Quarterly report pursuant to Section 13 or 15(d)

Real Estate and Intangible Assets

v2.4.0.6
Real Estate and Intangible Assets
3 Months Ended
Mar. 31, 2013
Real Estate and Intangible Assets [Abstract]  
Real Estate and Intangible Assets
4. Real Estate and Intangible Assets

Real Estate

The following table sets forth the components of our investments in real estate as of March 31, 2013 and December 31, 2012 (in thousands):

 

                 
    March 31, 2013     December 31, 2012  

Real estate:

               

Land

  $ 70,754     $ 69,126  

Building and improvements

    445,297       442,451  

Tenant improvements

    22,458       22,176  

Accumulated depreciation

    (69,133     (65,730
   

 

 

   

 

 

 

Real estate, net

  $ 469,376     $ 468,023  
   

 

 

   

 

 

 

2013 Real Estate Activity

During the three months ended March 31, 2013, we acquired one property, which is summarized below (dollars in thousands):

 

                                                             

Location

  Acquisition Date     Square Footage     Lease
Term
   

Renewal Options

  Total
Purchase
Price
    Acquisition
Expenses
    Annualized Straight
Line Rent
    Debt Issued  
                 

Egg Harbor Township, NJ

    3/28/2013       29,257       10 years     1 (5 years)   $ 5,650     $ 149     $ 490     $ 3,700  

In accordance with ASC 805, we determined the fair value of acquired assets related to the property acquired during the three months ended March 31, 2013 as follows (in thousands):

 

                                                         
    Land     Building     Tenant
Improvements
    In-place
Leases
    Leasing
Costs
    Customer
Relationships
    Total
Purchase
Price
 
               

Egg Harbor Township, NJ

  $ 1,627     $ 2,735     $ 282     $ 558     $ 189     $ 259     $ 5,650  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    $ 1,627     $ 2,735     $ 282     $ 558     $ 189     $ 259     $ 5,650  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Below is a summary of the total revenue and earnings recognized on the property acquired during the three months ended March 31, 2013 (dollars in thousands):

 

                         
          For the three months ended March 31, 2013  

Location

  Acquisition
Date
    Rental Revenue     Earnings (1)  
       

Egg Harbor Township, NJ

    3/28/2013     $ 5     $ 3  
           

 

 

   

 

 

 
       
            $ 5     $ 3  
           

 

 

   

 

 

 

 

(1)

Earnings is calculated as net income less interest expense and acquisition related costs that are required to be expensed under ASC 805.

 

2012 Real Estate Activity

During the three months ended March 31, 2012, we acquired one property, which is summarized below (dollars in thousands):

 

                                                     

Location

  Acquisition Date     Square Footage     Lease
Term
   

Renewal Options

  Total
Purchase
Price
    Acquisition
Expenses
    Annualized Straight
Line Rent
 
               

Ashburn, VA

    1/25/2012       52,130       15 years     2 (5 years each)   $ 10,775     $ 96     $ 989  

In accordance with ASC 805, we determined the fair value of acquired assets related to the property acquired during the three months ended March 31, 2012 as follows (in thousands):

 

                                                         
    Land     Building     Tenant
Improvements
    In-place
Leases
    Leasing Costs     Customer
Relationships
    Total Purchase
Price
 
               

Ashburn, Virginia

  $ 706     $ 6,551     $ 1,307     $ 804     $ 908     $ 499     $ 10,775  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    $ 706     $ 6,551     $ 1,307     $ 804     $ 908     $ 499     $ 10,775  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Below is a summary of the total revenue and earnings recognized on the property acquired during the three months ended March 31, 2012 (dollars in thousands):

 

                         
          For the three months ended March 31, 2012  

Location

  Acquisition Date     Rental Revenue     Earnings (1)  

Ashburn, VA

    1/25/2012     $ 183       116  

 

(1) Earnings is calculated as net income less interest expense and acquisition related costs that are required to be expensed under ASC 805.

Pro Forma

We acquired one property during each of the three months ended March 31, 2013 and 2012, respectively. The following table reflects pro-forma condensed consolidated statements of operations as if the properties were acquired as of the beginning of the previous period. The pro-forma earnings for the three months ended March 31, 2013, were adjusted to exclude $0.2 million of acquisition-related costs incurred during 2013 (dollars in thousands):

 

                 
    For the three months ended March 31,  
    2013     2012  
    (unaudited)  
     

Operating Data:

               

Total operating revenue

  $ 14,152     $ 12,295  

Total operating expenses

    (7,186     (5,951

Other expense

    (6,379     (5,081
   

 

 

   

 

 

 

Net income

    587       1,263  

Dividends attributable to preferred and senior common stock

    (1,076     (1,042
   

 

 

   

 

 

 

Net (loss) income available to common stockholders

  $ (489   $ 221  
   

 

 

   

 

 

 
     

Share and Per Share Data:

               

Basic & diluted (loss) earnings per share of common stock

  $ (0.04   $ 0.02  

Weighted average shares outstanding-basic

    11,230,647       10,945,379  

Weighted average shares outstanding-diluted

    11,230,647       11,006,597  

 

The weighted average amortization periods in years for the intangible assets acquired and liabilities assumed during the three months ended March 31, 2013 and 2012, respectively, were as follows:

 

                 

Intangible Assets & Liabilities

  2013     2012  

In-place leases

    10.2       15.0  

Leasing costs

    10.2       15.0  

Customer relationships

    15.2       20.0  
   

 

 

   

 

 

 

All intangible assets & liabilities

    11.9       16.7  
   

 

 

   

 

 

 

Future operating lease payments from tenants under non-cancelable leases, excluding tenant reimbursement of expenses, for the remainder of 2013 and each of the five succeeding fiscal years and thereafter is as follows:

 

         

Year

  Tenant
Lease Payments
 

Nine Months ending December 31, 2013

  $ 38,660  

2014

    50,811  

2015

    48,639  

2016

    45,121  

2017

    43,117  

2018

    41,007  

Thereafter

    236,596  

In accordance with the lease terms, substantially all operating expenses are required to be paid by the tenant; however, we would be required to pay property taxes on the respective properties in the event the tenants fail to pay them. The total annual property taxes for all properties owned by us at March 31, 2013, were $9.0 million.

Existing Real Estate Activity

On January 14, 2013, we extended the lease with the tenant occupying our property located in Champaign, Illinois. The lease covering this property was extended for an additional 11 years, through December 2024. The lease was originally set to expire in December 2013. The lease provides for prescribed rent escalations over the life of the lease, with annualized straight line rents of approximately $1.4 million. In connection with the extension of the lease and the modification of certain terms under the lease, we paid $0.4 million in leasing commissions.

On January 22, 2013, our tenant in our property located in Baytown, Texas notified us that they would not be renewing their lease. The current lease on the property expires on April 30, 2013 and we have not yet identified a tenant to lease the property upon expiration of the lease.

 

Intangible Assets

The following table summarizes the carrying value of intangible assets and the accumulated amortization for each intangible asset class (in thousands):

 

                                 
    March 31, 2013     December 31, 2012  
    Lease Intangibles     Accumulated
Amortization
    Lease Intangibles     Accumulated
Amortization
 
         

In-place leases

  $ 34,643     $ (12,717   $ 34,085     $ (12,125

Leasing costs

    24,654       (7,583     24,071       (7,103

Customer relationships

    26,930       (8,771     26,671       (8,345
   

 

 

   

 

 

   

 

 

   

 

 

 
    $ 86,227     $ (29,071   $ 84,827     $ (27,573
   

 

 

   

 

 

   

 

 

   

 

 

 

The estimated aggregate amortization expense for the remainder of 2013 and for each of the five succeeding fiscal years and thereafter is as follows (in thousands):

 

         

Year

  Estimated
Amortization Expense
 

Nine Months ending December 31, 2013

  $ 5,362  

2014

    6,641  

2015

    6,144  

2016

    5,420  

2017

    5,232  

2018

    4,663  

Thereafter

    23,694