XML 48 R34.htm IDEA: XBRL DOCUMENT v3.22.4
Property Acquisitions and Dispositions (Tables)
12 Months Ended
Dec. 31, 2022
Real Estate [Abstract]  
Schedule of Operating Properties Acquired The following table shows the Company’s acquisitions of stores for the years ended December 31, 2022 and 2021. The table excludes purchases of raw land and improvements made to existing assets.
Consideration PaidTotal
PeriodNumber of StoresTotalCash PaidLoan AssumedFinance Lease LiabilityInvestments in Real Estate VenturesNet Liabilities/ (Assets) AssumedValue of Equity IssuedReal estate assets
Total 2022153$1,366,348 $1,193,261 $— $6,823 $1,085 $(786)$165,965 $1,366,348 
Total 202174$1,344,574 $1,011,483 $20,028 $26,998 $5,383 $4,292 $276,390 $1,344,574 
Reconciliation of Purchase Price
The following table summarizes the total consideration transferred to acquire Bargold:

Total cash paid by the company$157,302 
Fair value of Series D Units issued16,000 
Fair value of OP Units issued6,000 
Total consideration transferred$179,302 
Fair Values of Assets Acquired and Liabilities Assumed The following table summarizes the preliminary estimated fair values of the assets acquired and liabilities assumed at the acquisition date:
Cash and cash equivalents$175 
Fixed assets6,411 
Developed technology500 
Trademarks500 
Customer relationships1,870 
Other assets125 
Accounts payables and accrued liabilities assumed(1,090)
Nets asset acquired8,491 
Goodwill170,811 
Total assets acquired$179,302 
Revenue and Earnings of Acquired Company
The following table summarizes the revenues and earnings related to Bargold since the acquisition date of June 1, 2022, which are included in the Company's consolidated statement of operations for the year ended December 31, 2022:
Total revenues$9,374 
Net income from operations$1,718 
Net income was excluded as it was impracticable to report expenses due to the lack of historical accrual basis accounting.
For the Year Ended December 31, 2022For the Year Ended December 31, 2021
Pro FormaPro Forma
Total revenues$1,930,816 $1,592,021