XML 40 R27.htm IDEA: XBRL DOCUMENT v3.24.1
Real Estate Facilities (Tables)
12 Months Ended
Dec. 31, 2023
Summary of Activity in Real Estate Facilities

The following summarizes the activity in real estate facilities during the years ended December 31, 2023 and 2022:

 

Real estate facilities

 

 

 

Balance at December 31, 2021

 

$

1,593,623,628

 

Facilities acquired through merger with SSGT II

 

 

228,359,718

 

Other facility acquisitions

 

 

69,981,850

 

Impact of foreign exchange rate changes

 

 

(12,984,154

)

Improvements and additions

 

 

8,224,603

 

Balance at December 31, 2022

 

 

1,887,205,645

 

Acquisitions

 

 

23,696,536

 

Impact of foreign exchange rate
   changes and other

 

 

4,342,673

 

Improvements and additions

 

 

9,501,518

 

Balance at December 31, 2023

 

$

1,924,746,372

 

Accumulated depreciation

 

 

 

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

)

Depreciation expense

 

 

(52,619,881

)

Impact of foreign exchange rate
   changes and other

 

 

(541,715

)

Balance at December 31, 2023

 

$

(255,844,284

)

 

Summary of Purchase Price Allocation for Acquisitions

The following table summarizes the purchase price allocation for the real estate related assets acquired during the year ended December 31, 2023:

 

Acquisition

 

Acquisition
Date

 

Real Estate
Assets

 

 

Intangibles

 

 

Total (1)

 

 

2023
Revenue
(2)

 

 

2023
Net
Operating Loss
(2)(3)

 

San Gabriel Property

 

7/13/2023

 

$

23,696,536

 

 

$

-

 

 

$

23,696,536

 

 

$

22,964

 

 

$

(157,676

)

 

 

 

 

$

23,696,536

 

 

$

-

 

 

$

23,696,536

 

 

$

22,964

 

 

$

(157,676

)

 

 

(1) The allocation noted above is based on a determination of the relative fair value of the total consideration provided and represents the amount paid including capitalized acquisition costs.

 

(2) The operating results of the self storage property acquired have been included in our consolidated statements of operations since its acquisition date.

 

(3) Net operating loss excludes corporate general and administrative expenses, interest expenses, depreciation, amortization and acquisition related expenses.

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.
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

 

$

81,165,978

 

Accounts payable and other liabilities

 

 

8,074,162

 

  Total liabilities assumed

 

$

89,240,140

 

Total net assets acquired

 

$

286,028,173

 

 

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 related to the intrinsic 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 and acquired on July 13, 2023. 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.