XML 20 R9.htm IDEA: XBRL DOCUMENT v3.22.1
Real Estate and Intangible Assets
3 Months Ended
Mar. 31, 2022
Real Estate [Abstract]  
Real Estate and Intangible Assets Real Estate and Intangible Assets
Real Estate

The following table sets forth the components of our investments in real estate as of March 31, 2022 and December 31, 2021, respectively (dollars in thousands):
March 31, 2022December 31, 2021
Real estate:
Land (1)$150,589 $149,773 
Building and improvements1,019,020 1,004,362 
Tenant improvements71,319 71,123 
Accumulated depreciation(276,612)(266,672)
Real estate, net$964,316 $958,586 
(1)This amount includes $4,436 of land value subject to land lease agreements which we may purchase at our option for a nominal fee.

Real estate depreciation expense on building and tenant improvements was $9.9 million and $10.7 million for the three months ended March 31, 2022 and 2021, respectively.
Acquisitions

We acquired two properties during the three months ended March 31, 2022, and one property during the three months ended March 31, 2021. The acquisitions are summarized below (dollars in thousands):

Three Months EndedAggregate Square Footage Weighted Average Lease TermAggregate Purchase PriceAggregate Capitalized Acquisition Costs
March 31, 2022(1)136,000 10.2 years$13,463 $163 
March 31, 2021(2)180,152 14.2 years$11,146 $146 
(1)On February 24, 2022, we acquired an 80,000 square foot property in Wilkesboro, North Carolina for $7.5 million. The property is fully leased to one tenant and had 12.7 years of remaining lease term at the time we acquired the property. On March 11, 2022, we acquired a 56,000 square foot property in Oklahoma City, Oklahoma for $6.0 million. The property is fully leased to one tenant and had 7.0 years of remaining lease term at the time we acquired the property.
(2)On January 22, 2021, we acquired a 180,152 square foot property in Findlay, Ohio for $11.1 million. The property is fully leased to one tenant and had 14.2 years of remaining lease term at the time we acquired the property.

We determined the fair value of assets acquired and liabilities assumed related to the properties acquired during the three months ended March 31, 2022 and 2021, respectively, as follows (dollars in thousands):

Three Months Ended March 31, 2022Three Months Ended March 31, 2021
Acquired assets and liabilitiesPurchase pricePurchase price
Land$816 $258 
Building10,250 8,759 
Tenant Improvements196 88 
In-place Leases847 817 
Leasing Costs525 803 
Customer Relationships567 294 
Above Market Leases279 127 
Below Market Leases(17)(1)— 
Total Purchase Price$13,463 $11,146 
(1)This amount includes $17 of prepaid rent included in Other liabilities on the condensed consolidated balance sheets.
Future Lease Payments

Future operating lease payments from tenants under non-cancelable leases, excluding tenant reimbursement of expenses, for the nine months ending December 31, 2022 and each of the five succeeding fiscal years and thereafter is as follows (dollars in thousands):

YearTenant Lease Payments
Nine Months Ending 2022$88,866 
2023110,944 
2024104,954 
2025101,197 
202692,659 
202774,431 
Thereafter284,547 
$857,598 

In accordance with the lease terms, substantially all operating expenses are required to be paid by the tenant directly, or reimbursed to us from the tenant; however, we would be required to pay operating expenses on the respective properties in the event the tenants fail to pay them.

Lease Revenue Reconciliation

The table below sets forth the allocation of lease revenue between fixed contractual payments and variable lease payments for the three months ended March 31, 2022 and 2021, respectively (dollars in thousands):

For the three months ended March 31,
(Dollars in Thousands)
Lease revenue reconciliation20222021$ Change% Change
Fixed lease payments$31,332 $30,757 $575 1.9 %
Variable lease payments4,199 3,920 279 7.1 %
$35,531 $34,677 $854 2.5 %

Intangible Assets

The following table summarizes the carrying value of intangible assets, liabilities and the accumulated amortization for each intangible asset and liability class as of March 31, 2022 and December 31, 2021, respectively (dollars in thousands):

March 31, 2022December 31, 2021
Lease Intangibles Accumulated Amortization Lease IntangiblesAccumulated Amortization
In-place leases$106,738 $(64,497)$105,891 $(62,604)
Leasing costs82,974 (45,477)81,487 (43,982)
Customer relationships72,489 (39,572)71,922 (38,220)
$262,201 $(149,546)$259,300 $(144,806)
Deferred Rent Receivable/(Liability)Accumulated (Amortization)/Accretion Deferred Rent Receivable/(Liability)Accumulated (Amortization)/Accretion
Above market leases$15,817 $(11,718)$15,538 $(11,520)
Below market leases and deferred revenue(51,581)22,284 (48,241)21,471 

Total amortization expense related to in-place leases, leasing costs and customer relationship lease intangible assets was $4.7 million and $6.0 million for the three months ended March 31, 2022 and 2021, respectively, and is included in depreciation and amortization expense in the condensed consolidated statements of operations and comprehensive income.
Total amortization related to above-market lease values was $0.2 million and $0.2 million for the three months ended March 31, 2022 and 2021, respectively, and is included in lease revenue in the condensed consolidated statements of operations and comprehensive income. Total amortization related to below-market lease values was $0.8 million and $1.6 million for the three months ended March 31, 2022 and 2021, respectively, and is included in lease revenue in the condensed consolidated statements of operations and comprehensive income.

The weighted average amortization periods in years for the intangible assets acquired and liabilities assumed during the three months ended March 31, 2022 and 2021, respectively, were as follows:

Intangible Assets & Liabilities20222021
In-place leases10.714.2
Leasing costs10.714.2
Customer relationships16.119.2
Above market leases12.714.2
Below market leases7.10.0
All intangible assets & liabilities11.915.4