Real Estate and Intangible Assets (Tables)
|
6 Months Ended |
Jun. 30, 2020 |
|---|
| Real Estate [Abstract] |
|
| Components of Investments in Real Estate |
The following table sets forth the components of our investments in real estate as of June 30, 2020 and December 31, 2019, excluding real estate held for sale as of June 30, 2020 and December 31, 2019, respectively (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2020 |
|
December 31, 2019 |
Real estate: |
|
|
|
|
Land (1) |
|
$ |
144,304 |
|
|
$ |
137,532 |
|
Building and improvements |
|
893,547 |
|
|
851,245 |
|
Tenant improvements |
|
68,423 |
|
|
68,201 |
|
Accumulated depreciation |
|
(219,175 |
) |
|
(207,523 |
) |
Real estate, net |
|
$ |
887,099 |
|
|
$ |
849,455 |
|
|
|
(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.
|
|
| Acquisitions |
We acquired five properties during the six months ended June 30, 2020, and six properties during the six months ended June 30, 2019. The acquisitions are summarized below (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
Aggregate Square Footage |
|
Weighted Average Lease Term |
|
Aggregate Purchase Price |
|
Capitalized Acquisition Expenses |
|
Aggregate Annualized GAAP Fixed Lease Payments |
|
Aggregate Debt Issued or Assumed |
June 30, 2020 |
(1) |
890,038 |
|
|
14.8 Years |
|
$ |
71,965 |
|
|
$ |
255 |
|
(3) |
$ |
5,303 |
|
|
$ |
35,855 |
|
June 30, 2019 |
(2) |
1,174,311 |
|
|
13.7 Years |
|
46,563 |
|
|
452 |
|
(3) |
3,819 |
|
|
8,900 |
|
|
|
(1) |
On January 8, 2020, we acquired a 64,800 square foot property in Indianapolis, Indiana for $5.3 million. The property is leased to three tenants with a weighted average lease term of 7.2 years with annualized GAAP rent of $0.5 million. On January 27, 2020, we acquired a 320,838 square foot, three-property portfolio in Houston, Texas, Charlotte, North Carolina, and St. Charles, Missouri for $34.7 million. The portfolio has a weighted average lease term of 20.0 years, and an annualized GAAP rent of $2.6 million. We issued $18.3 million of mortgage debt with a fixed interest rate of 3.625% in connection with the acquisition. On March 9, 2020, we acquired a 504,400 square foot property in Chatsworth, Georgia for $32.0 million. We entered into an interest rate swap in connection with our $17.5 million of issued debt, resulting in a fixed interest rate of 2.8%. The annualized GAAP rent on the 10.5 year lease is $2.2 million.
|
|
|
(2) |
On February 8, 2019, we acquired a 26,050 square foot property in a suburb of Philadelphia, Pennsylvania, for $2.7 million. The annualized GAAP rent on the 15.1 year lease is $0.2 million. On February 28, 2019, we acquired a 34,800 square foot property in Indianapolis, Indiana for $3.6 million. The annualized GAAP rent on the 10.0 year lease is $0.3 million. On April 5, 2019, we acquired a 207,000 square foot property in Ocala, Florida, for $11.9 million. The annualized GAAP rent on the 20.1 year lease is $0.8 million. On April 5, 2019, we acquired a 176,000 square foot property in Ocala, Florida, for $7.3 million. The annualized GAAP rent on the 20.1 year lease is $0.7 million. On April 30, 2019, we acquired a 54,430 square foot property in Columbus, Ohio, for $3.2 million. The annualized GAAP rent on the 7.0 year lease is $0.2 million. On June 18, 2019, we acquired a 676,031 square foot property in Tifton, Georgia, for $17.9 million. The annualized GAAP rent on the 8.5 year lease is $1.6 million. We issued $8.9 million of mortgage debt with a fixed interest rate of 4.35% in connection with this acquisition.
|
|
|
(3) |
We treated our acquisitions during the six months ended June 30, 2020 and 2019 as asset acquisitions rather than business combinations. As a result of this treatment, we capitalized $0.3 million and $0.5 million, respectively, of acquisition costs that would otherwise have been expensed under business combination treatment.
|
|
| Fair Value of Assets Acquired and Liabilities Assumed |
We determined the fair value of assets acquired and liabilities assumed related to the properties acquired during the six months ended June 30, 2020 and 2019 as follows (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2020 |
|
Six Months Ended June 30, 2019 |
Acquired assets and liabilities |
|
Purchase price |
|
Purchase price |
Land (1) |
|
$ |
7,296 |
|
|
$ |
3,053 |
|
Building and improvements |
|
54,000 |
|
|
34,670 |
|
Tenant Improvements |
|
1,285 |
|
|
858 |
|
In-place Leases |
|
4,442 |
|
|
3,177 |
|
Leasing Costs |
|
4,261 |
|
|
2,982 |
|
Customer Relationships |
|
2,223 |
|
|
1,491 |
|
Above Market Leases (2) |
|
210 |
|
|
1,865 |
|
Below Market Leases (3) |
|
(1,752 |
) |
|
(1,533 |
) |
Total Purchase Price |
|
$ |
71,965 |
|
|
$ |
46,563 |
|
|
|
(1) |
This amount includes $2,711 of land value subject to a land lease agreement.
|
|
|
(2) |
This amount includes $53 of loans receivable included in Other assets on the condensed consolidated balance sheets.
|
(3)
This amount includes $62 of prepaid rent included in Other liabilities on the condensed consolidated balance sheets.
|
| Schedule of Real Estate Activity |
During the six months ended June 30, 2020 and 2019, we executed eight and five leases, respectively, which are summarized below (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
Aggregate Square Footage |
|
Weighted Average Remaining Lease Term |
|
Aggregate Annualized GAAP Fixed Lease Payments |
|
Aggregate Tenant Improvement |
|
Aggregate Leasing Commissions |
June 30, 2020 |
|
362,171 |
|
|
6.6 years |
|
$ |
5,000 |
|
|
$ |
2,226 |
|
|
$ |
962 |
|
June 30, 2019 |
|
230,264 |
|
|
8.8 years |
|
3,366 |
|
|
785 |
|
|
910 |
|
|
| Future Lease Payments From Tenants |
Future minimum lease payments from tenants under non-cancelable leases, excluding tenant reimbursement of expenses as of December 31, 2019, for each of the five succeeding fiscal years and thereafter, is as follows (dollars in thousands):
|
|
|
|
|
Year |
Tenant Lease Payments |
2020 |
$ |
107,159 |
|
2021 |
101,794 |
|
2022 |
94,252 |
|
2023 |
86,460 |
|
2024 |
77,414 |
|
Thereafter |
307,591 |
|
|
$ |
774,670 |
|
Future operating lease payments from tenants under non-cancelable leases, excluding tenant reimbursement of expenses, for the six months ending December 31, 2020 and each of the five succeeding fiscal years and thereafter is as follows (dollars in thousands):
|
|
|
|
|
Year |
Tenant Lease Payments |
Six Months Ending 2020 |
$ |
54,979 |
|
2021 |
108,646 |
|
2022 |
103,030 |
|
2023 |
95,269 |
|
2024 |
86,407 |
|
2025 |
77,057 |
|
Thereafter |
296,165 |
|
|
$ |
821,553 |
|
|
| Lease Revenue |
The table below sets forth the allocation of lease revenue between fixed contractual payments and variable lease payments for the six months ended June 30, 2020 and 2019, respectively (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended June 30, |
|
For the six months ended June 30, |
Lease revenue reconciliation |
|
2020 |
|
2019 |
|
2020 |
|
2019 |
Fixed lease payments |
|
$ |
29,690 |
|
|
$ |
27,254 |
|
|
$ |
59,169 |
|
|
$ |
54,416 |
|
Variable lease payments |
|
3,835 |
|
|
943 |
|
|
7,976 |
|
|
1,918 |
|
|
|
$ |
33,525 |
|
|
$ |
28,197 |
|
|
$ |
67,145 |
|
|
$ |
56,334 |
|
|
| Carrying Value of Intangible Assets and Accumulated Amortization |
The following table summarizes the carrying value of intangible assets, liabilities and the accumulated amortization for each intangible asset and liability class as of June 30, 2020 and December 31, 2019, excluding real estate held for sale as of June 30, 2020 and December 31, 2019, respectively (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2020 |
|
December 31, 2019 |
|
|
Lease Intangibles |
|
Accumulated Amortization |
|
Lease Intangibles |
|
Accumulated Amortization |
In-place leases |
|
$ |
96,215 |
|
|
$ |
(51,633 |
) |
|
$ |
92,906 |
|
|
$ |
(48,468 |
) |
Leasing costs |
|
72,914 |
|
|
(36,259 |
) |
|
68,256 |
|
|
(33,705 |
) |
Customer relationships |
|
66,400 |
|
|
(30,531 |
) |
|
65,363 |
|
|
(28,887 |
) |
|
|
$ |
235,529 |
|
|
$ |
(118,423 |
) |
|
$ |
226,525 |
|
|
$ |
(111,060 |
) |
|
|
|
|
|
|
|
|
|
|
|
Deferred Rent Receivable/(Liability) |
|
Accumulated (Amortization)/Accretion |
|
Deferred Rent Receivable/(Liability) |
|
Accumulated (Amortization)/Accretion |
Above market leases |
|
$ |
14,758 |
|
|
$ |
(10,259 |
) |
|
$ |
16,502 |
|
|
$ |
(10,005 |
) |
Below market leases and deferred revenue |
|
(37,368 |
) |
|
16,402 |
|
|
(34,322 |
) |
|
15,000 |
|
|
|
$ |
(22,610 |
) |
|
$ |
6,143 |
|
|
$ |
(17,820 |
) |
|
$ |
4,995 |
|
|
| Weighted Average Amortization Periods |
The weighted average amortization periods in years for the intangible assets acquired during the six months ended June 30, 2020 and 2019 were as follows:
|
|
|
|
|
|
Intangible Assets & Liabilities |
|
2020 |
|
2019 |
In-place leases |
|
16.3 |
|
15.5 |
Leasing costs |
|
16.3 |
|
15.5 |
Customer relationships |
|
19.5 |
|
20.5 |
Above market leases |
|
18.0 |
|
9.3 |
Below market leases |
|
14.2 |
|
7.8 |
All intangible assets & liabilities |
|
16.9 |
|
17.0 |
|