XML 48 R12.htm IDEA: XBRL DOCUMENT v3.22.2
Investments in Real Estate
6 Months Ended
Jun. 30, 2022
Investments in Real Estate  
Investments in Real Estate

6. Investments in Real Estate

Acquisitions

The Company acquired the following properties during the six months ended June 30, 2022 (dollars in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Rentable 

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

 Square

​

 Purchase

​

Transaction

​

​

​

​

Property

    

Market

    

Closing Date

    

Feet(1)

    

 Price

    

 Costs

    

Total

​

4Front MA

 

Massachusetts

​

​

January 28, 2022

 

​

57,000

​

$

16,000

​

$

20

​

$

16,020

(2)

Ascend NJ

 

New Jersey

​

​

February 10, 2022

 

​

114,000

​

 

35,400

​

 

8

​

 

35,408

(3)

Verano PA

 

Pennsylvania

​

​

March 23, 2022

 

​

3,000

​

 

2,750

​

 

68

​

 

2,818

​

Kings Garden CA

​

California

​

​

March 25, 2022

​

​

23,000

​

​

8,158

​

​

11

​

​

8,169

(4)

MCP MD

​

Maryland

​

​

April 13, 2022

​

​

84,000

​

​

25,000

​

​

290

​

​

25,290

(5)

Harvest AZ

​

Arizona

​

​

April 27, 2022

​

​

17,000

​

​

5,238

​

​

11

​

​

5,249

(5)

TILT MA

​

Massachusetts

​

​

May 16, 2022

​

​

104,000

​

​

40,000

​

​

32

​

​

40,032

(5)

Texas Original TX

​

Texas

​

​

June 14, 2022

​

​

85,000

​

​

12,040

​

​

23

​

​

12,063

(5)(6)

Total

 

​

​

​

​

​

​

487,000

​

$

144,586

​

$

463

​

$

145,049

(7)

​

(1)Includes expected rentable square feet at completion of construction of certain properties.
(2)The acquisition of the property did not satisfy the requirements for sale-leaseback accounting and therefore, the transaction is recognized as a note receivable and is included in other assets, net on our condensed consolidated balance sheet.
(3)The tenant is expected to complete improvements at the property, for which we agreed to provide funding of up to $4.6 million.
(4)The purchase price includes $1.8 million holdback held in an escrow account, which is subject to distribution to the seller upon seller’s completion of certain improvements at the property. As of June 30, 2022, we have distributed approximately $1.4 million of the holdback. The remaining approximately $400,000 is included in restricted cash on our condensed consolidated balance sheet.
(5)The acquisitions of the MCP MD, Harvest AZ, TILT MA and Texas Original TX properties were made through consolidated VIEs utilizing Reverse 1031 Exchanges that were entered into at the time each of the properties was acquired. See Note 2 “Summary of Significant Accounting Policies and Procedures and Recent Accounting Pronouncements – Variable Interest Entities” for more information regarding the Company’s Reverse 1031 Exchanges and consolidation of VIEs.
(6)The tenant is expected to complete improvements at the property, for which we agreed to provide funding of up to approximately $10.0 million. The purchase price includes approximately $908,000 attributable to the property which did not satisfy the requirements for sale-leaseback accounting; therefore, this amount is recognized as a note receivable and is included in other assets, net on our condensed consolidated balance sheet.
(7)Approximately $16.9 million was included in other assets; $1.8 million was included in restricted cash; approximately $10.5 million was allocated to land; approximately $115.1 million was allocated to building and improvements; and approximately $798,000 was allocated to in-place leases.

​

The properties acquired during the three and six months ended June 30, 2022 generated approximately $1.3 million and $3.0 million of rental revenues (including tenant reimbursements), respectively, and approximately $954,000 and $2.2 million of net operating income after deducting property and depreciation expenses, respectively. The properties acquired during the three and six months ended June 30, 2021 generated approximately $1.8 million and $4.8 million of rental revenue (including tenant reimbursements), respectively, and approximately $1.5 million and $4.0 million of net operating income after deducting property and depreciation expenses, respectively. During the three and six months ended June 30, 2022, the acquisition of the properties which did not satisfy the requirements for sale-leaseback accounting generated approximately $516,000 and $906,000 of interest revenue, respectively, which is included in other revenue on our condensed consolidated statements of income.

In addition, we acquired additional land adjacent to one of our existing properties in Pennsylvania on February 2, 2022. In connection with the acquisition, we amended the lease for the existing property to incorporate this land into the leased area and reduced the existing improvement allowance under the lease by an amount equal to the purchase price for the land, which was approximately $3.3 million.

Acquired In-Place Lease Intangible Assets

In-place lease intangible assets and related accumulated amortization as of June 30, 2022 and December 31, 2021 is as follows (in thousands):

​

​

​

​

​

​

​

​

    

June 30, 2022

    

December 31, 2021

In-place lease intangible assets

​

$

9,979

​

$

9,181

Accumulated amortization

 

 

(444)

 

​

(33)

In-place lease intangible assets, net

​

$

9,535

​

$

9,148

​

Amortization of in-place lease intangible assets classified in depreciation and amortization expense in our condensed consolidated statements of income was approximately $213,000 and $411,000 for the three and six months ended June 30, 2022, respectively. The remaining weighted-average amortization period of the value of acquired in-place leases was approximately 11.2 years, and the estimated annual amortization of the value of the acquired in-place leases as of June 30, 2022 is as follows (in thousands):

​

​

​

​

​

Year

    

Amount

2022 (six months ending December 31)

​

$

430

2023

​

 

860

2024

​

 

860

2025

​

 

860

2026

​

 

860

Thereafter

​

 

5,665

Total

​

$

9,535

​

Above-Market Lease

The above-market lease and related accumulated amortization included in other assets, net on our condensed consolidated balance sheets as of June 30, 2022 and December 31, 2021 is as follows (in thousands):

​

​

​

​

​

​

​

​

    

June 30, 2022

    

December 31, 2021

Above-market lease

​

$

1,054

​

$

1,054

Accumulated amortization

 

 

(50)

 

​

(4)

Above-market lease, net

​

$

1,004

​

$

1,050

​

The above-market lease is amortized on a straight-line basis as a reduction to rental revenue over the remaining lease term of approximately 10.9 years. For the three and six months ended June 30, 2022, the amortization of the above-market lease was approximately $23,000 and $46,000, respectively.

Lease Amendments

In February 2022, we amended our lease with Green Peak Industries, Inc. at one of our Michigan properties, increasing the improvement allowance under the lease by $18.0 million to a total of approximately $47.5 million, which also resulted in a corresponding adjustment to the base rent for the lease at the property.

In March 2022, we amended our lease with Holistic Industries Inc. at one of our Michigan properties, increasing the improvement allowance under the lease by $3.5 million to a total of $22.3 million, which also resulted in a corresponding adjustment to the base rent for the lease at the property.

In March 2022, we amended our lease with a subsidiary of Ascend at one of our Michigan properties, increasing the improvement allowance under the lease by $4.4 million to a total of $19.4 million, which also resulted in a corresponding adjustment to the base rent for the lease at the property.

In March 2022, we amended our lease with a subsidiary of Ascend at one of our Massachusetts properties, increasing the improvement allowance under the lease by $14.9 million to a total of approximately $37.2 million, which also resulted in a corresponding adjustment to the base rent for the lease at the property.

In April 2022, we amended our lease and development agreement with PharmaCann at one of our New York properties, increasing the construction fund by $45.0 million to a total of approximately $78.5 million, which also resulted in a corresponding adjustment to the base rent for the lease at the property.

In June 2022, we amended our lease with a subsidiary of Curaleaf Holdings, Inc. (“Curaleaf”) at one of our Illinois properties, increasing the improvement allowance under the lease by approximately $10.9 million to a total of $29.5 million, which also resulted in a corresponding adjustment to the base rent for the lease at the property.

In June 2022, we amended our lease with Sozo Health, Inc. at one of our Michigan properties, increasing the improvement allowance by approximately $1.2 million to a total of approximately $7.0 million, which also resulted in a corresponding adjustment to the base rent for the lease at the property.

In June 2022, we amended our lease with a subsidiary of Curaleaf at one of our Pennsylvania properties, increasing the improvement allowance by $35.0 million to a total of approximately $47.4 million, which also resulted in a corresponding adjustment to the base rent for the lease at the property.

In June 2022, we amended our lease with a subsidiary of Green Thumb Industries Inc. at one of our Pennsylvania properties, increasing the improvement allowance by $55.0 million to a total $74.3 million, which also resulted in a corresponding adjustment to the base rent for the lease at the property.

Including all of our properties, during the six months ended June 30, 2022, we capitalized costs of approximately $276.3 million and funded approximately $291.4 million relating to improvements and construction activities at our properties.

Future contractual minimum rent (including base rent and property management fees) under the operating leases as of June 30, 2022 for future periods is summarized as follows (in thousands):

​

​

​

​

​

Year

    

Contractual Minimum Rent

2022 (six months ending December 31)

​

$

148,023

2023

​

 

307,933

2024

​

 

316,846

2025

​

 

326,222

2026

​

 

335,909

Thereafter

​

 

4,810,212

Total

​

$

6,245,145

​