XML 44 R30.htm IDEA: XBRL DOCUMENT v3.24.0.1
REAL ESTATE INVESTMENTS (Tables)
12 Months Ended
Dec. 31, 2023
REAL ESTATE INVESTMENTS  
Schedule of the Company's real estate acquisitions

The following table details the Company’s real estate acquisitions during 2023 and 2022 (amounts in thousands). The Company determined that with respect to each of these acquisitions, the gross assets acquired are concentrated in a single identifiable asset. Therefore, these transactions do not meet the definition of a business and are accounted for as asset acquisitions. As such, direct transaction costs associated with these asset acquisitions have been capitalized to real estate assets and depreciated over their respective useful lives.

Contract

Capitalized

Date

Purchase

Terms of

Transaction

Description of Industrial Property

    

Acquired

    

 Price

    

Payment

    

Costs

Multi-tenant

Blythewood, South Carolina

July 13, 2023

$

13,400

Cash and $4,280 mortgage (a)

$

109

Totals for 2023

$

13,400

 

  

$

109

Conditioned Air Company of Naples LLC

Fort Myers, Florida

January 5, 2022

$

8,100

All cash (b)

$

66

Q.E.P. Co., Inc.

Dalton, Georgia

May 12, 2022

17,000

All cash (b)

330

Multi-tenant

Hillside, Illinois

May 16, 2022

5,770

All cash

112

Curaleaf, Inc.

Lexington, Kentucky

June 17, 2022

8,430

Cash and $5,480 mortgage (c)

80

Multi-tenant

Northwood, Ohio

November 15, 2022

8,629

Cash and $6,034 mortgage (d)

87

Multi-tenant

Northwood, Ohio

November 15, 2022

8,561

Cash and $6,034 mortgage (d)

86

Totals for 2022

$

56,490

 

  

$

761

(a)Simultaneously with the acquisition of this property, the Company assumed a $4,280 mortgage, bearing an interest rate of 4.60% and maturing in 2029.
(b)Subsequent to the acquisitions of the Fort Myers, Florida and Dalton, Georgia properties, the Company obtained new mortgage debt of $4,860 and $10,000, bearing interest rates of 3.09% and 3.50% and maturing in 2031 and 2032, respectively.
(c)Simultaneously with the acquisition of this property, the Company obtained new mortgage debt of $5,480, bearing an interest rate of 3.85% and maturing in 2047.
(d)Simultaneously with the acquisition of these properties, the Company assumed a $6,034 mortgage encumbering both properties, bearing an interest rate of 3.57% and maturing in 2030.
Schedule of allocation of the purchase price for the company's acquisitions of real estate

The following table details the allocation of the purchase price and capitalized transaction costs for the Company’s acquisition of real estate during 2023 and 2022 (amounts in thousands):

Building &

Intangible Lease

Mortgage

Description of Industrial Property

    

Land

    

Improvements

    

Asset (a)

    

Liability (b)

Intangible (c)

Total

Multi-tenant

Blythewood, South Carolina

$

311

$

12,304

$

871

$

(237)

$

260

$

13,509

Totals for 2023

$

311

$

12,304

$

871

$

(237)

$

260

$

13,509

Conditioned Air Company of Naples LLC

Fort Myers, Florida

$

991

$

6,876

$

568

$

(269)

$

$

8,166

Q.E.P. Co., Inc.

Dalton, Georgia

547

15,836

1,223

(276)

17,330

Multi-tenant

Hillside, Illinois

2,560

2,975

539

(192)

5,882

Curaleaf, Inc.

Lexington, Kentucky

1,558

6,881

486

(415)

8,510

Multi-tenant

Northwood, Ohio

181

8,306

747

(854)

336

8,716

Multi-tenant

Northwood, Ohio

171

7,383

759

334

8,647

Totals for 2022

$

6,008

$

48,257

$

4,322

$

(2,006)

$

670

$

57,251

(a)With respect to the intangible lease assets, the weighted average amortization period for the 2023 and 2022 acquisitions is 1.1 years and 6.1 years, respectively.
(b)With respect to the intangible lease liabilities, the weighted average amortization period for the 2023 and 2022 acquisitions is 1.1 years and 8.8 years, respectively.
(c)With respect to the mortgage intangible assets, the weighted average amortization period for the 2023 and 2022 acquisitions is 5.4 years and 7.1 years, respectively.

Summary of market capitalization rate and discount rates associated with the assessment of the fair value of the related lease and mortgage intangibles for the Company's acquisition of real estate

The following table details the market capitalization and discount rates associated with the assessment of the fair value of the related lease and mortgage intangibles for the Company’s acquisition of real estate:

Discount Rate (a)

Year

Market Cap

Lease

Mortgage

Acquired

Description of Industrial Property

Rate (a)

Intangible

Intangible

2023

Multi-tenant

Blythewood, South Carolina

6.75%

6.75%

6.00%

2022

Conditioned Air Company of Naples LLC

Fort Myers, Florida

5.50%

5.60%

2022

Q.E.P. Co., Inc.

Dalton, Georgia

5.00%

5.69%

2022

Multi-tenant

Hillside, Illinois

6.25%

6.63%

(b)

2022

Curaleaf, Inc.

Lexington, Kentucky

5.25%

5.88%

2022

Multi-tenant

Northwood, Ohio

6.75%

5.60%

5.75%

2022

Multi-tenant

Northwood, Ohio

6.75%

5.60%

5.75%

(a)The fair value of the tangible and intangible leases and mortgages were assessed as of the acquisition date using an income approach and estimated cash flow projections which utilize an appropriate market capitalization rate and discount rate which are categorized as Level 3 unobservable inputs in the fair value hierarchy (as defined in Note 2).
(b)Represents the weighted average discount rate of the warehouse lease (i.e., 5.77%) and the office lease (i.e., 9.03%).
Summary of information regarding the acquired intangibles related to acquisitions of real estate

The following table details the accumulated amortization of acquired intangibles during the periods indicated (amounts in thousands):

December 31, 2023

December 31, 2022

Intangible

Intangible

Lease Assets

Mortgage Asset (a)

Lease Liabilities

Lease Assets

Mortgage Asset (a)

Lease Liabilities

Accumulated amortization

$

19,377

$

126

$

5,191

$

23,506

$

12

$

5,061

(a)In connection with the assumption of below-market mortgages in 2022 and 2023 upon the acquisition of the Northwood, Ohio and Blythewood, South Carolina properties.

The following table details the amortization of acquired intangibles and the classification in the Company’s consolidated statements of income for the periods indicated (amounts in thousands):

Year Ended December 31,

2023

2022

2021

Classification

Intangible lease assets/liabilities

$

952

$

831

$

785

Rental income, net

Tenant origination costs

4,821

4,722

4,700

Depreciation and amortization

Intangible mortgage assets

114

12

Interest expense

Schedule of future amortization of acquired intangibles

As of December 31, 2023, the future amortization of the Company’s acquired intangibles are as follows (amounts in thousands):

For the year ending December 31,

Intangible Lease Assets (a)

Tenant Origination Costs (b)

Intangible Mortgage Assets (c)

Intangible Lease Liabilities (d)

2024

$

154

$

3,685

$

137

$

1,085

2025

 

128

2,672

137

723

2026

 

91

2,462

137

704

2027

 

31

1,785

137

756

2028

 

28

1,103

137

735

Thereafter

 

80

2,462

119

6,093

Total

$

512

$

14,169

$

804

$

10,096

(a)The result of acquired above-market leases and will be deducted from rental income through 2032.
(b)The result of acquired in-place leases and will be charged to Depreciation and amortization expense through 2055.
(c)The result of acquired below-market mortgages and will be charged to interest expense through 2030.
(d)The result of acquired below-market leases and will be added to rental income through 2055.