XML 56 R45.htm IDEA: XBRL DOCUMENT v3.21.2
Real Estate Acquisitions, Schedule of Purchase Price Allocation (Details)
3 Months Ended 6 Months Ended
Mar. 31, 2021
USD ($)
Jun. 30, 2021
USD ($)
marina
Dec. 31, 2020
USD ($)
segment
Business Acquisition [Line Items]      
Capitalized transaction costs   $ 5,600,000  
At acquistion date      
Investment in property   598,975,000 $ 2,339,368,000
Inventory of manufactured homes, boat parts and retail related items   331,000 9,942,000
In-place leases, goodwill and other intangible assets   15,574,000 694,264,000
Other assets / (liabilities), net   (12,053,000) 42,231,000
Total identifiable assets acquired and liabilities assumed   602,827,000 3,001,343,000
Consideration      
Cash and escrow $ 1,923,855,000 578,827,000  
Debt assumed     $ 837,800,000
Temporary and permanent equity 239,688,000 24,000,000  
Total consideration 3,001,343,000 $ 602,827,000  
Number of marinas owned (in marinas)   2 99
Islamorada and Angler House      
Consideration      
Asset Acquisition, Payments to Acquire Businesses, Gross   $ 17,975,000  
Asset Acquisition, Recognized Identifiable Assets Acquired and Liabilities Assumed, Other Assets (Liabilities)   (317,000)  
Asset Acquisition, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Assets, Liabilities, Goodwill And Other Intangible Assets   269,000  
Asset Acquisition, Recognized Identifiable Assets Acquired and Liabilities Assumed, Property, Plant, and Equipment   18,001,000  
Asset Acquisition, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Assets, Liabilities, Inventory   22,000  
Prime Martha's Vineyard      
Consideration      
Asset Acquisition, Payments to Acquire Businesses, Gross   21,950,000  
Asset Acquisition, Recognized Identifiable Assets Acquired and Liabilities Assumed, Other Assets (Liabilities)   (573,000)  
Asset Acquisition, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Assets, Liabilities, Goodwill And Other Intangible Assets   127,000  
Asset Acquisition, Recognized Identifiable Assets Acquired and Liabilities Assumed, Property, Plant, and Equipment   22,258,000  
Asset Acquisition, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Assets, Liabilities, Inventory   $ 138,000  
Number of marinas owned (in marinas) | marina   2  
Cape Cod      
At acquistion date      
Investment in property     $ 13,350,000
Inventory of manufactured homes, boat parts and retail related items     0
In-place leases, goodwill and other intangible assets     150,000
Other assets / (liabilities), net     295,000
Total identifiable assets acquired and liabilities assumed     13,205,000
Consideration      
Cash and escrow 4,205,000    
Debt assumed     0
Temporary and permanent equity 9,000,000    
Total consideration 13,205,000    
Blue Water Beach Resort      
At acquistion date      
Investment in property     11,364,000
Inventory of manufactured homes, boat parts and retail related items     0
In-place leases, goodwill and other intangible assets     80,000
Other assets / (liabilities), net     391,000
Total identifiable assets acquired and liabilities assumed     11,053,000
Consideration      
Cash and escrow 11,053,000    
Debt assumed     0
Temporary and permanent equity 0    
Total consideration 11,053,000    
Forest Springs      
At acquistion date      
Investment in property     51,949,000
Inventory of manufactured homes, boat parts and retail related items     1,337,000
In-place leases, goodwill and other intangible assets     2,160,000
Other assets / (liabilities), net     107,000
Total identifiable assets acquired and liabilities assumed     55,339,000
Consideration      
Cash and escrow 36,260,000    
Debt assumed     0
Temporary and permanent equity 19,079,000    
Total consideration 55,339,000    
Cherrystone Family Camping Resort      
At acquistion date      
Investment in property     16,792,000
Inventory of manufactured homes, boat parts and retail related items     0
In-place leases, goodwill and other intangible assets     0
Other assets / (liabilities), net     230,000
Total identifiable assets acquired and liabilities assumed     16,562,000
Consideration      
Cash and escrow 16,562,000    
Debt assumed     0
Temporary and permanent equity 0    
Total consideration 16,562,000    
Beachwood Resort      
At acquistion date      
Investment in property     34,000,000
Inventory of manufactured homes, boat parts and retail related items     0
In-place leases, goodwill and other intangible assets     0
Other assets / (liabilities), net     155,000
Total identifiable assets acquired and liabilities assumed     33,845,000
Consideration      
Cash and escrow 33,845,000    
Debt assumed     0
Temporary and permanent equity 0    
Total consideration 33,845,000    
Woodsmoke [Member]      
At acquistion date      
Investment in property     25,120,000
Inventory of manufactured homes, boat parts and retail related items     40,000
In-place leases, goodwill and other intangible assets     840,000
Other assets / (liabilities), net     461,000
Total identifiable assets acquired and liabilities assumed     25,539,000
Consideration      
Cash and escrow 25,539,000    
Debt assumed     0
Temporary and permanent equity 0    
Total consideration 25,539,000    
Jellystone Lone Star [Member]      
At acquistion date      
Investment in property     21,000,000
Inventory of manufactured homes, boat parts and retail related items     0
In-place leases, goodwill and other intangible assets     0
Other assets / (liabilities), net     703,000
Total identifiable assets acquired and liabilities assumed     20,297,000
Consideration      
Cash and escrow 20,297,000    
Debt assumed     0
Temporary and permanent equity 0    
Total consideration 20,297,000    
El Capitan & Ocean Mesa [Member]      
At acquistion date      
Investment in property   $ 37,647,000 69,690,000
Inventory of manufactured homes, boat parts and retail related items   0 0
In-place leases, goodwill and other intangible assets   10,073,000 0
Other assets / (liabilities), net   (703,000) 10,321,000
Total identifiable assets acquired and liabilities assumed   47,017,000 59,369,000
Consideration      
Cash and escrow 32,108,000 47,017,000  
Debt assumed     0
Temporary and permanent equity 27,261,000 0  
Total consideration 59,369,000 47,017,000  
Highland Green Estates & Troy Villa [Member]      
At acquistion date      
Investment in property     60,988,000
Inventory of manufactured homes, boat parts and retail related items     1,679,000
In-place leases, goodwill and other intangible assets     2,030,000
Other assets / (liabilities), net     15,000
Total identifiable assets acquired and liabilities assumed     64,682,000
Consideration      
Cash and escrow 64,682,000    
Debt assumed     0
Temporary and permanent equity 0    
Total consideration 64,682,000    
Blue Water      
At acquistion date      
Investment in property   9,000,000  
Inventory of manufactured homes, boat parts and retail related items   0  
In-place leases, goodwill and other intangible assets   0  
Other assets / (liabilities), net   (151,000)  
Total identifiable assets acquired and liabilities assumed   8,849,000  
Consideration      
Cash and escrow   8,849,000  
Temporary and permanent equity   0  
Total consideration   8,849,000  
Tranquility MHC      
At acquistion date      
Investment in property   1,250,000  
Inventory of manufactured homes, boat parts and retail related items   0  
In-place leases, goodwill and other intangible assets   0  
Other assets / (liabilities), net   (1,000)  
Total identifiable assets acquired and liabilities assumed   1,249,000  
Consideration      
Cash and escrow   1,249,000  
Temporary and permanent equity   0  
Total consideration   1,249,000  
Pleasant Beach Campground      
At acquistion date      
Investment in property   1,531,000  
Inventory of manufactured homes, boat parts and retail related items   0  
In-place leases, goodwill and other intangible assets   57,000  
Other assets / (liabilities), net   1,000  
Total identifiable assets acquired and liabilities assumed   1,589,000  
Consideration      
Cash and escrow   1,589,000  
Temporary and permanent equity   0  
Total consideration   1,589,000  
Cherrystone Family Camping      
At acquistion date      
Investment in property   59,669,000  
Inventory of manufactured homes, boat parts and retail related items   0  
In-place leases, goodwill and other intangible assets   231,000  
Other assets / (liabilities), net   (2,029,000)  
Total identifiable assets acquired and liabilities assumed   57,871,000  
Consideration      
Cash and escrow   57,871,000  
Temporary and permanent equity   0  
Total consideration   57,871,000  
Beachwood      
At acquistion date      
Investment in property   14,004,000  
Inventory of manufactured homes, boat parts and retail related items   0  
In-place leases, goodwill and other intangible assets   211,000  
Other assets / (liabilities), net   (7,616,000)  
Total identifiable assets acquired and liabilities assumed   6,599,000  
Consideration      
Cash and escrow   6,599,000  
Temporary and permanent equity   0  
Total consideration   $ 6,599,000  
Gig Harbor      
At acquistion date      
Investment in property     15,250,000
Inventory of manufactured homes, boat parts and retail related items     0
In-place leases, goodwill and other intangible assets     0
Other assets / (liabilities), net     22,000
Total identifiable assets acquired and liabilities assumed     15,228,000
Consideration      
Cash and escrow 15,228,000    
Debt assumed     0
Temporary and permanent equity 0    
Total consideration 15,228,000    
Safe Harbor Marinas      
At acquistion date      
In-place leases, goodwill and other intangible assets     5,700,000
Other assets / (liabilities), net     26,831,000
Total identifiable assets acquired and liabilities assumed     2,040,781,000
Consideration      
Debt assumed     829,000,000
Asset Acquisition, Payments to Acquire Businesses, Gross 1,141,797,000    
Asset Acquisition, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Assets, Liabilities, Goodwill And Other Intangible Assets     69,984,000
Asset Acquisition, Recognized Identifiable Assets Acquired and Liabilities Assumed, Property, Plant, and Equipment     1,643,879,000
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Goodwill And Other Intangibles     418,033,000
Safe Harbor Hideaway Bay      
At acquistion date      
In-place leases, goodwill and other intangible assets     23,000
Other assets / (liabilities), net     1,077,000
Total identifiable assets acquired and liabilities assumed     32,406,000
Consideration      
Debt assumed     0
Asset Acquisition, Payments to Acquire Businesses, Gross 32,406,000    
Asset Acquisition, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Assets, Liabilities, Goodwill And Other Intangible Assets     0
Asset Acquisition, Recognized Identifiable Assets Acquired and Liabilities Assumed, Property, Plant, and Equipment     26,218,000
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Goodwill And Other Intangibles     7,242,000
Safe Harbor Anacapa Isle      
At acquistion date      
In-place leases, goodwill and other intangible assets     0
Other assets / (liabilities), net     (60,000)
Total identifiable assets acquired and liabilities assumed     14,130,000
Consideration      
Debt assumed     0
Asset Acquisition, Payments to Acquire Businesses, Gross 14,130,000    
Asset Acquisition, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Assets, Liabilities, Goodwill And Other Intangible Assets     0
Asset Acquisition, Recognized Identifiable Assets Acquired and Liabilities Assumed, Property, Plant, and Equipment     10,924,000
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Goodwill And Other Intangibles     3,146,000
Safe Harbor Rybovich Portfolio      
At acquistion date      
In-place leases, goodwill and other intangible assets     620,000
Other assets / (liabilities), net     37,000
Total identifiable assets acquired and liabilities assumed     372,487,000
Consideration      
Debt assumed     0
Asset Acquisition, Payments to Acquire Businesses, Gross $ 258,123,000    
Asset Acquisition, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Assets, Liabilities, Goodwill And Other Intangible Assets     114,364,000
Asset Acquisition, Recognized Identifiable Assets Acquired and Liabilities Assumed, Property, Plant, and Equipment     122,064,000
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Goodwill And Other Intangibles     $ 249,840,000
Number of marinas owned (in marinas) | marina   2  
Islamorada and Angler House      
At acquistion date      
Total identifiable assets acquired and liabilities assumed   $ 17,975,000  
Consideration      
Temporary and permanent equity   0  
Total consideration   17,975,000  
Prime Martha's Vineyard      
At acquistion date      
Total identifiable assets acquired and liabilities assumed   21,950,000  
Consideration      
Temporary and permanent equity   0  
Total consideration   21,950,000  
Themeworld RV      
At acquistion date      
Investment in property   25,000,000  
Inventory of manufactured homes, boat parts and retail related items   0  
In-place leases, goodwill and other intangible assets   0  
Other assets / (liabilities), net   (104,000)  
Total identifiable assets acquired and liabilities assumed   24,896,000  
Consideration      
Cash and escrow   24,896,000  
Temporary and permanent equity   0  
Total consideration   24,896,000  
Sylvan Glen Estates      
At acquistion date      
Investment in property   23,469,000  
Inventory of manufactured homes, boat parts and retail related items   20,000  
In-place leases, goodwill and other intangible assets   531,000  
Other assets / (liabilities), net   (269,000)  
Total identifiable assets acquired and liabilities assumed   23,751,000  
Consideration      
Cash and escrow   (249,000)  
Temporary and permanent equity   24,000,000  
Total consideration   23,751,000  
Shelter Island      
At acquistion date      
Investment in property   9,520,000  
Inventory of manufactured homes, boat parts and retail related items   132,000  
In-place leases, goodwill and other intangible assets   402,000  
Other assets / (liabilities), net   (85,000)  
Total identifiable assets acquired and liabilities assumed   9,969,000  
Consideration      
Cash and escrow   9,969,000  
Temporary and permanent equity   0  
Total consideration   9,969,000  
Apponaug Harbor      
At acquistion date      
Investment in property   6,540,000  
Inventory of manufactured homes, boat parts and retail related items   0  
In-place leases, goodwill and other intangible assets   89,000  
Other assets / (liabilities), net   (689,000)  
Total identifiable assets acquired and liabilities assumed   5,940,000  
Consideration      
Cash and escrow   5,940,000  
Temporary and permanent equity   0  
Total consideration   5,940,000  
Lauderdale Marine Center      
At acquistion date      
Investment in property   336,992,000  
Inventory of manufactured homes, boat parts and retail related items   0  
In-place leases, goodwill and other intangible assets   3,282,000  
Other assets / (liabilities), net   958,000  
Total identifiable assets acquired and liabilities assumed   341,232,000  
Consideration      
Cash and escrow   341,232,000  
Temporary and permanent equity   0  
Total consideration   341,232,000  
Marathon Marina      
At acquistion date      
Investment in property   19,129,000  
Inventory of manufactured homes, boat parts and retail related items   19,000  
In-place leases, goodwill and other intangible assets   261,000  
Other assets / (liabilities), net   (227,000)  
Total identifiable assets acquired and liabilities assumed   19,182,000  
Consideration      
Cash and escrow   19,182,000  
Temporary and permanent equity   0  
Total consideration   19,182,000  
Sun Outdoors      
At acquistion date      
Investment in property   14,965,000  
Inventory of manufactured homes, boat parts and retail related items   0  
In-place leases, goodwill and other intangible assets   41,000  
Other assets / (liabilities), net   (248,000)  
Total identifiable assets acquired and liabilities assumed   14,758,000  
Consideration      
Cash and escrow   14,758,000  
Temporary and permanent equity   0  
Total consideration   $ 14,758,000