XML 46 R25.htm IDEA: XBRL DOCUMENT v3.22.4
Real Estate Facilities (Tables)
12 Months Ended
Dec. 31, 2022
Summary of Activity in Real Estate Facilities

The following summarizes the activity in real estate facilities during the years ended December 31, 2022 and 2021:

 

Real estate facilities

 

 

 

Balance at December 31, 2020

 

$

1,210,102,582

 

Facilities acquired through merger with SST IV

 

 

324,344,636

 

Facility acquisitions

 

 

47,162,974

 

Impact of foreign exchange rate changes

 

 

(138,457

)

Improvements and additions (1)

 

 

12,151,893

 

Acquisitions, additions and other (2)

 

 

15,689,143

 

Disposition due to deconsolidation (2)

 

 

(15,689,143

)

Balance at December 31, 2021

 

 

1,593,623,628

 

Facilities acquired through merger with SSGT II

 

 

228,359,718

 

Other facility acquisitions (3)

 

 

69,981,850

 

Impact of foreign exchange rate changes

 

 

(12,984,154

)

Improvements and additions (4)

 

 

8,224,603

 

Balance at December 31, 2022

 

$

1,887,205,645

 

Accumulated depreciation

 

 

 

Balance at December 31, 2020

 

$

(115,903,045

)

Depreciation expense

 

 

(40,158,233

)

Disposition due to deconsolidation (2)

 

 

62,466

 

Impact of foreign exchange rate changes

 

 

71,937

 

Balance at December 31, 2021

 

 

(155,926,875

)

Depreciation expense

 

 

(48,400,073

)

Impact of foreign exchange rate changes

 

 

1,644,260

 

Balance at December 31, 2022

 

$

(202,682,688

)

 

(1)
Included herein is an addition to our Riverview, Florida property of approximately $2.3 million, which added
approximately
25,400 net rentable square feet and approximately 150 additional units, and opened in June of 2021. The remainder consists primarily of solar panel installations, LED lighting conversions, and other general capital improvements.
(2)
Such activity primarily represents the acquisition of a property completed by SST VI OP, which as of the acquisition date was consolidated within our consolidated financial statements. On May 1, 2021, we deconsolidated SST VI OP as we were no longer the primary beneficiary, which resulted in the removal of such facility from our consolidated balance sheet. Our investment in SST VI OP is now included within “Investments in and advances to managed REITs” within our consolidated balance sheet.
(3)
Such amount includes four individual property acquisitions completed during the year ended December 31, 2022.
(4)
Included herein consists of approximately $1.0 million of solar panel installations, the remainder being comprised of other general capital improvements.
Summary of Relative Fair Values of Assets Acquired and Liabilities Assumed

The following table summarizes the relative fair values of the assets acquired and liabilities assumed in the SST IV Merger:

 

Assets Acquired:

 

 

 

Land

 

$

54,385,560

 

Buildings

 

 

257,618,228

 

Site improvements

 

 

12,340,848

 

Construction in progress

 

 

1,467,090

 

Intangible assets

 

 

20,052,449

 

Investments in real estate joint ventures

 

 

17,495,254

 

Cash and cash equivalents, and restricted cash

 

 

7,763,490

 

Other assets

 

 

4,145,394

 

  Total assets acquired

 

$

375,268,313

 

Liabilities assumed:

 

 

 

Debt (1)

 

$

81,165,978

 

Accounts payable and other liabilities

 

 

8,074,162

 

  Total liabilities assumed

 

$

89,240,140

 

Total net assets acquired

 

$

286,028,173

 

 

(1)
Debt assumed includes approximately $40.5 million of debt on the KeyBank SST IV CMBS Loan, a $0.1 million fair market value discount on such debt, and the approximately $40.8 million SST IV TCF Loan. See Note 5 – Debt for additional information.
Summary of Purchase Price Allocation for Acquisitions

The following table summarizes our purchase price allocation for the real estate related assets acquired during the year ended December 31, 2022:

 

Acquisition

 

Acquisition
Date

 

Real Estate
Assets

 

 

Intangibles

 

 

Total(1)

 

 

2022
Revenue
(2)

 

 

2022
Net
Operating
Income
(2)(3)

 

Algonquin, IL

 

2/8/2022

 

$

18,156,701

 

 

$

849,414

 

 

$

19,006,115

 

 

$

1,256,278

 

 

$

759,563

 

Sacramento II, CA

 

5/10/2022

 

 

24,625,559

 

 

 

754,564

 

 

 

25,380,123

 

 

 

906,035

 

 

 

483,837

 

St Johns, FL

 

5/17/2022

 

 

15,531,636

 

 

 

773,279

 

 

 

16,304,915

 

 

 

681,421

 

 

 

485,119

 

SSGT II (4)

 

6/1/2022

 

 

228,359,718

 

 

 

7,732,962

 

(5)

 

236,092,680

 

 

 

8,788,369

 

 

 

6,183,805

 

Aurora IV, CO

 

6/28/2022

 

 

11,667,954

 

 

 

343,779

 

 

 

12,011,733

 

 

 

421,840

 

 

 

242,475

 

 

 

 

 

$

298,341,568

 

 

$

10,453,998

 

 

$

308,795,566

 

 

$

12,053,943

 

 

$

8,154,799

 

 

(1)
The allocations noted above are based on a determination of the relative fair value of the total consideration provided and represent the amount paid including capitalized acquisition costs.
(2)
The operating results of the self storage properties acquired during the year ended December 31, 2022 have been included in our consolidated statements of operations since their respective acquisition dates.
(3)
Net operating income excludes corporate general and administrative expenses, interest expenses, depreciation, amortization and acquisition related expenses.
(4)
This acquisition consisted of ten properties, three in Florida, one in Wisconsin, two in Washington, one in Texas, one in California, one in Arizona, and one in Nevada. Other assets and liabilities were also acquired in this acquisition, which are not described immediately above; refer to the disclosure within this footnote to the financial statements further above for additional information.
(5)
This represents the value of the in place lease intangible assets acquired in the SSGT II Merger, and excludes the approximately $8.0 million of value assigned to a purchase and sale agreement contract intangible asset acquired in the SSGT II Merger related to a property in San Gabriel, California.
Strategic Storage Trust IV, Inc.  
Summary of Reconciles Total Consideration Transferred

The following table reconciles the total consideration transferred in the SST IV Merger:

 

 Fair Value of Consideration
   Transferred:

 

 

 

Common stock issued

 

$

231,412,470

 

Cash (1)

 

 

54,250,000

 

Other

 

 

365,703

 

Total Consideration Transferred

 

$

286,028,173

 

 

(1)
The approximately $54.3 million in cash was primarily used to pay off approximately $54.0 million of SST IV debt that we did not assume in the SST IV Merger, as well as approximately $0.3 million in transaction costs.
SSGT II Merger Agreement  
Summary of Reconciles Total Consideration Transferred

The following table reconciles the total consideration transferred in the SSGT II Merger:

 

Fair value of consideration:

 

 

 

Common stock issued

 

$

168,791,577

 

Cash(1)

 

 

76,300,006

 

Preexisting investments in and advances to SSGT II(2)

 

 

16,066,930

 

Total consideration

 

$

261,158,513

 

 

(1) The approximately $76.3 million in cash was primarily used to pay off approximately $75.1 million of SSGT II's debt that we did not assume in the SSGT II Merger, as well as approximately $1.2 million in transaction costs.

(2) Upon our acquisition of SSGT II, we recorded a gain of approximately $16.1 million to record the then fair market value of our special limited partnership interest in SSGT II operating partnership.

Summary of Relative Fair Values of Assets Acquired and Liabilities Assumed

The following table summarizes the relative fair values of the assets acquired and liabilities assumed in the SSGT II

Merger:

 

Assets Acquired:

 

 

 

Land

 

$

21,111,616

 

Buildings

 

 

201,026,974

 

Site improvements

 

 

6,221,128

 

Construction in process

 

 

252,925

 

Intangible assets (1)

 

 

15,688,002

 

Investments in real estate joint ventures

 

 

7,394,539

 

Cash and cash equivalents, and restricted cash

 

 

10,759,283

 

Other assets

 

 

847,359

 

Total assets acquired

 

$

263,301,826

 

Liabilities assumed:

 

 

 

     Total liabilities assumed (2)

 

$

2,143,313

 

Total net assets acquired

 

$

261,158,513

 

 

 

(1) Approximately $8.0 million of the intangible assets acquired relates to the value of a purchase and sale agreement for the acquisition of a property in San Gabriel, CA that we assumed in the SSGT II Merger. The remainder of the intangible asset relates to value ascribed to the in-place leases on the properties acquired.

(2) Liabilities assumed represents accounts payable and other liabilities.