Real Estate and Intangible Assets | Real Estate and Intangible Assets Real Estate The following table sets forth the components of our investments in real estate as of June 30, 2016 and December 31, 2015 (dollars in thousands): June 30, 2016 (1) December 31, 2015 (2) Real estate: Land $ 99,780 $ 97,117 Building 641,266 635,728 Tenant improvements 49,186 47,532 Accumulated depreciation (122,827 ) (112,243 ) Real estate, net $ 667,405 $ 668,134 (1) Does not include real estate held for sale as of June 30, 2016 . (2) Does not include real estate held for sale as of December 31, 2015 . Real estate depreciation expense on building and tenant improvements was $ 5.9 million and $ 11.8 million for the three and six months ended June 30, 2016 , respectively, and $ 5.5 million and $ 10.7 million for the three and six months ended June 30, 2015 , respectively. 2016 Real Estate Activity During the six months ended June 30, 2016 , we acquired one property, which is summarized below (dollars in thousands): Location Acquisition Date Square Footage (unaudited) Lease Term Renewal Options Total Purchase Price Acquisition Expenses Annualized GAAP Rent Debt Issued Salt Lake City, UT 5/26/2016 107,062 6 Years 2 (3 Years and 2 Years) $ 17,000 $ 109 $ 1,393 $ 9,900 In accordance with Accounting Standards Codification, or ASC, 805, "Business Combinations," we determined the fair value of the acquired assets related to the one property acquired during the six months ended June 30, 2016 as follows (dollars in thousands): Location Land Building Tenant Improvements In-place Leases Leasing Costs Customer Relationships Below Market Leases Total Purchase Price Salt Lake City, UT $ 3,008 $ 8,973 $ 1,685 $ 1,352 $ 337 $ 1,675 $ (30 ) $ 17,000 Below is a summary of the total revenue and earnings recognized on the one property acquired during the six months ended June 30, 2016 (dollars in thousands): For the three months ended June 30, For the six months ended June 30, 2016 2016 Location Acquisition Date Rental Revenue Earnings (1) Rental Revenue Earnings (1) Salt Lake City, UT 5/26/2016 $ 139 $ 35 $ 139 $ 35 (1) Earnings is calculated as net income exclusive of both interest expense and acquisition related costs that are required to be expensed under ASC 805. Pro Forma The following table reflects pro-forma consolidated statements of operations as if the properties acquired during the six months ended June 30, 2016 and the twelve months ended December 31, 2015 , respectively, were acquired as of January 1, 2015 . The pro-forma earnings for the six months ended June 30, 2016 and 2015 were adjusted to assume that the acquisition-related costs were incurred as of the previous period (dollars in thousands, except per share amounts): For the three months ended June 30, For the six months ended June 30, (unaudited) (unaudited) 2016 2015 2016 2015 Operating Data: Total operating revenue $ 21,465 $ 21,955 $ 43,349 $ 43,420 Total operating expenses (13,485 ) (13,382 ) (27,005 ) (26,037 ) Other expenses (7,004 ) (8,024 ) (14,540 ) (15,993 ) Net income 976 549 1,804 1,390 Dividends attributable to preferred and senior common stock (1,514 ) (1,284 ) (2,794 ) (2,532 ) Net loss attributable to common stockholders $ (538 ) $ (735 ) $ (990 ) $ (1,142 ) Share and Per Share Data: Basic and diluted loss per share of common stock - pro forma $ (0.02 ) $ (0.04 ) $ (0.04 ) $ (0.06 ) Basic and diluted loss per share of common stock - actual $ (0.03 ) $ (0.04 ) $ (0.05 ) $ (0.07 ) Weighted average shares outstanding-basic and diluted 22,684,391 20,833,787 22,614,838 20,524,101 Significant Real Estate Activity on Existing Assets During the six months ended June 30, 2016 , we executed leases on three properties, which are summarized below (dollars in thousands): Location Lease Commencement Date Square Footage Lease Term Renewal Options Annualized GAAP Rent Tenant Improvement Leasing Commissions Maple Heights, OH 6/1/2016 40,606 (1) 5.2 Years 2 (3 year) $ 109 $ — $ 34 Bolingbrook, IL 7/1/2016 13,816 (2) 7.2 Years 1 (5 year) 70 69 28 Burnsville, MN 12/1/2016 12,663 (3) 5.3 Years 1 (5 year) 143 — 104 (1) Tenant's lease is for 11.7% of the building. The building is now 92.8% leased. (2) Tenant’s lease is for 24.9% of the building. The building is now 62.7% leased. (3) Tenant's lease is for 11.0% of the building. The building is now 80.4% leased. On May 31, 2016, we reached a legal settlement with the previous tenant at our currently vacant Newburyport, Massachusetts property to compensate us for deferred capital obligations and repairs they were required to perform during their tenancy. We recognized $0.3 million , recorded in other income on the condensed consolidated statement of operations, related to reimbursed deferred capital obligations, and received $0.9 million as a reimbursement of repairs incurred during the three and six months ended June 30, 2016 in connection with the legal settlement received. 2015 Real Estate Activity Investment Activity During the six months ended June 30, 2015 , we acquired four properties, which are summarized below (dollars in thousands): Location Acquisition Date Square Footage (unaudited) Lease Term Renewal Options Total Purchase Price Acquisition Expenses Annualized GAAP Rent Debt Issued Richardson, TX (1) 3/6/2015 155,984 9.5 Years 2 (5 years each) $ 24,700 $ 112 $ 2,708 $ 14,573 Birmingham, AL 3/20/2015 30,850 8.5 Years 1 (5 years) 3,648 76 333 N/A Columbus, OH 5/28/2015 78,033 15.0 Years 2 (5 years each) 7,700 72 637 4,466 Salt Lake City, UT (1) 5/29/2015 86,409 6.5 Years 1 (5 years) 22,200 144 2,411 13,000 Total 351,276 $ 58,248 $ 404 $ 6,089 $ 32,039 (1) The tenant occupying this property is subject to a gross lease. In accordance with ASC 805, we determined the fair value of the acquired assets and assumed liabilities related to the four properties acquired during the six months ended June 30, 2015 , as follows (dollars in thousands): Location Land Building Tenant Improvements In-place Leases Leasing Costs Customer Relationships Above Market Leases Below Market Leases Total Purchase Price Richardson, TX $ 2,728 $ 12,591 $ 2,781 $ 2,060 $ 1,804 $ 1,929 $ 807 $ — $ 24,700 Birmingham, AL 650 1,683 351 458 146 360 — — 3,648 Columbus, OH 1,338 3,511 1,547 1,144 672 567 — (1,079 ) 7,700 Salt Lake City, UT 3,248 11,861 1,268 2,396 981 1,678 821 (53 ) 22,200 $ 7,964 $ 29,646 $ 5,947 $ 6,058 $ 3,603 $ 4,534 $ 1,628 $ (1,132 ) $ 58,248 Below is a summary of the total revenue and earnings recognized on the four properties acquired during the three and six months ended June 30, 2015 (dollars in thousands): For the three months ended June 30, For the six months ended June 30, 2015 2015 Location Acquisition Date Rental Revenue Earnings (1) Rental Revenue Earnings (1) Richardson, TX 3/6/2015 $ 657 $ 90 $ 839 $ 328 Birmingham, AL 3/20/2015 83 (22 ) 94 106 Columbus, OH 5/28/2015 67 149 67 149 Salt Lake City, UT 5/29/2015 207 278 207 278 $ 1,014 $ 495 $ 1,207 $ 861 (1) Earnings is calculated as net income (loss) exclusive of both interest expense and acquisition related costs that are required to be expensed under ASC 805. Leasing Activity During the six months ended June 30, 2015 , we amended six of our leases, which are summarized below (dollars in thousands): Location New Lease Effective Date Square Footage (unaudited) New Lease Term Renewal Annualized GAAP Rent Tenant Improvement Leasing Commissions Indianapolis, IN 1/1/2015 3,546 8.3 Years N/A $ 64 $ 64 $ 28 Indianapolis, IN 2/1/2015 8,275 3.0 Years N/A 124 — — Raleigh, NC 2/1/2015 58,926 5.5 Years 2 (5 year) 711 — 144 Raleigh, NC 2/1/2015 21,300 (1) 5.5 Years 2 (5 year) 239 100 32 Columbus, OH 12/1/2016 9,484 (2) 7.1 Years N/A 1,246 142 29 Raleigh, NC 8/1/2015 86,886 (3) 12.4 Years 2 (5 year) 534 800 398 188,417 $ 2,918 $ 1,106 $ 631 (1) Tenant’s lease is for 18.3% of the building. The building is now 93.2% leased. (2) The anchor tenant currently occupying 92.0% of the building will expand into the remaining space, currently occupied by another tenant through November 30, 2016. (3) Tenant's lease is for 74.8% of the building. The building is now 93.2% leased. Intangible Assets 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, 2016 and December 31, 2015 respectively (in thousands): June 30, 2016 (1) December 31, 2015 (2) Lease Intangibles Accumulated Amortization Lease Intangibles Accumulated Amortization In-place leases $ 67,217 $ (25,428 ) $ 66,244 $ (22,679 ) Leasing costs 44,791 (16,748 ) 44,360 (14,774 ) Customer relationships 48,099 (16,248 ) 46,485 (14,722 ) $ 160,107 $ (58,424 ) $ 157,089 $ (52,175 ) Deferred Rent Receivable/(Liability) Accumulated (Amortization)/Accretion Deferred Rent Receivable/(Liability) Accumulated (Amortization)/Accretion Above market leases $ 10,232 $ (7,053 ) $ 10,176 $ (6,818 ) Below market leases and deferred revenue (17,302 ) 8,338 (17,951 ) 8,294 $ (7,070 ) $ 1,285 $ (7,775 ) $ 1,476 (1) Does not include real estate held for sale as of June 30, 2016 . (2) Does not include real estate held for sale as of December 31, 2015 . Total amortization expense related to in-place leases, leasing costs and customer relationship lease intangible assets was $ 3.3 million and $ 6.6 million for the three and six months ended June 30, 2016 , respectively, and $ 3.5 million and $ 6.4 million for the three and six months ended June 30, 2015 , respectively, and is included in depreciation and amortization expense in the condensed consolidated statement of operations. Total amortization related to above-market lease values was $ 0.1 million and $ 0.2 million for the three and six months ended June 30, 2016 , respectively, and $ 0.1 million and $ 0.2 million for the three and six months ended June 30, 2015 , respectively, and is included in rental income in the condensed consolidated statement of operations. Total amortization related to below-market lease values was $ 0.2 million and $ 0.5 million for the three and six months ended June 30, 2016 , respectively, and $ 0.2 million and $ 0.5 million for the three and six months ended June 30, 2015 , respectively, and is included in rental income in the condensed consolidated statement of operations. The weighted average amortization periods in years for the intangible assets acquired and liabilities assumed during the six months ended June 30, 2016 and 2015 , respectively, were as follows: Intangible Assets & Liabilities 2016 2015 In-place leases 6.1 10.9 Leasing costs 6.1 10.9 Customer relationships 9.1 15.6 Above market leases 0 18.9 Below market leases 6.1 12.4 All intangible assets & liabilities 6.9 12.5 |