 

 

69,915

 

 

 

 

 

 

 

 

 

69,915

 

 

 

 

 

 

 

Total

 

 

4

 

 

$

184,602

 

 

$

 

 

$

12,747

 

 

$

104,620

 

 

 

3

 

 

$

92,729

 

 

The number of properties in the tables above refers to projects comprising the entire property under development; however, certain projects represent a portion of a property. At September 30, 2023, consolidated development projects included: portions of the Henderson 1 & 2 Portfolio in the Core Portfolio, and Broad Hollow Commons in Fund III. In addition, at September 30, 2023, the Company had one Core unconsolidated development project, 1238 Wisconsin Avenue (Note 4).

 

During the nine months ended September 30, 2023, the Company:

placed a portion of the building and improvements of one Fund IV property, 717 N. Michigan Avenue, into service in the first quarter and;
placed the remainder of the building and improvements of one Fund II property, City Point, into service in the third quarter.

 

Construction in progress pertains to construction activity at the Company’s operating properties that are in service and continue to operate during the construction period.