| | |
每股
|
| |
合計
|
| ||||||
公開發行價
|
| | | $ | 25.00 | | | | | $ | 55,000,000 | | |
承保折扣(1)
|
| | | $ | 0.7875 | | | | | $ | 1,732,500 | | |
未扣除費用的收益給我們
|
| | | $ | 24.215 | | | | | $ | 53,273,000 | | |
|
關於本招股説明書
|
| | | | 1 | | |
|
通過引用合併某些文檔
|
| | | | 2 | | |
|
有關前瞻性陳述的信息
|
| | | | 3 | | |
|
招股説明書摘要
|
| | | | 4 | | |
|
風險因素
|
| | | | 14 | | |
|
選定的合併財務數據
|
| | | | 59 | | |
|
董事、高級管理人員和某些股東的股權
|
| | | | 61 | | |
|
收益使用情況
|
| | | | 63 | | |
|
管理層對財務狀況和經營成果的討論和分析
|
| | | | 64 | | |
|
已發行股本和證券説明
|
| | | | 95 | | |
|
馬裏蘭州一般公司法以及我們的章程和章程的某些條款
|
| | | | 108 | | |
|
重要的美國聯邦所得税考慮因素
|
| | | | 117 | | |
|
承銷
|
| | | | 140 | | |
|
專家
|
| | | | 145 | | |
|
法律事務
|
| | | | 146 | | |
|
在哪裏可以找到更多信息
|
| | | | 147 | | |
|
合併財務報表索引
|
| | | | F-1 | | |
狀態
|
| |
百分比
直線 租金收入 |
| |||
佛羅裏達州(1) | | | | | 20.6% | | |
賓夕法尼亞州
|
| | | | 10.4% | | |
資產負債表數據(千)
|
| |
截至12月31日
|
| |||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||
房地產總投資,按成本計算
|
| | | $ | 2,621,723 | | | | | $ | 2,481,067 | | | | | $ | 2,553,079 | | | | | $ | 2,486,052 | | | | | $ | 2,355,262 | | |
總資產
|
| | | | 2,286,895 | | | | | | 2,325,303 | | | | | | 2,377,446 | | | | | | 2,371,861 | | | | | | 2,193,705 | | |
應付抵押票據淨額
|
| | | | 542,698 | | | | | | 528,284 | | | | | | 462,839 | | | | | | 406,630 | | | | | | 142,754 | | |
信貸便利
|
| | | | 674,551 | | | | | | 605,269 | | | | | | 602,622 | | | | | | 534,869 | | | | | | 481,500 | | |
總負債
|
| | | | 1,325,523 | | | | | | 1,218,559 | | | | | | 1,136,512 | | | | | | 1,015,802 | | | | | | 689,379 | | |
總股本
|
| | | | 961,372 | | | | | | 1,106,744 | | | | | | 1,240,934 | | | | | | 1,356,059 | | | | | | 1,504,326 | | |
運營數據(以千為單位,共享除外
和每股數據) |
| |
年終
|
| |||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||
租户收入
|
| | | $ | 381,612 | | | | | $ | 374,914 | | | | | $ | 362,406 | | | | | $ | 311,173 | | | | | $ | 302,566 | | |
總運營費用
|
| | | | 406,714 | | | | | | 415,492 | | | | | | 365,512 | | | | | | 323,827 | | | | | | 307,203 | | |
房地產投資銷售損益
|
| | | | 5,230 | | | | | | 8,790 | | | | | | (70) | | | | | | 438 | | | | | | 1,330 | | |
營業(虧損)收入
|
| | | | (19,872) | | | | | | (31,788) | | | | | | (3,176) | | | | | | (12,216) | | | | | | (3,307) | | |
其他費用合計
|
| | | | (51,577) | | | | | | (56,120) | | | | | | (49,605) | | | | | | (29,849) | | | | | | (19,747) | | |
所得税前虧損
|
| | | | (71,449) | | | | | | (87,908) | | | | | | (52,781) | | | | | | (42,065) | | | | | | (23,054) | | |
所得税(費用)福利
|
| | | | (4,061) | | | | | | (399) | | | | | | (197) | | | | | | (647) | | | | | | 2,084 | | |
淨虧損
|
| | | | (75,510) | | | | | | (88,307) | | | | | | (52,978) | | | | | | (42,712) | | | | | | (20,970) | | |
可歸因於非控股權益的淨(收益)虧損
|
| | | | (303) | | | | | | 393 | | | | | | 216 | | | | | | 164 | | | | | | 96 | | |
優先股分紅
|
| | | | (2,968) | | | | | | (173) | | | | | | — | | | | | | — | | | | | | — | | |
普通股股東應佔淨虧損
|
| | | $ | (78,781) | | | | | $ | (88,087) | | | | | $ | (52,762) | | | | | $ | (42,548) | | | | | $ | (20,874) | | |
其他數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金流由
提供(用於)
操作 |
| | | $ | 41,807 | | | | | $ | 47,404 | | | | | $ | 54,151 | | | | | $ | 63,967 | | | | | $ | 78,725 | | |
投資活動中使用的現金流
|
| | | | (82,491) | | | | | | (46,249) | | | | | | (115,063) | | | | | | (194,409) | | | | | | (19,092) | | |
現金流由
提供(用於)
融資活動 |
| | | | 19,431 | | | | | | 19,086 | | | | | | 49,682 | | | | | | 199,843 | | | | | | (55,567) | | |
運營數據(以千為單位,共享除外
和每股數據) |
| |
年終
|
| |||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||
每股數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
按普通股申報的分配(1)
|
| | | $ | 0.41 | | | | | $ | 0.82 | | | | | $ | 0.91 | | | | | $ | 1.45 | | | | | $ | 1.63 | | |
宣佈每股優先股股息
|
| | | | 1.84 | | | | | | 0.11 | | | | | | — | | | | | | — | | | | | | — | | |
普通股 - Basic和攤薄每股淨虧損(1)
|
| | | | (0.82) | | | | | | (0.92) | | | | | | (0.56) | | | | | | (0.45) | | | | | | (0.23) | | |
加權平均已發行普通股數量:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀釋(1)
|
| | | | 96,027,253 | | | | | | 95,818,037 | | | | | | 94,965,803 | | | | | | 93,593,457 | | | | | | 91,588,993 | | |
受益所有者(1)
|
| |
受益股數
擁有 |
| |
百分比
常見 庫存 |
| ||||||||||||
|
常見
庫存 |
| |
系列A
首選 庫存 |
| ||||||||||||||
小愛德華·M·韋爾(2)
|
| | | | — | | | | | | — | | | | | | — | | |
凱蒂·P·庫爾茨(3)
|
| | | | — | | | | | | — | | | | | | — | | |
Leslie D.Michelson(4)
|
| | | | 316,471 | | | | | | — | | | | | | * | | |
李·M·埃爾曼(5)
|
| | | | 27,459 | | | | | | — | | | | | | * | | |
B.J.賓夕法尼亞(6)
|
| | | | 15,633 | | | | | | — | | | | | | * | | |
Edward G.Rendell(7)
|
| | | | 28,849 | | | | | | — | | | | | | * | | |
Elizabeth K.Tuppeny(8)
|
| | | | 31,711 | | | | | | — | | | | | | * | | |
Jason F.Doyle(3)
|
| | | | — | | | | | | — | | | | | | * | | |
全體董事和高管(7人)
|
| | | | 420,123 | | | | | | — | | | | | | * | | |
| | |
數量
屬性 |
| |||
物業數量,2018年12月31日
|
| | | | 191 | | |
截至2019年12月31日的年度內的收購活動
|
| | | | 9 | | |
截至2019年12月31日的年度處置活動
|
| | | | (7) | | |
物業數量,2019年12月31日
|
| | | | 193 | | |
截至2020年12月31日的年度內的收購活動
|
| | | | 9 | | |
截至2020年12月31日的年度內的處置活動
|
| | | | (9) | | |
物業數量,2020年12月31日
|
| | | | 193 | | |
同一商店屬性數量(1)
|
| | | | 175 | | |
(千元金額)
|
| |
年終
12月31日 |
| |
增加(減少)
|
| ||||||||||||||||||
|
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||||
租户收入
|
| | | $ | 381,612 | | | | | $ | 374,914 | | | | | $ | 6,698 | | | | | | 1.8% | | |
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
物業運維
|
| | | | 243,548 | | | | | | 234,185 | | | | | | 9,363 | | | | | | 4.0% | | |
減值費用
|
| | | | 36,446 | | | | | | 55,969 | | | | | | (19,523) | | | | | | (34.9)% | | |
關聯方經營費
|
| | | | 23,922 | | | | | | 23,414 | | | | | | 508 | | | | | | 2.2% | | |
與收購和交易相關的
|
| | | | 173 | | | | | | 362 | | | | | | (189) | | | | | | (52.2)% | | |
一般和行政
|
| | | | 21,572 | | | | | | 20,530 | | | | | | 1,042 | | | | | | 5.1% | | |
折舊攤銷
|
| | | | 81,053 | | | | | | 81,032 | | | | | | 21 | | | | | | —% | | |
總費用
|
| | | | 406,714 | | | | | | 415,492 | | | | | | (8,778) | | | | | | (2.1)% | | |
房地產投資銷售損益前營業虧損
|
| | | | (25,102) | | | | | | (40,578) | | | | | | 15,476 | | | | | | 38.1% | | |
房地產投資銷售收益
|
| | | | 5,230 | | | | | | 8,790 | | | | | | (3,560) | | | | | | NM | | |
營業虧損
|
| | | | (19,872) | | | | | | (31,788) | | | | | | 11,916 | | | | | | 37.5% | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (51,519) | | | | | | (56,059) | | | | | | 4,540 | | | | | | 8.1% | | |
利息和其他收入
|
| | | | 44 | | | | | | 7 | | | | | | 37 | | | | | | 528.6% | | |
非指定衍生品虧損
|
| | | | (102) | | | | | | (68) | | | | | | (34) | | | | | | (50.0)% | | |
其他費用合計
|
| | | | (51,577) | | | | | | (56,120) | | | | | | 4,543 | | | | | | 8.1% | | |
所得税前虧損
|
| | | | (71,449) | | | | | | (87,908) | | | | | | 16,459 | | | | | | 18.7% | | |
所得税費用
|
| | | | (4,061) | | | | | | (399) | | | | | | (3,662) | | | | | | NM | | |
淨虧損
|
| | | | (75,510) | | | | | | (88,307) | | | | | | 12,797 | | | | | | 14.5% | | |
可歸因於非控股權益的淨收入
|
| | | | (303) | | | | | | 393 | | | | | | (696) | | | | | | (177.1)% | | |
優先股分配
|
| | | | (2,968) | | | | | | (173) | | | | | | (2,795) | | | | | | NM | | |
普通股股東應佔淨虧損
|
| | | $ | (78,781) | | | | | $ | (88,087) | | | | | $ | 9,306 | | | | | | 10.6% | | |
(千元金額)
|
| |
截至2020年12月31日的年度
|
| |
截至2019年12月31日的年度
|
| |
增加(減少)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
同一家商店
屬性 |
| |
過渡
屬性 |
| |
細分市場
同一家商店 |
| |
同一家商店
屬性 |
| |
過渡
屬性 |
| |
細分市場
同一家商店 |
| |
同一家商店
屬性 |
| |
過渡
屬性 |
| |
細分市場
同一家商店 |
| |||||||||||||||||||||||||||||
NNN段 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
租户收入
|
| | | $ | 35,452 | | | | | $ | (19,841) | | | | | $ | 15,611 | | | | | $ | 32,509 | | | | | $ | (17,945) | | | | | $ | 14,564 | | | | | $ | 2,943 | | | | | $ | (1,896) | | | | | $ | 1,047 | | |
少:物業運維
|
| | | | 21,853 | | | | | | (19,892) | | | | | | 1,961 | | | | | | 18,180 | | | | | | (15,870) | | | | | | 2,310 | | | | | | 3,673 | | | | | | (4,022) | | | | | | (349) | | |
噪聲
|
| | | $ | 13,599 | | | | | $ | 51 | | | | | $ | 13,650 | | | | | $ | 14,329 | | | | | $ | (2,075) | | | | | $ | 12,254 | | | | | $ | (730) | | | | | $ | 2,126 | | | | | $ | 1,396 | | |
店鋪細分市場 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
租户收入
|
| | | $ | 198,864 | | | | | $ | 19,841 | | | | | $ | 218,705 | | | | | $ | 209,579 | | | | | $ | 17,945 | | | | | $ | 227,524 | | | | | $ | (10,715) | | | | | $ | 1,896 | | | | | $ | (8,819) | | |
少:物業運維
|
| | | | 154,022 | | | | | | 19,892 | | | | | | 173,914 | | | | | | 154,351 | | | | | | 15,870 | | | | | | 170,221 | | | | | | (329) | | | | | | 4,022 | | | | | | 3,693 | | |
噪聲
|
| | | $ | 44,842 | | | | | $ | (51) | | | | | $ | 44,791 | | | | | $ | 55,228 | | | | | $ | 2,075 | | | | | $ | 57,303 | | | | | $ | (10,386) | | | | | $ | (2,126) | | | | | $ | (12,512) | | |
| | |
細分同一商店(1)
|
| |
收購(2)
|
| |
處置(3)
|
| |
部門合計(4)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
年終
12月31日 |
| |
增加
(減少) |
| |
年終
12月31日 |
| |
增加
(減少) |
| |
年終
12月31日 |
| |
增加
(減少) |
| |
年終
12月31日 |
| |
增加
(減少) |
| ||||||||||||||||||||||||||||||||||||||||||||||||||
(千元金額)
|
| |
2020
|
| |
2019
|
| |
$
|
| |
2020
|
| |
2019
|
| |
$
|
| |
2020
|
| |
2019
|
| |
$
|
| |
2020
|
| |
2019
|
| |
$
|
| ||||||||||||||||||||||||||||||||||||
租户收入
|
| | | $ | 95,500 | | | | | $ | 93,651 | | | | | $ | 1,849 | | | | | $ | 8,341 | | | | | $ | 5,372 | | | | | $ | 2,969 | | | | | $ | 372 | | | | | $ | 1,356 | | | | | $ | (984) | | | | | $ | 104,213 | | | | | $ | 100,379 | | | | | $ | 3,834 | | |
少:物業運維
|
| | | | 28,380 | | | | | | 29,218 | | | | | | (838) | | | | | | 2,436 | | | | | | 1,986 | | | | | | 450 | | | | | | 35 | | | | | | 609 | | | | | | (574) | | | | | | 30,851 | | | | | | 31,813 | | | | | | (962) | | |
噪聲
|
| | | $ | 67,120 | | | | | $ | 64,433 | | | | | $ | 2,687 | | | | | $ | 5,905 | | | | | $ | 3,386 | | | | | $ | 2,519 | | | | | $ | 337 | | | | | $ | 747 | | | | | $ | (410) | | | | | $ | 73,362 | | | | | $ | 68,566 | | | | | $ | 4,796 | | |
(千元金額)
|
| |
細分同一商店(1)
|
| |
收購(2)
|
| |
處置(3)
|
| |
部門合計(4)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
年終
12月31日 |
| |
增加
(減少) |
| |
年終
12月31日 |
| |
增加
(減少) |
| |
年終
12月31日 |
| |
增加
(減少) |
| |
年終
12月31日 |
| |
增加
(減少) |
| ||||||||||||||||||||||||||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
$
|
| |
2020
|
| |
2019
|
| |
$
|
| |
2020
|
| |
2019
|
| |
$
|
| |
2020
|
| |
2019
|
| |
$
|
| ||||||||||||||||||||||||||||||||||||||
租户收入
|
| | | $ | 15,611 | | | | | $ | 14,564 | | | | | $ | 1,047 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 15,611 | | | | | $ | 14,564 | | | | | $ | 1,047 | | |
少:物業運維
|
| | | | 1,961 | | | | | | 2,310 | | | | | | (349) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,961 | | | | | | 2,310 | | | | | | (349) | | |
噪聲
|
| | | $ | 13,650 | | | | | $ | 12,254 | | | | | $ | 1,396 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 13,650 | | | | | $ | 12,254 | | | | | $ | 1,396 | | |
| | |
細分同一商店(1)
|
| |
收購(2)
|
| |
處置(3)
|
| |
部門合計(4)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(美元金額,單位:
千) |
| |
年終
12月31日 |
| |
增加
(減少) |
| |
年終
12月31日 |
| |
增加
(減少) |
| |
年終
12月31日 |
| |
增加
(減少) |
| |
年終
12月31日 |
| |
增加
(減少) |
| ||||||||||||||||||||||||||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
$
|
| |
2020
|
| |
2019
|
| |
$
|
| |
2020
|
| |
2019
|
| |
$
|
| |
2020
|
| |
2019
|
| |
$
|
| ||||||||||||||||||||||||||||||||||||||
租户收入
|
| | | $ | 218,705 | | | | | $ | 227,524 | | | | | $ | (8,819) | | | | | $ | 18,534 | | | | | $ | 2,052 | | | | | $ | 16,482 | | | | | $ | 24,549 | | | | | $ | 30,395 | | | | | $ | (5,846) | | | | | $ | 261,788 | | | | | $ | 259,971 | | | | | $ | 1,817 | | |
少:物業運營
和維護 |
| | | | 173,914 | | | | | | 170,221 | | | | | | 3,693 | | | | | | 15,330 | | | | | | 1,760 | | | | | | 13,570 | | | | | | 21,492 | | | | | | 28,081 | | | | | | (6,589) | | | | | | 210,736 | | | | | | 200,062 | | | | | | 10,674 | | |
噪聲
|
| | | $ | 44,791 | | | | | $ | 57,303 | | | | | $ | (12,512) | | | | | $ | 3,204 | | | | | $ | 292 | | | | | $ | 2,912 | | | | | $ | 3,057 | | | | | $ | 2,314 | | | | | $ | 743 | | | | | $ | 51,052 | | | | | $ | 59,909 | | | | | $ | (8,857) | | |
(千)
|
| |
截至2010年12月31日的年度
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
普通股股東應佔淨虧損(根據公認會計準則)
|
| | | $ | (78,781) | | | | | $ | (88,087) | | | | | $ | (52,762) | | |
折舊和攤銷(1)
|
| | | | 79,643 | | | | | | 79,744 | | | | | | 82,226 | | |
減值費用
|
| | | | 36,446 | | | | | | 55,969 | | | | | | 20,655 | | |
房地產投資銷售(收益)虧損
|
| | | | (5,230) | | | | | | (8,790) | | | | | | 70 | | |
非控股權益調整(2)
|
| | | | (526) | | | | | | (595) | | | | | | (484) | | |
普通股股東的FFO(由NAREIT定義)
|
| | | | 31,552 | | | | | | 38,241 | | | | | | 49,705 | | |
與收購和交易相關的
|
| | | | 173 | | | | | | 362 | | | | | | 302 | | |
(增值)攤銷市場租賃和其他租賃無形資產,
淨額 |
| | | | (80) | | | | | | (4) | | | | | | 255 | | |
直線租金調整
|
| | | | (2,405) | | | | | | (3,561) | | | | | | (1,863) | | |
直線租金(租金延期協議)(3)
|
| | | | 280 | | | | | | — | | | | | | — | | |
抵押貸款溢價和折扣攤銷,淨額
|
| | | | 60 | | | | | | (162) | | | | | | (263) | | |
非指定衍生品虧損
|
| | | | 102 | | | | | | 68 | | | | | | 157 | | |
資本化建設利息成本
|
| | | | — | | | | | | (2,756) | | | | | | (3,198) | | |
遞延納税資產估值免税額(4)
|
| | | | 4,641 | | | | | | — | | | | | | — | | |
非控股權益調整(2)
|
| | | | (9) | | | | | | 31 | | | | | | 24 | | |
普通股股東的MFFO
|
| | | $ | 34,314 | | | | | $ | 32,219 | | | | | $ | 45,119 | | |
(千)
|
| |
相同
商店 |
| |
收購
|
| |
處置
|
| |
非
屬性 具體 |
| |
合計
|
| |||||||||||||||
普通股股東應佔淨收益(虧損)(根據公認會計準則)
|
| | | $ | 36,862 | | | | | $ | 2,492 | | | | | $ | (15,690) | | | | | $ | (102,445) | | | | | $ | (78,781) | | |
減值費用
|
| | | | 12,551 | | | | | | — | | | | | | 23,895 | | | | | | — | | | | | | 36,446 | | |
關聯方經營費
|
| | | | — | | | | | | — | | | | | | — | | | | | | 23,922 | | | | | | 23,922 | | |
與收購和交易相關的
|
| | | | — | | | | | | — | | | | | | — | | | | | | 173 | | | | | | 173 | | |
一般和行政
|
| | | | 95 | | | | | | — | | | | | | — | | | | | | 21,477 | | | | | | 21,572 | | |
折舊攤銷
|
| | | | 74,017 | | | | | | 6,617 | | | | | | 419 | | | | | | — | | | | | | 81,053 | | |
利息支出
|
| | | | 2,036 | | | | | | — | | | | | | — | | | | | | 49,483 | | | | | | 51,519 | | |
利息和其他收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | (44) | | | | | | (44) | | |
非指定設備丟失
衍生產品 |
| | | | — | | | | | | — | | | | | | — | | | | | | 102 | | | | | | 102 | | |
房地產投資銷售損失
|
| | | | — | | | | | | — | | | | | | (5,230) | | | | | | — | | | | | | (5,230) | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,061 | | | | | | 4,061 | | |
可歸因於非控股權益的淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 303 | | | | | | 303 | | |
優先股分配
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,968 | | | | | | 2,968 | | |
噪聲
|
| | | $ | 125,561 | | | | | $ | 9,109 | | | | | $ | 3,394 | | | | | $ | — | | | | | $ | 138,064 | | |
(千)
|
| |
同一家商店
|
| |
收購
|
| |
處置
|
| |
非財產
具體 |
| |
合計
|
| |||||||||||||||
普通股股東應佔淨收益(虧損)(根據
公認會計原則) |
| | | $ | 14,097 | | | | | $ | 1,552 | | | | | $ | (3,519) | | | | | $ | (100,217) | | | | | $ | (88,087) | | |
減值費用
|
| | | | 43,125 | | | | | | — | | | | | | 12,844 | | | | | | — | | | | | | 55,969 | | |
關聯方經營費
|
| | | | — | | | | | | — | | | | | | — | | | | | | 23,414 | | | | | | 23,414 | | |
與收購和交易相關的
|
| | | | 7 | | | | | | 28 | | | | | | — | | | | | | 327 | | | | | | 362 | | |
一般和行政
|
| | | | 93 | | | | | | 11 | | | | | | 11 | | | | | | 20,415 | | | | | | 20,530 | | |
折舊攤銷
|
| | | | 76,430 | | | | | | 2,087 | | | | | | 2,515 | | | | | | — | | | | | | 81,032 | | |
利息支出
|
| | | | 213 | | | | | | — | | | | | | — | | | | | | 55,846 | | | | | | 56,059 | | |
利息和其他收入
|
| | | | 2 | | | | | | — | | | | | | — | | | | | | (9) | | | | | | (7) | | |
非指定衍生工具虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | 68 | | | | | | 68 | | |
房地產投資銷售收益
|
| | | | — | | | | | | — | | | | | | (8,790) | | | | | | — | | | | | | (8,790) | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | 399 | | | | | | 399 | | |
非控股權益應佔淨收益(虧損)
|
| | | | 23 | | | | | | — | | | | | | — | | | | | | (416) | | | | | | (393) | | |
優先股分配
|
| | | | — | | | | | | — | | | | | | — | | | | | | 173 | | | | | | 173 | | |
噪聲
|
| | | $ | 133,990 | | | | | $ | 3,678 | | | | | $ | 3,061 | | | | | $ | — | | | | | $ | 140,729 | | |
| | |
截止三個月
|
| |
年終
|
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020年3月31日
|
| |
2020年6月30日
|
| |
2020年9月30日
|
| |
2020年12月31日
|
| |
2020年12月31日
|
| | |||||||||||||||||||||||||||||||||||||||||||||||
(千)
|
| | | | | | | |
百分比
共 個 個 分發 |
| | | | | | | |
百分比
共 個 個 分發 |
| | | | | | | |
百分比
共 個 個 分發 |
| | | | | | | |
百分比
共 個 個 分發 |
| | | | | | | |
百分比
共 個 個 分發 |
| | |||||||||||||||||
分發: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
分配給普通股股東不再投資於根據DIP發行的普通股
|
| | | $ | 13,225 | | | | | | | | | | | $ | 13,729 | | | | | | | | | | | $ | 4,400 | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 31,354 | | | | | | | | | | ||
再投資於普通股的分銷
點滴發行的股票 |
| | | | 6,322 | | | | | | | | | | | | 6,267 | | | | | | | | | | | | 2,015 | | | | | | | | | | | | | | | | | | | | | | | | 14,604 | | | | | | | | | | ||
優先分紅
股東%s |
| | | | 173 | | | | | | | | | | | | 742 | | | | | | | | | | | | 742 | | | | | | | | | | | | 742 | | | | | | | | | | | | 2,399 | | | | | | | | | | ||
作業單元上的分配
|
| | | | 86 | | | | | | | | | | | | 87 | | | | | | | | | | | | 28 | | | | | | | | | | | | — | | | | | | | | | | | | 201 | | | | | | | | | | ||
總分配(1)
|
| | | $ | 19,806 | | | | | | | | | | | $ | 20,825 | | | | | | | | | | | $ | 7,185 | | | | | | | | | | | $ | 742 | | | | | | | | | | | $ | 48,558 | | | | | | | | | | ||
分銷覆蓋來源: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
運營提供的現金流(2)
|
| | | $ | 18,952 | | | | | | 95.7% | | | | | $ | 12,294 | | | | | | 59.0% | | | | | $ | 7,185 | | | | | | 100.0% | | | | | $ | 24 | | | | | | 3.2% | | | | | $ | 41,807 | | | | | | 86.1% | | | | ||
根據Drop發行的普通股所得收益(2)
|
| | | | 854 | | | | | | 4.3% | | | | | | 6,267 | | | | | | 30.1% | | | | | | — | | | | | | —% | | | | | | 718 | | | | | | 96.8% | | | | | | 6,751(3) | | | | | | 13.9% | | | | ||
手頭可用現金
|
| | | | — | | | | | | % | | | | | | 2,264 | | | | | | 10.9% | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | —(3) | | | | | | —% | | | | | |
總分銷來源
覆蓋範圍 |
| | | $ | 19,806 | | | | | | 100.0% | | | | | $ | 20,825 | | | | | | 100.0% | | | | | $ | 7,185 | | | | | | 100.0% | | | | | $ | 742 | | | | | | 100.0% | | | | | $ | 48,558 | | | | | | 100.0% | | | | ||
運營提供的現金流(根據公認會計準則)
|
| | | $ | 18,952 | | | | | | | | | | | $ | 12,294 | | | | | | | | | | | $ | 10,537 | | | | | | | | | | | $ | 24 | | | | | | | | | | | $ | 41,807 | | | | | | | | | | ||
股東應佔淨虧損
(根據公認會計原則) |
| | | $ | (24,744) | | | | | | | | | | | $ | (22.811) | | | | | | | | | | | $ | (10,500) | | | | | | | | | | | $ | (43,514) | | | | | | | | | | | $ | (78,781) | | | | | | | | | |
(千)
|
| |
合計
|
| |
截至2013年12月31日的年度
|
| |
此後
|
| |||||||||||||||||||||
|
2021
|
| |
2022-2023
|
| |
2024-2025
|
| |||||||||||||||||||||||
應付抵押票據本金
|
| | | $ | 550,361 | | | | | $ | 1,191 | | | | | $ | 7,625 | | | | | $ | 2,237 | | | | | $ | 539,308 | | |
應付抵押票據利息
|
| | | | 108,961 | | | | | | 15,971 | | | | | | 45,387 | | | | | | 47,603 | | | | | | — | | |
循環信貸本金
|
| | | | 173,674 | | | | | | — | | | | | | — | | | | | | 173,674 | | | | | | — | | |
循環信貸安排利息
|
| | | | 27,875 | | | | | | 5,575 | | | | | | 11,150 | | | | | | 11,150 | | | | | | — | | |
定期貸款本金
|
| | | | 150,000 | | | | | | — | | | | | | — | | | | | | 150,000 | | | | | | — | | |
定期貸款利息
|
| | | | 37,125 | | | | | | 7,425 | | | | | | 14,850 | | | | | | 14,850 | | | | | | — | | |
聯邦抵押協會主信貸安排
|
| | | | 355,175 | | | | | | 130 | | | | | | 7,316 | | | | | | 8,993 | | | | | | 338,736 | | |
聯邦抵押協會主信貸安排利息
|
| | | | 53,913 | | | | | | 9,314 | | | | | | 18,464 | | | | | | 18,031 | | | | | | 8,104 | | |
租賃租金到期(1)
|
| | | | 39,944 | | | | | | 747 | | | | | | 1,540 | | | | | | 1,560 | | | | | | 36,097 | | |
合計
|
| | | $ | 1,497,028 | | | | | $ | 40,353 | | | | | $ | 106,332 | | | | | $ | 428,098 | | | | | $ | 922,245 | | |
承銷商
|
| |
股份數量
|
| |||
B.萊利證券公司
|
| | | | 715,000 | | |
國家證券公司
|
| | | | 88,000 | | |
Janney Montgomery Scott LLC
|
| | | | 280,500 | | |
拉登堡塔爾曼公司
|
| | | | 313,500 | | |
威廉·布萊爾公司,L.L.C.
|
| | | | 423,500 | | |
宙斯盾資本公司(Aegis Capital Corp.)
|
| | | | 110,000 | | |
Boenning&ScatterGood,Inc.
|
| | | | 33,000 | | |
高力證券有限責任公司
|
| | | | 159,500 | | |
韋德布什證券公司
|
| | | | 77,000 | | |
合計
|
| | | | 2,200,000 | | |
| | |
不鍛鍊
|
| |
全面鍛鍊
|
| ||||||
每股
|
| | | $ | 0.7875 | | | | | $ | 0.7875 | | |
合計
|
| | | $ | 1,732,500 | | | | | $ | 1,992,375 | | |
| | |
第
頁
|
| |||
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
截至2020年12月31日和2019年12月31日的合併資產負債表
|
| | | | F-5 | | |
截至2010年12月31日年度的合併經營報表和全面虧損
2020、2019年和2018年 |
| | | | F-6 | | |
截至2020年12月31日、2019年12月31日和2018年12月31日的合併權益變動表
|
| | | | F-7 | | |
截至2020年12月31日、2019年12月31日和2018年12月31日的合併現金流量表
|
| | | | F-8 | | |
合併財務報表附註
|
| | | | F-9 | | |
財務報表明細表: | | | | | | | |
第三期 - 房地產及累計折舊
|
| | | | F-69 | | |
| | |
12月31日
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
資產 | | | | | | | | | | | | | |
房地產投資,成本價:
|
| | | | | | | | | | | | |
土地
|
| | | $ | 212,651 | | | | | $ | 207,335 | | |
建築物、固定裝置和改進
|
| | | | 2,133,057 | | | | | | 2,004,116 | | |
收購的無形資產
|
| | | | 276,015 | | | | | | 269,616 | | |
房地產總投資,按成本計算
|
| | | | 2,621,723 | | | | | | 2,481,067 | | |
減去:累計折舊攤銷
|
| | | | (512,775) | | | | | | (427,476) | | |
房地產投資總額,淨額
|
| | | | 2,108,948 | | | | | | 2,053,591 | | |
待售資產
|
| | | | 90 | | | | | | 70,839 | | |
現金和現金等價物
|
| | | | 72,357 | | | | | | 95,691 | | |
受限現金
|
| | | | 17,989 | | | | | | 15,908 | | |
按公允價值計算的衍生資產
|
| | | | 13 | | | | | | 392 | | |
直線應收租金,淨額
|
| | | | 23,322 | | | | | | 21,182 | | |
經營性租賃使用權資產
|
| | | | 13,912 | | | | | | 14,351 | | |
預付費用和其他資產(包括截至2020年12月31日和2019年12月31日的關聯方應支付的1278美元和394美元)
|
| | | | 34,932 | | | | | | 39,707 | | |
遞延成本,淨額
|
| | | | 15,332 | | | | | | 13,642 | | |
總資產
|
| | | $ | 2,286,895 | | | | | $ | 2,325,303 | | |
負債和權益 | | | | | | | | | | | | | |
應付抵押票據淨額
|
| | | $ | 542,698 | | | | | $ | 528,284 | | |
信用額度,淨額
|
| | | | 674,551 | | | | | | 605,269 | | |
市場租賃無形負債淨額
|
| | | | 10,803 | | | | | | 12,052 | | |
按公允價值計算的衍生負債
|
| | | | 38,389 | | | | | | 5,305 | | |
應付賬款和應計費用(包括截至2020年12月31日欠關聯方的299美元)
|
| | | | 42,271 | | | | | | 43,094 | | |
經營性租賃負債
|
| | | | 9,155 | | | | | | 9,133 | | |
延期租金
|
| | | | 6,914 | | | | | | 8,521 | | |
應付分配
|
| | | | 742 | | | | | | 6,901 | | |
總負債
|
| | | | 1,325,523 | | | | | | 1,218,559 | | |
股東權益 | | | | | | | | | | | | | |
7.375系列A累計可贖回永久優先股,面值0.01美元,截至2020年12月31日和2019年12月31日分別授權2,210,000和1,610,000股;截至2020年12月31日已發行和未發行1,610,000股
和2019年 |
| | | | 16 | | | | | | 16 | | |
普通股,面值0.01美元,授權300,000,000股,95,040,783股(包括2021年1月15日作為股票股息支付的1,265,037股),以及截至2020年12月31日和2019年12月31日已發行和已發行的92,356,664股普通股
|
| | | | 938 | | | | | | 923 | | |
新增實收資本
|
| | | | 2,104,261 | | | | | | 2,078,628 | | |
累計其他綜合損失
|
| | | | (39,673) | | | | | | (7,043) | | |
超過累計收益的分配
|
| | | | (1,108,557) | | | | | | (971,190) | | |
股東權益總額
|
| | | | 956,985 | | | | | | 1,101,334 | | |
非控股權益
|
| | | | 4,387 | | | | | | 5,410 | | |
總股本
|
| | | | 961,372 | | | | | | 1,106,744 | | |
負債和權益合計
|
| | | $ | 2,286,895 | | | | | $ | 2,325,303 | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
租户收入
|
| | | $ | 381,612 | | | | | $ | 374,914 | | | | | $ | 362,406 | | |
運營費用: | | | | | | | | | | | | | | | | | | | |
物業運維
|
| | | | 243,548 | | | | | | 234,185 | | | | | | 220,997 | | |
減值費用
|
| | | | 36,446 | | | | | | 55,969 | | | | | | 20,655 | | |
關聯方經營費
|
| | | | 23,922 | | | | | | 23,414 | | | | | | 23,071 | | |
與收購和交易相關的
|
| | | | 173 | | | | | | 362 | | | | | | 302 | | |
一般和行政
|
| | | | 21,572 | | | | | | 20,530 | | | | | | 17,275 | | |
折舊攤銷
|
| | | | 81,053 | | | | | | 81,032 | | | | | | 83,212 | | |
總費用
|
| | | | 406,714 | | | | | | 415,492 | | | | | | 365,512 | | |
房地產投資銷售損益前營業虧損
|
| | | | (25,102) | | | | | | (40,578) | | | | | | (3,106) | | |
房地產投資銷售損益
|
| | | | 5,230 | | | | | | 8,790 | | | | | | (70) | | |
營業虧損
|
| | | | (19,872) | | | | | | (31,788) | | | | | | (3,176) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | |
利息支出
|
| | | | (51,519) | | | | | | (56,059) | | | | | | (49,471) | | |
利息和其他收入
|
| | | | 44 | | | | | | 7 | | | | | | 23 | | |
非指定衍生品虧損
|
| | | | (102) | | | | | | (68) | | | | | | (157) | | |
其他費用合計
|
| | | | (51,577) | | | | | | (56,120) | | | | | | (49,605) | | |
所得税前虧損
|
| | | | (71,449) | | | | | | (87,908) | | | | | | (52,781) | | |
所得税費用
|
| | | | (4,061) | | | | | | (399) | | | | | | (197) | | |
淨虧損
|
| | | | (75,510) | | | | | | (88,307) | | | | | | (52,978) | | |
可歸因於非控股權益的淨(收益)虧損
|
| | | | (303) | | | | | | 393 | | | | | | 216 | | |
優先股分配
|
| | | | (2,968) | | | | | | (173) | | | | | | — | | |
普通股股東應佔淨虧損
|
| | | | (78,781) | | | | | | (88,087) | | | | | | (52,762) | | |
其他綜合收益(虧損): | | | | | | | | | | | | | | | | | | | |
指定衍生品的未實現(虧損)收益
|
| | | | (32,630) | | | | | | (11,625) | | | | | | 2,109 | | |
普通股股東應佔綜合虧損
|
| | | $ | (111,411) | | | | | $ | (99,712) | | | | | $ | (50,653) | | |
加權平均已發行普通股 - Basic和稀釋股(1)
|
| | | | 94,639,833 | | | | | | 94,433,640 | | | | | | 93,593,719 | | |
普通股股東 - Basic和稀釋股每股淨虧損(1)
|
| | | $ | (0.83) | | | | | $ | (0.93) | | | | | $ | (0.56) | | |
| | |
優先股
|
| |
普通股
|
| |
其他
實收 大寫 |
| |
累計
其他 綜合 收入 |
| |
分發
超過 累計 收入 |
| |
合計
股東的 股權 |
| |
非
控制 興趣 |
| |
合計
股權 |
| ||||||||||||||||||||||||||||||||||||
| | |
號碼
共 個共享 |
| |
標準桿
值 |
| |
號碼
共 個共享 |
| |
標準桿
值 |
| ||||||||||||||||||||||||||||||||||||||||||||||||
餘額,2017年12月31日
|
| | | | — | | | | | $ | — | | | | | | 91,002,766 | | | | | $ | 910 | | | | | $ | 2,009,197 | | | | | $ | 2,473 | | | | | $ | (665,026) | | | | | $ | 1,347,554 | | | | | $ | 8,505 | | | | | $ | 1,356,059 | | |
通過分銷再投資計劃發行的普通股
|
| | | | — | | | | | | — | | | | | | 1,720,633 | | | | | | 17 | | | | | | 35,720 | | | | | | — | | | | | | — | | | | | | 35,737 | | | | | | — | | | | | | 35,737 | | |
普通股回購
|
| | | | — | | | | | | — | | | | | | (759,867) | | | | | | (8) | | | | | | (14,194) | | | | | | — | | | | | | — | | | | | | (14,202) | | | | | | — | | | | | | (14,202) | | |
基於股份的薪酬,淨額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,244 | | | | | | — | | | | | | — | | | | | | 1,244 | | | | | | — | | | | | | 1,244 | | |
普通股上宣佈的分派,每股0.92美元
共享(1) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (86,543) | | | | | | (86,543) | | | | | | — | | | | | | (86,543) | | |
分配給非控股股東
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (492) | | | | | | (492) | | |
指定衍生工具的未實現收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,109 | | | | | | — | | | | | | 2,109 | | | | | | — | | | | | | 2,109 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (52,762) | | | | | | (52,762) | | | | | | (216) | | | | | | (52,978) | | |
BALANCE,2018年12月31日
|
| | | | — | | | | | | — | | | | | | 91,963,532 | | | | | | 919 | | | | | | 2,031,967 | | | | | | 4,582 | | | | | | (804,331) | | | | | | 1,233,137 | | | | | | 7,797 | | | | | | 1,240,934 | | |
採用ASC 842的影響
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (87) | | | | | | (87) | | | | | | — | | | | | | (87) | | |
優先股發行,淨額
|
| | | | 1,610,000 | | | | | | 16 | | | | | | — | | | | | | — | | | | | | 37,601 | | | | | | — | | | | | | — | | | | | | 37,617 | | | | | | — | | | | | | 37,617 | | |
通過分銷再投資計劃發行的普通股
|
| | | | — | | | | | | — | | | | | | 1,481,395 | | | | | | 15 | | | | | | 27,195 | | | | | | — | | | | | | — | | | | | | 27,210 | | | | | | — | | | | | | 27,210 | | |
普通股回購
|
| | | | — | | | | | | — | | | | | | (1,103,263) | | | | | | (11) | | | | | | (21,102) | | | | | | — | | | | | | — | | | | | | (21,113) | | | | | | — | | | | | | (21,113) | | |
基於股份的薪酬,淨額
|
| | | | — | | | | | | — | | | | | | 15,000 | | | | | | — | | | | | | 1,319 | | | | | | — | | | | | | — | | | | | | 1,319 | | | | | | — | | | | | | 1,319 | | |
普通股上宣佈的分派,每股0.83美元
共享(1) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (78,685) | | | | | | (78,685) | | | | | | — | | | | | | (78,685) | | |
宣佈的優先股股息,每股0.11美元
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (173) | | | | | | (173) | | | | | | — | | | | | | (173) | | |
分配給非控股股東
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (346) | | | | | | (346) | | |
指定衍生工具的未實現虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,625) | | | | | | — | | | | | | (11,625) | | | | | | — | | | | | | (11,625) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (87,914) | | | | | | (87,914) | | | | | | (393) | | | | | | (88,307) | | |
所有權和百分比的再平衡
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,648 | | | | | | — | | | | | | — | | | | | | 1,648 | | | | | | (1,648) | | | | | | | | |
Balance,2019年12月31日
|
| | | | 1,610,000 | | | | | | 16 | | | | | | 92,356,664 | | | | | | 923 | | | | | | 2,078,628 | | | | | | (7,043) | | | | | | (971,190) | | | | | | 1,101,334 | | | | | | 5,410 | | | | | | 1,106,744 | | |
優先股發行,淨額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (59) | | | | | | — | | | | | | — | | | | | | (59) | | | | | | — | | | | | | (59) | | |
通過分銷再投資計劃發行的普通股
|
| | | | — | | | | | | — | | | | | | 875,986 | | | | | | 9 | | | | | | 14,595 | | | | | | — | | | | | | — | | | | | | 14,604 | | | | | | — | | | | | | 14,604 | | |
普通股回購
|
| | | | — | | | | | | — | | | | | | (705,101) | | | | | | (7) | | | | | | (10,539) | | | | | | — | | | | | | — | | | | | | (10,546) | | | | | | — | | | | | | (10,546) | | |
基於股份的薪酬,淨額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,345 | | | | | | — | | | | | | — | | | | | | 1,345 | | | | | | — | | | | | | 1,345 | | |
以普通股申報的分配,每股0.21美元
共享(1) |
| | | | — | | | | | | — | | | | | | 1,248,197 | | | | | | 13 | | | | | | 19,646 | | | | | | — | | | | | | (19,659) | | | | | | — | | | | | | — | | | | | | — | | |
普通股以現金申報的分派,每股0.42美元
共享(1) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (38,839) | | | | | | (38,839) | | | | | | — | | | | | | (38,839) | | |
宣佈的優先股股息,每股1.84美元
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,968) | | | | | | (2,968) | | | | | | — | | | | | | (2,968) | | |
分配給非控股股東
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (201) | | | | | | (201) | | |
指定衍生工具的未實現虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (32,615) | | | | | | — | | | | | | (32,615) | | | | | | — | | | | | | (32,615) | | |
收購NCI
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (88) | | | | | | (88) | | | | | | (495) | | | | | | (583) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (75,813) | | | | | | (75,813) | | | | | | 303 | | | | | | (75,510) | | |
所有權和百分比的再平衡
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 645 | | | | | | (15) | | | | | | — | | | | | | 630 | | | | | | (630) | | | | | | — | | |
Balance,2020年12月31日
|
| | | | 1,610,000 | | | | | $ | 16 | | | | | | 93,775,746 | | | | | $ | 938 | | | | | $ | 2,104,261 | | | | | $ | (39,673) | | | | | $ | (1,108,557) | | | | | $ | 956,985 | | | | | $ | 4,387 | | | | | $ | 961,372 | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
經營活動現金流: | | | | | | | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (75,510) | | | | | $ | (88,307) | | | | | $ | (52,978) | | |
將淨虧損與經營活動提供的現金淨額進行調整:
|
| | | | | | | | | | | | | | | | | | |
折舊攤銷
|
| | | | 81,053 | | | | | | 81,032 | | | | | | 83,212 | | |
遞延融資成本攤銷(含核銷)
|
| | | | 4,059 | | | | | | 9,171 | | | | | | 8,633 | | |
終止掉期攤銷
|
| | | | 846 | | | | | | — | | | | | | — | | |
抵押貸款溢價和折扣攤銷,淨額
|
| | | | 60 | | | | | | (162) | | | | | | (263) | | |
市場租賃和其他無形資產攤銷,淨額
|
| | | | (80) | | | | | | (4) | | | | | | 255 | | |
壞賬支出
|
| | | | 2,708 | | | | | | 6,464 | | | | | | 14,797 | | |
股權薪酬
|
| | | | 1,345 | | | | | | 1,319 | | | | | | 1,244 | | |
非指定衍生工具的虧損(收益)
|
| | | | 102 | | | | | | 68 | | | | | | 157 | | |
房地產投資銷售淨虧損
|
| | | | (5,230) | | | | | | (8,790) | | | | | | 70 | | |
減值費用
|
| | | | 36,446 | | | | | | 55,969 | | | | | | 20,655 | | |
遞延納税評估免税額
|
| | | | 4,641 | | | | | | — | | | | | | — | | |
資產負債變動: | | | | | | | | | | | | | | | | | | | |
直線應收租金
|
| | | | (2,409) | | | | | | (3,831) | | | | | | (7,744) | | |
預付費用和其他資產
|
| | | | (63) | | | | | | (9,667) | | | | | | (16,888) | | |
應付賬款、應計費用和其他負債
|
| | | | (4,554) | | | | | | 2,632 | | | | | | 2,191 | | |
延期租金
|
| | | | (1,607) | | | | | | 1,510 | | | | | | 810 | | |
經營活動提供的淨現金
|
| | | | 41,807 | | | | | | 47,404 | | | | | | 54,151 | | |
投資活動現金流: | | | | | | | | | | | | | | | | | | | |
物業收購和開發成本
|
| | | | (94,984) | | | | | | (91,998) | | | | | | (128,056) | | |
收購的資本支出和其他資產
|
| | | | (21,892) | | | | | | (16,719) | | | | | | (12,910) | | |
房地產投資銷售收益
|
| | | | 34,385 | | | | | | 62,468 | | | | | | 25,903 | | |
投資活動使用的淨現金
|
| | | | (82,491) | | | | | | (46,249) | | | | | | (115,063) | | |
融資活動現金流: | | | | | | | | | | | | | | | | | | | |
信用貸款付款
|
| | | | (26,091) | | | | | | (368,300) | | | | | | (80,000) | | |
信貸融資收益
|
| | | | 95,000 | | | | | | 225,618 | | | | | | 147,753 | | |
定期貸款收益
|
| | | | — | | | | | | 150,000 | | | | | | — | | |
應付抵押票據收益
|
| | | | — | | | | | | 136,513 | | | | | | 118,700 | | |
應付抵押票據付款
|
| | | | (1,048) | | | | | | (67,797) | | | | | | (63,263) | | |
衍生工具付款
|
| | | | (97) | | | | | | (2,147) | | | | | | (131) | | |
支付遞延融資成本
|
| | | | (2,241) | | | | | | (19,532) | | | | | | (3,354) | | |
優先股發行收益淨額
|
| | | | (1,016) | | | | | | 37,617 | | | | | | — | | |
普通股回購
|
| | | | (10,539) | | | | | | (21,113) | | | | | | (14,202) | | |
普通股支付的分配
|
| | | | (31,354) | | | | | | (51,427) | | | | | | (55,329) | | |
優先股派息
|
| | | | (2,399) | | | | | | — | | | | | | — | | |
收購非控股股東
|
| | | | (583) | | | | | | — | | | | | | — | | |
分配給非控股股東
|
| | | | (201) | | | | | | (346) | | | | | | (492) | | |
融資活動提供的淨現金
|
| | | | 19,431 | | | | | | 19,086 | | | | | | 49,682 | | |
現金、現金等價物和限制性現金淨變化
|
| | | | (21,253) | | | | | | 20,241 | | | | | | (11,230) | | |
年初現金、現金等價物和限制性現金
|
| | | | 111,599 | | | | | | 91,358 | | | | | | 102,588 | | |
年終現金、現金等價物和限制性現金
|
| | | $ | 90,346 | | | | | $ | 111,599 | | | | | $ | 91,358 | | |
現金、現金等價物、期末
|
| | | $ | 72,357 | | | | | $ | 95,691 | | | | | $ | 77,264 | | |
受限現金,期末
|
| | | | 17,989 | | | | | | 15,908 | | | | | | 14,094 | | |
現金、現金等價物和受限現金,期末
|
| | | $ | 90,346 | | | | | $ | 111,599 | | | | | $ | 91,358 | | |
現金流量信息補充披露: | | | | | | | | | | | | | | | | | | | |
付息現金
|
| | | $ | 47,878 | | | | | $ | 47,621 | | | | | $ | 43,266 | | |
繳納所得税的現金
|
| | | | 315 | | | | | | 447 | | | | | | 407 | | |
非現金投融資活動: | | | | | | | | | | | | | | | | | | | |
通過分銷再投資計劃發行的普通股
|
| | | $ | 14,604 | | | | | $ | 27,210 | | | | | $ | 35,737 | | |
通過股票分紅髮行的普通股
|
| | | | 19,659 | | | | | | — | | | | | | — | | |
應計資本支出(應付)
|
| | | | 1,287 | | | | | | — | | | | | | — | | |
收購中假設的抵押
|
| | | | 13,883 | | | | | | — | | | | | | — | | |
(千)
|
| |
未來
基本租金 付款 |
| |||
2021
|
| | | $ | 94,144 | | |
2022
|
| | | | 87,762 | | |
2023
|
| | | | 75,205 | | |
2024
|
| | | | 68,210 | | |
2025
|
| | | | 58,757 | | |
此後
|
| | | | 165,642 | | |
合計
|
| | | $ | 549,720 | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||||||
(千)
|
| |
當前
|
| |
延期
|
| |
當前
|
| |
延期
|
| |
當前
|
| |
延期
|
| ||||||||||||||||||
聯邦(費用)福利
|
| | | $ | 726 | | | | | $ | — | | | | | $ | — | | | | | $ | (155) | | | | | $ | (272) | | | | | $ | 399 | | |
州(費用)福利
|
| | | | (196) | | | | | | 50 | | | | | | (176) | | | | | | (68) | | | | | | (353) | | | | | | 29 | | |
遞延税金資產估值免税額
|
| | | | — | | | | | | (4,641) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
所得税優惠總額(費用)
|
| | | $ | 530 | | | | | $ | (4,591) | | | | | $ | (176) | | | | | $ | (223) | | | | | $ | (625) | | | | | $ | 428 | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
(千)
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
房地產投資,成本價: | | | | | | | | | | | | | | | | | | | |
土地
|
| | | $ | 7,665 | | | | | $ | 6,356 | | | | | $ | 14,417 | | |
建築物、固定裝置和改進
|
| | | | 90,699 | | | | | | 68,903 | | | | | | 98,236 | | |
開發成本
|
| | | | — | | | | | | 5,721 | | | | | | 8,591 | | |
有形資產總額
|
| | | | 98,364 | | | | | | 80,980 | | | | | | 121,244 | | |
收購的無形資產: | | | | | | | | | | | | | | | | | | | |
就地租賃和其他無形資產(1)
|
| | | | 10,369 | | | | | | 11,777 | | | | | | 6,823 | | |
市場租賃和其他無形資產(1)
|
| | | | 496 | | | | | | 724 | | | | | | 275 | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
(千)
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
市場租賃負債(1)
|
| | | | (362) | | | | | | (1,483) | | | | | | (286) | | |
無形資產和負債合計
|
| | | | 10,503 | | | | | | 11,018 | | | | | | 6,812 | | |
應付抵押票據淨額
|
| | | | (13,883) | | | | | | — | | | | | | — | | |
用於房地產投資(包括收購)的現金
|
| | | $ | 94,984 | | | | | $ | 91,998 | | | | | $ | 128,056 | | |
購買房產數量
|
| | | | 9 | | | | | | 9 | | | | | | 14 | | |
|
| | |
12月31日
|
| |||||||||||||||
狀態
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
佛羅裏達州(1) | | | | | 20.6% | | | | | | 25.2% | | | | | | 16.6% | | |
佐治亞州
|
| | |
|
*
|
| | | |
|
*
|
| | | | | 10.1% | | |
密歇根州(2) | | | |
|
*
|
| | | | | 10.9% | | | | | | 13.1% | | |
賓夕法尼亞州
|
| | | | 10.4% | | | | |
|
*
|
| | | | | 10.2% | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||||||||||||||||||||||||||
(千)
|
| |
毛收入
金額 |
| |
累計
攤銷 |
| |
淨載貨
金額 |
| |
毛收入
金額 |
| |
累計
攤銷 |
| |
淨載貨
金額 |
| ||||||||||||||||||
無形資產: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
就地租賃
|
| | | $ | 241,097 | | | | | $ | 172,648 | | | | | $ | 68,449 | | | | | $ | 229,300 | | | | | $ | 156,428 | | | | | $ | 72,872 | | |
市場租賃資產
|
| | | | 14,116 | | | | | | 10,845 | | | | | | 3,271 | | | | | | 13,616 | | | | | | 9,501 | | | | | | 4,115 | | |
其他無形資產
|
| | | | 20,802 | | | | | | 1,171 | | | | | | 19,631 | | | | | | 26,700 | | | | | | 1,144 | | | | | | 25,556 | | |
收購的無形資產合計
|
| | | $ | 276,015 | | | | | $ | 184,664 | | | | | $ | 91,351 | | | | | $ | 269,616 | | | | | $ | 167,073 | | | | | $ | 102,543 | | |
無形負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
市場租賃負債
|
| | | $ | 22,109 | | | | | $ | 11,306 | | | | | $ | 10,803 | | | | | $ | 21,777 | | | | | $ | 9,725 | | | | | $ | 12,052 | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
(千)
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
現場租賃和其他無形資產攤銷(1)
|
| | | $ | 15,121 | | | | | $ | 15,559 | | | | | $ | 18,851 | | |
高於和低於市場的租賃增加,淨額(2)
|
| | | $ | (257) | | | | | $ | (247) | | | | | $ | (39) | | |
高於市價和低於市價的地租攤銷,淨額(3)
|
| | | $ | 178 | | | | | $ | 86 | | | | | $ | 147 | | |
(千)
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||||||||
就地租賃資產
|
| | | $ | 10,904 | | | | | $ | 8,704 | | | | | $ | 6,830 | | | | | $ | 6,070 | | | | | $ | 4,896 | | |
其他無形資產
|
| | | | 613 | | | | | | 613 | | | | | | 613 | | | | | | 613 | | | | | | 588 | | |
要加到攤銷費用中的總額
|
| | | $ | 11,517 | | | | | $ | 9,317 | | | | | $ | 7,443 | | | | | $ | 6,683 | | | | | $ | 5,484 | | |
高於市價的租賃資產
|
| | | $ | (1,299) | | | | | $ | (993) | | | | | $ | (645) | | | | | $ | (307) | | | | | $ | (260) | | |
低於市價的租賃負債
|
| | | | 1,388 | | | | | | 1,326 | | | | | | 1,213 | | | | | | 1,062 | | | | | | 955 | | |
要添加到租户收入中的總額
|
| | | $ | 89 | | | | | $ | 333 | | | | | $ | 568 | | | | | $ | 755 | | | | | $ | 695 | | |
(千)
|
| |
處置日期
|
| |
合同
銷售價格 |
| |
得(損)
在售,共 房地產 投資 |
| | ||||||||
2020處置: | | | | | | | | | | | | | | | | | | ||
Lutz
|
| |
2020年12月
|
| | | $ | 20,000 | | | | | $ | 3,832 | | | | ||
密歇根州商店(11家物業)(1)
|
| |
2020年11月2日
|
| | | | 11,750 | | | | | | (908) | | | | ||
吉拉多角
|
| |
2020年3月19日
|
| | | | 8,600 | | | | | | 2,306 | | | | ||
合計
|
| | | | | | $ | 40,350 | | | | | $ | 5,230 | | | | | |
(千)
|
| |
處置日期
|
| |
合同
銷售價格 |
| |
得(損)
在售,共 房地產 投資 |
| | ||||||||
2019年處置: | | | | | | | | | | | | | | | | | | ||
紐約六名暴徒(1處房產)
|
| |
2019年8月22日
|
| | | $ | 13,600 | | | | | $ | 2,883 | | | | ||
海洋公園(1)
|
| |
2019年8月1日
|
| | | | 3,600 | | | | | | (152) | | | | ||
紐約6個暴徒(5處房產)
|
| |
2019年2月6日
|
| | | | 45,000 | | | | | | 6,059 | | | | ||
合計
|
| | | | | | $ | 62,200 | | | | | $ | 8,790 | | | | | |
2018年處置: | | | | | | | | | | | | | | | | | | ||
密蘇裏州SNF屬性(1)
|
| |
2018年12月5日
|
| | | $ | 27,500 | | | | | $ | (70) | | | | ||
|
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
(千)
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
待售資產
|
| | | $ | 19,570 | | | | | $ | 22,634 | | | | | $ | 18,255 | | |
持有使用的資產
|
| | | | 16,876 | | | | | | 33,335 | | | | | | 2,400 | | |
合計
|
| | | $ | 36,446 | | | | | $ | 55,969 | | | | | $ | 20,655 | | |
| | |
12月31日
|
| |||||||||
(千)
|
| |
2020(1)
|
| |
2019(2)
|
| ||||||
土地
|
| | | $ | 145 | | | | | $ | 4,051 | | |
建築物、固定裝置和改進
|
| | | | (55) | | | | | | 66,788 | | |
待售資產
|
| | | $ | 90 | | | | | $ | 70,839 | | |
公文包
|
| |
受阻
屬性(1) |
| |
出色的
借款金額 截至12月31日 |
| |
生效
利率(2) 截至12月31日 |
| |
利息
費率 |
| |
到期
|
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||||||||||
| | | | | | | | |
(千)
|
| |
(千)
|
| | | | | | | | | | | | | | | | | | | | | | ||||||
亞利桑那州古德伊爾棕櫚谷醫療廣場 -
|
| | | | 1 | | | | | $ | 2,998 | | | | | $ | 3,112 | | | | | | 4.15% | | | | | | 4.15% | | | | | | 固定 | | | |
2023年6月
|
|
亞利桑那州皮奧裏亞V - 醫療中心
|
| | | | 1 | | | | | | 2,786 | | | | | | 2,884 | | | | | | 4.75% | | | | | | 4.75% | | | | | | 固定 | | | |
2023年9月
|
|
福克斯山脊科比 - 科比,AR
|
| | | | 1 | | | | | | 7,133 | | | | | | 7,283 | | | | | | 3.98% | | | | | | 3.98% | | | | | | 固定 | | | |
2047年5月
|
|
阿肯色州小石城Fox Ridge Chenal -
|
| | | | 1 | | | | | | 16,390 | | | | | | 16,695 | | | | | | 3.98% | | | | | | 3.98% | | | | | | 固定 | | | |
2049年5月
|
|
阿肯色州福克斯山北小石城 - 北小石城
|
| | | | 1 | | | | | | 10,170 | | | | | | 10,359 | | | | | | 3.98% | | | | | | 3.98% | | | | | | 固定 | | | |
2049年5月
|
|
第一資本黑幫貸款
|
| | | | 41 | | | | | | 378,500 | | | | | | 378,500 | | | | | | 3.71% | | | | | | 3.71% | | | | | | 固定(3) | | | |
2026年12月
|
|
多物業CMBS貸款
|
| | | | 21 | | | | | | 118,700 | | | | | | 118,700 | | | | | | 4.60% | | | | | | 4.60% | | | | | | 固定 | | | |
2028年5月
|
|
伊利諾伊州Shiloh - (4) | | | | | 1 | | | | | | 13,684 | | | | | | — | | | | | | 4.34% | | | | | | —% | | | |
已修復
|
| |
2026年3月
|
| |||
應付抵押貸款票據總額
|
| | | | 68 | | | | | | 550,361 | | | | | | 537,533 | | | | | | 3.94% | | | | | | 3.90% | | | | | | | | | | | |
遞延融資成本,扣除累計攤銷(5)
|
| | | | | | | | | | (6,191) | | | | | | (7,718) | | | | | | | | | | | | | | | | | | | | | | | |
抵押貸款保費和折扣,淨額
|
| | | | | | | | | | (1,472) | | | | | | (1,531) | | | | | | | | | | | | | | | | | | | | | | | |
應付抵押票據淨額
|
| | | | | | | | | $ | 542,698 | | | | | $ | 528,284 | | | | | | | | | | | | | | | | | | | | | | | |
| | |
受阻
屬性(1) |
| |
卓越設施
截止金額 12月31日 |
| |
實際利息
截止匯率 2010年12月31日 |
| |
利息
費率 |
| |
到期
|
| | ||||||||||||||||||||||||||
信貸安排
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| | |||||||||||||||||||||||||||||
| | | | | | | | |
(千)
|
| |
(千)
|
| | | | | | | | | | | | | | | | | | | | | | | ||||||||
信用額度: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
循環信貸安排
|
| | | | | | | | | $ | 173,674 | | | | | $ | 100,618 | | | | | | 3.21% | | | | | | 4.08% | | | | | | 變量(8) | | | |
2023年3月(9)
|
| | | |
定期貸款
|
| | | | | | | | | | 150,000 | | | | | | 150,000 | | | | | | 4.95% | | | | | | 4.05% | | | | | | 變量(6) | | | |
2024年3月
|
| | | |
延期融資成本
|
| | | | | | | | | | (4,298) | | | | | | (4,671) | | | | | | | | | | | | | | | | | | | | | | | | | | |
定期貸款,淨額
|
| | | | | | | | | | 145,702 | | | | | | 145,329 | | | | | | | | | | | | | | | | | | | | | | | | | | |
總信用額度
|
| | | | 89(2) | | | | | $ | 319,376 | | | | | $ | 245,947 | | | | | | | | | | | | | | | | | | | | | | | | | ||
聯邦抵押協會主信貸安排: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Capital One設施
|
| | | | 11(3) | | | | | $ | 212,467 | | | | | $ | 216,614 | | | | | | 2.60% | | | | | | 4.17% | | | | | | 變量(7) | | | |
2026年11月
|
| | ||
密鑰庫設施
|
| | | | 10(4) | | | | | | 142,708 | | | | | | 142,708 | | | | | | 2.65% | | | | | | 4.22% | | | | | | 變量(7) | | | |
2026年11月
|
| | ||
聯邦抵押協會主信用貸款總額
|
| | | | 21 | | | | | $ | 355,175 | | | | | $ | 359,322 | | | | | | | | | | | | | | | | | | | | | | | | | ||
總信用額度
|
| | |
|
110
|
| | | |
$
|
674,551
|
| | | |
$
|
605,269
|
| | | |
|
3.29%(5)
|
| | | |
|
4.14%(5)
|
| | | | | | | | | | | |
| | |
未來本金付款
|
| |||||||||||||||
(千)
|
| |
抵押貸款
備註 應付 |
| |
學分
設施 |
| |
合計
|
| |||||||||
2021
|
| | | $ | 1,191 | | | | | $ | 130 | | | | | $ | 1,321 | | |
2022
|
| | | | 1,242 | | | | | | 2,820 | | | | | | 4,062 | | |
2023
|
| | | | 6,383 | | | | | | 4,497 | | | | | | 10,880 | | |
2024
|
| | | | 1,095 | | | | | | 178,171 | | | | | | 179,266 | | |
2025
|
| | | | 1,142 | | | | | | 154,497 | | | | | | 155,639 | | |
此後
|
| | | | 539,308 | | | | | | 338,734 | | | | | | 878,042 | | |
合計
|
| | | $ | 550,361 | | | | | $ | 678,849 | | | | | $ | 1,229,210 | | |
(千)
|
| |
報價
處於活動狀態 市場 一級 |
| |
意義重大
其他 可觀察 輸入 二級 |
| |
意義重大
看不見 輸入 第三級 |
| |
合計
|
| ||||||||||||
2020年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | |
按公允價值計算的衍生資產
|
| | | $ | — | | | | | $ | 13 | | | | | $ | — | | | | | $ | 13 | | |
按公允價值計算的衍生負債
|
| | | | — | | | | | | (38,389) | | | | | | — | | | | | | (38,389) | | |
合計
|
| | | $ | — | | | | | $ | (38,376) | | | | | $ | — | | | | | $ | (38,376) | | |
2019年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | |
按公允價值計算的衍生資產
|
| | | $ | — | | | | | $ | 392 | | | | | $ | — | | | | | $ | 392 | | |
按公允價值計算的衍生負債
|
| | | | | | | | | | (5,305) | | | | | | | | | | | | (5,305) | | |
合計
|
| | | $ | — | | | | | $ | (4,913) | | | | | $ | — | | | | | $ | (4,913) | | |
| | | | | | | | |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||||||||||||||
(千)
|
| |
級別
|
| |
攜帶
金額 |
| |
公允價值
|
| |
攜帶
金額 |
| |
公允價值
|
| |||||||||||||||
應付抵押票據總額、抵押貸款保費和折扣,淨額
|
| | | | 3 | | | | | $ | 548,889 | | | | | $ | 549,553 | | | | | $ | 536,002 | | | | | $ | 545,414 | | |
信貸安排
|
| | | | 3 | | | | | $ | 323,674 | | | | | $ | 319,558 | | | | | $ | 250,618 | | | | | $ | 250,618 | | |
聯邦抵押協會主信貸安排
|
| | | | 3 | | | | | $ | 355,175 | | | | | $ | 354,073 | | | | | $ | 359,322 | | | | | $ | 370,122 | | |
| | | | | |
12月31日
|
| |||||||||
(千)
|
| |
資產負債表位置
|
| |
2020
|
| |
2019
|
| ||||||
指定為套期保值工具的衍生工具: | | | | | | | | | | | | | | | | |
利率“固定支付”掉期
|
| | 按公允價值計算的衍生資產 | | | | $ | — | | | | | $ | 377 | | |
利率“固定支付”掉期
|
| |
按公允價值計算的衍生負債
|
| | | $ | 38,389 | | | | | $ | 5,305 | | |
未指定為對衝工具的衍生工具: | | | | | | | | | | | | | | | | |
利率上限
|
| | 按公允價值計算的衍生資產 | | | | $ | 13 | | | | | $ | 15 | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||||||||||||||
利率衍生品
|
| |
數量
儀器 |
| |
理論上的
金額 |
| |
數量
儀器 |
| |
理論上的
金額 |
| ||||||||||||
| | | | | | | | |
(千)
|
| | | | | | | |
(千)
|
| ||||||
利率“固定支付”掉期
|
| | | | 9 | | | | | $ | 578,500 | | | | | | 9 | | | | | $ | 578,500 | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
(千)
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
利率衍生品累計其他綜合(虧損)收益確認的損益金額
|
| | | $ | (40,614) | | | | | $ | (10,753) | | | | | $ | 2,367 | | |
從累計其他綜合收益中重新分類的(虧損)收益金額
收入轉化為利息支出(有效部分) |
| | | $ | (7,999) | | | | | $ | 872 | | | | | $ | 258 | | |
合併報表中列示的利息支出總額
運營和綜合虧損 |
| | | $ | 51,519 | | | | | $ | 56,059 | | | | | $ | 49,471 | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||||||||||||||
利率衍生品
|
| |
數量
儀器 |
| |
理論上的
金額 |
| |
數量
儀器 |
| |
理論上的
金額 |
| ||||||||||||
| | | | | | | | |
(千)
|
| | | | | | | |
(千)
|
| ||||||
利率上限
|
| | | | 6 | | | | | $ | 359,322 | | | | | | 6 | | | | | $ | 359,322 | | |
| | |
毛收入
金額 已識別 資產 |
| |
毛收入
金額 已識別 (負債) |
| |
毛收入
金額 中的偏移量 合併 資產負債表 |
| |
淨額
資產的 個 在第 合併 資產負債表 |
| |
未衝抵的毛數
合併資產負債表 |
| |
現金
宣傳品 已收到 |
| ||||||||||||||||||||||||
(千)
|
| |
財務
儀器 |
| |
淨額
金額 |
| ||||||||||||||||||||||||||||||||||||
2020年12月31日
|
| | | $ | 13 | | | | | | — | | | | | | — | | | | | $ | 13 | | | | | | — | | | | | | — | | | | | $ | 13 | | |
2020年12月31日
|
| | | $ | — | | | | | | (38,389) | | | | | | — | | | | | $ | (38,389) | | | | | | — | | | | | | — | | | | | $ | (38,389) | | |
2019年12月31日
|
| | | $ | 392 | | | | | | — | | | | | | — | | | | | $ | 392 | | | | | | — | | | | | | — | | | | | $ | 392 | | |
2019年12月31日
|
| | | $ | — | | | | | | (5,305) | | | | | | — | | | | | $ | (5,305) | | | | | | — | | | | | | — | | | | | $ | (5,305) | | |
| | |
股份數量
已回購(2) |
| |
每個
平均價格
共享(2)2 |
| ||||||
截至2019年12月31日的累計回購
|
| | | | 4,391,519 | | | | | $ | 20.95 | | |
截至2020年12月31日的年度(1)
|
| | | | 505,101 | | | | | | 17.50 | | |
截至2020年12月31日的累計回購
|
| | | | 4,896,620 | | | | | | 20.60 | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||||||
資本返還(1)
|
| | | | 100.0% | | | | | $ | 0.42 | | | | | | 100% | | | | | $ | 0.83 | | | | | | 100% | | | | | $ | 0.92 | | |
資本利得股息收入
|
| | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | |
普通股利收入
|
| | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | |
合計
|
| | | | 100.0% | | | | | $ | 0.42 | | | | | | 100.0% | | | | | $ | 0.83 | | | | | | 100.0% | | | | | $ | 0.92 | | |
| | |
截至2010年12月31日的年度
|
| |
截至
的應付(應收)
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
12月31日
|
| ||||||||||||||||||
(千)
|
| |
已發生
|
| |
已發生
|
| |
已發生
|
| |
2020
|
| |
2019
|
| |||||||||||||||
一次性費用和報銷: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
採購成本報銷
|
| | | $ | 81 | | | | | $ | 39 | | | | | $ | 176 | | | | | $ | 11 | | | | | $ | — | | |
持續費用和報銷: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
資產管理費
|
| | | | 19,987 | | | | | | 19,526 | | | | | | 19,500 | | | | | | — | | | | | | 27 | | |
物業管理費(6)
|
| | | | 4,197 | | | | | | 3,888 | | | | | | 3,571 | | | | | | 288 | | | | | | (44) | | |
專業費用和其他報銷(1)(4)
|
| | | | 12,102 | | | | | | 10,073 | | | | | | 8,883 | | | | | | (61) | | | | | | (377)(5) | | |
顧問提供專業費用抵免
|
| | | | (1,217) | | | | | | — | | | | | | — | | | | | | (1,217)(3) | | | | | | — | | |
B類機組的分配(2)
|
| | | | 178 | | | | | | 305 | | | | | | 340 | | | | | | — | | | | | | — | | |
關聯方運營費用和報銷總額
|
| | | $ | 35,328 | | | | | $ | 33,831 | | | | | $ | 32,470 | | | | | $ | (979) | | | | | $ | (394) | | |
| | |
數量
普通股 |
| |
加權平均
出庫價格 |
| ||||||
未授權,2017年12月31日
|
| | | | 382,510 | | | | | $ | 21.47 | | |
已批准
|
| | | | — | | | | | | — | | |
歸屬
|
| | | | (60,268) | | | | | | 21.78 | | |
沒收
|
| | | | — | | | | | | — | | |
未授權,2018年12月31日
|
| | | | 322,242 | | | | | | 21.41 | | |
已批准
|
| | | | 15,000 | | | | | | 17.50 | | |
歸屬
|
| | | | (60,001) | | | | | | 21.48 | | |
沒收
|
| | | | — | | | | | | — | | |
未授權,2019年12月31日
|
| | | | 277,241 | | | | | | 21.18 | | |
股票分紅
|
| | | | 2,878 | | | | | | 15.75 | | |
已批准
|
| | | | — | | | | | | — | | |
歸屬
|
| | | | (64,735) | | | | | | 21.18 | | |
沒收
|
| | | | — | | | | | | — | | |
未授權,2020年12月31日
|
| | | | 215,384 | | | | | | 21.11 | | |
(千)
|
| |
未實現收益
(虧損) 指定 衍生產品 |
| |||
餘額,2017年12月31日
|
| | | | 2,473 | | |
重新分類前的其他綜合收益
|
| | | | 2,367 | | |
從累計的其他綜合(虧損)收入中重新分類的金額
|
| | | | (258) | | |
BALANCE,2018年12月31日
|
| | | | 4,582 | | |
重新分類前的其他綜合損失
|
| | | | (10,753) | | |
從累計的其他綜合(虧損)收入中重新分類的金額
|
| | | | (872) | | |
Balance,2019年12月31日
|
| | | | (7,043) | | |
重新分類前的其他綜合損失
|
| | | | (40,614) | | |
從累計的其他綜合(虧損)收入中重新分類的金額
|
| | | | 7,999 | | |
所有權和百分比的再平衡
|
| | | | (15) | | |
Balance,2020年12月31日
|
| | | $ | (39,673) | | |
屬性名稱
(千元金額) |
| |
投資
日期 |
| |
第三方網絡
投資額 |
| |
非控制性
所有權 百分比 |
| |
淨房地產
受 限制的資產 投資安排 |
| |
分發
|
| ||||||||||||||||||||||||||||||
|
截至
12月31日 |
| |
截至
12月31日 |
| |
截至
12月31日 |
| |
年終
12月31日 |
| |||||||||||||||||||||||||||||||||||
|
2020
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2018
|
| ||||||||||||||||||||||||||
裏約熱內盧廣場醫務室校園組合(1)
|
| |
2015年5月
|
| | | $ | 371 | | | | | | 2.2% | | | | | $ | 12,790 | | | | | $ | 14,220 | | | | | $ | — | | | | | $ | — | | | | | $ | 87 | | |
UnityPoint診所組合(2)
|
| |
2017年12月
|
| | | $ | — | | | | | | —% | | | | | $ | — | | | | | $ | 8,842 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
股東應佔淨虧損(千)
|
| | | $ | (78,781) | | | | | $ | (88,087) | | | | | $ | (52,762) | | |
基本和稀釋後加權平均流通股(1)
|
| | | | 94,639,833 | | | | | | 94,433,640 | | | | | | 93,593,719 | | |
每股基本和攤薄淨虧損(1)
|
| | | $ | (0.83) | | | | | $ | (0.93) | | | | | $ | (0.56) | | |
| | |
12月31日
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
未授予的限制性股票(1)
|
| | | | 257,704 | | | | | | 313,711 | | | | | | 367,796 | | |
操作單元(2)
|
| | | | 417,025 | | | | | | 417,025 | | | | | | 417,025 | | |
B類機組(3)
|
| | | | 369,007 | | | | | | 369,007 | | | | | | 369,007 | | |
總加權平均反稀釋普通股等價物
|
| | | | 1,043,736 | | | | | | 1,099,743 | | | | | | 1,153,828 | | |
| | |
截至2020年12月31日的年度
|
| |||||||||||||||||||||
(千)
|
| |
醫療
辦公室 建築物 |
| |
三重網
租賃 醫療保健 設施(1) |
| |
高年級學生
住房- 操作中 屬性(1) |
| |
合併
|
| ||||||||||||
租户收入
|
| | | $ | 104,213 | | | | | $ | 15,611 | | | | | $ | 261,788 | | | | | $ | 381,612 | | |
物業運維
|
| | | | 30,851 | | | | | | 1,961 | | | | | | 210,736 | | | | | | 243,548 | | |
噪聲
|
| | | $ | 73,362 | | | | | $ | 13,650 | | | | | $ | 51,052 | | | | | | 138,064 | | |
減值費用
|
| | | | | | | | | | | | | | | | | | | | | | (36,446) | | |
關聯方經營費
|
| | | | | | | | | | | | | | | | | | | | | | (23,922) | | |
與收購和交易相關的
|
| | | | | | | | | | | | | | | | | | | | | | (173) | | |
一般和行政
|
| | | | | | | | | | | | | | | | | | | | | | (21,572) | | |
折舊攤銷
|
| | | | | | | | | | | | | | | | | | | | | | (81,053) | | |
房地產投資銷售收益
|
| | | | | | | | | | | | | | | | | | | | | | 5,230 | | |
利息支出
|
| | | | | | | | | | | | | | | | | | | | | | (51,519) | | |
利息和其他收入
|
| | | | | | | | | | | | | | | | | | | | | | 44 | | |
非指定衍生品虧損
|
| | | | | | | | | | | | | | | | | | | | | | (102) | | |
所得税費用
|
| | | | | | | | | | | | | | | | | | | | | | (4,061) | | |
可歸因於非控股權益的淨收入
|
| | | | | | | | | | | | | | | | | | | | | | (303) | | |
優先股分配
|
| | | | | | | | | | | | | | | | | | | | | | (2,968) | | |
普通股股東應佔淨虧損
|
| | | | | | | | | | | | | | | | | | | | | $ | (78,781) | | |
| | |
截至2019年12月31日的年度
|
| |||||||||||||||||||||
(千)
|
| |
醫療
辦公室 建築物 |
| |
三重網
租賃 醫療保健 設施(1) |
| |
高年級學生
住房- 操作中 屬性(1) |
| |
合併
|
| ||||||||||||
租户收入
|
| | | $ | 100,379 | | | | | $ | 14,564 | | | | | $ | 259,971 | | | | | $ | 374,914 | | |
物業運維
|
| | | | 31,813 | | | | | | 2,310 | | | | | | 200,062 | | | | | | 234,185 | | |
噪聲
|
| | | | 68,566 | | | | | | 12,254 | | | | | | 59,909 | | | | | | 140,729 | | |
減值費用
|
| | | | | | | | | | | | | | | | | | | | | | (55,969) | | |
關聯方經營費
|
| | | | | | | | | | | | | | | | | | | | | | (23,414) | | |
與收購和交易相關的
|
| | | | | | | | | | | | | | | | | | | | | | (362) | | |
一般和行政
|
| | | | | | | | | | | | | | | | | | | | | | (20,530) | | |
折舊攤銷
|
| | | | | | | | | | | | | | | | | | | | | | (81,032) | | |
利息支出
|
| | | | | | | | | | | | | | | | | | | | | | (56,059) | | |
利息和其他收入
|
| | | | | | | | | | | | | | | | | | | | | | 7 | | |
房地產投資銷售收益
|
| | | | | | | | | | | | | | | | | | | | | | 8,790 | | |
非指定衍生品銷售虧損
|
| | | | | | | | | | | | | | | | | | | | | | (68) | | |
所得税費用
|
| | | | | | | | | | | | | | | | | | | | | | (399) | | |
非控股權益應佔淨虧損
|
| | | | | | | | | | | | | | | | | | | | | | 393 | | |
優先股分配
|
| | | | | | | | | | | | | | | | | | | | | | (173) | | |
股東應佔淨虧損
|
| | | | | | | | | | | | | | | | | | | | | $ | (88,087) | | |
| | |
截至2018年12月31日的年度
|
| |||||||||||||||||||||
(千)
|
| |
醫療
辦公室 建築物 |
| |
三重網
租賃 醫療保健 設施(1) |
| |
高年級學生
住房- 操作中 屬性(1) |
| |
合併
|
| ||||||||||||
租户收入
|
| | | $ | 99,103 | | | | | $ | 14,970 | | | | | $ | 248,333 | | | | | $ | 362,406 | | |
物業運維
|
| | | | 30,295 | | | | | | 1,424 | | | | | | 189,278 | | | | | | 220,997 | | |
噪聲
|
| | | | 68,808 | | | | | | 13,546 | | | | | | 59,055 | | | | | | 141,409 | | |
減值費用
|
| | | | | | | | | | | | | | | | | | | | | | (20,655) | | |
關聯方經營費
|
| | | | | | | | | | | | | | | | | | | | | | (23,071) | | |
與收購和交易相關的
|
| | | | | | | | | | | | | | | | | | | | | | (302) | | |
一般和行政
|
| | | | | | | | | | | | | | | | | | | | | | (17,275) | | |
折舊攤銷
|
| | | | | | | | | | | | | | | | | | | | | | (83,212) | | |
房地產投資銷售收益
|
| | | | | | | | | | | | | | | | | | | | | | (70) | | |
利息支出
|
| | | | | | | | | | | | | | | | | | | | | | (49,471) | | |
利息和其他收入
|
| | | | | | | | | | | | | | | | | | | | | | 23 | | |
非指定衍生品虧損
|
| | | | | | | | | | | | | | | | | | | | | | (157) | | |
所得税費用
|
| | | | | | | | | | | | | | | | | | | | | | (197) | | |
非控股權益應佔淨虧損
|
| | | | | | | | | | | | | | | | | | | | | | 216 | | |
普通股股東應佔淨虧損
|
| | | | | | | | | | | | | | | | | | | | | $ | (52,762) | | |
| | |
12月31日
|
| |||||||||
(千)
|
| |
2020
|
| |
2019
|
| ||||||
資產 | | | | | | | | | | | | | |
房地產投資,淨額: | | | | | | | | | | | | | |
醫療辦公樓
|
| | | $ | 883,471 | | | | | $ | 891,477 | | |
三網租賃醫療設施(1)
|
| | | | 238,427 | | | | | | 256,661 | | |
擁有 - 操作屬性的老年人(1)
|
| | | | 987,050 | | | | | | 905,453 | | |
房地產總投資,淨額
|
| | | | 2,108,948 | | | | | | 2,053,591 | | |
現金和現金等價物
|
| | | | 72,357 | | | | | | 95,691 | | |
受限現金
|
| | | | 17,989 | | | | | | 15,908 | | |
待售資產
|
| | | | 90 | | | | | | 70,839 | | |
按公允價值計算的衍生資產
|
| | | | 13 | | | | | | 392 | | |
直線應收租金,淨額
|
| | | | 23,322 | | | | | | 21,182 | | |
經營性租賃使用權資產
|
| | | | 13,912 | | | | | | 14,351 | | |
預付費用和其他資產
|
| | | | 34,932 | | | | | | 39,707 | | |
遞延成本,淨額
|
| | | | 15,332 | | | | | | 13,642 | | |
總資產
|
| | | $ | 2,286,895 | | | | | $ | 2,325,303 | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
(千)
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
醫療辦公樓
|
| | | $ | 4,585 | | | | | $ | 5,309 | | | | | $ | 7,582 | | |
三網租賃醫療設施(1)
|
| | | | 3,976 | | | | | | 396 | | | | | | 1,152 | | |
擁有 - 操作屬性的老年人(1)
|
| | | | 12,833 | | | | | | 11,014 | | | | | | 4,176 | | |
總資本支出
|
| | | $ | 21,394 | | | | | $ | 16,719 | | | | | $ | 12,910 | | |
| | |
未來基本租金支付
|
| |||||||||
(千)
|
| |
操作中
租約 |
| |
直接融資
租約(1) |
| ||||||
2021
|
| | | $ | 663 | | | | | $ | 84 | | |
2022
|
| | | | 682 | | | | | | 86 | | |
2023
|
| | | | 684 | | | | | | 88 | | |
2024
|
| | | | 686 | | | | | | 90 | | |
2025
|
| | | | 691 | | | | | | 93 | | |
此後
|
| | | | 28,690 | | | | | | 7,407 | | |
最低租金總額
|
| | | | 32,096 | | | | | | 7,848 | | |
減去:代表利息的金額
|
| | | | (22,941) | | | | | | (3,011) | | |
最低租金現值合計
|
| | | $ | 9,155 | | | | | $ | 4,837 | | |
| | |
截至的季度
|
| |||||||||||||||||||||
(千,不包括每股和每股數據)
|
| |
3月31日
2020 |
| |
06月30日
2020 |
| |
09月30日
2020 |
| |
12月31日
2020 |
| ||||||||||||
總收入
|
| | | $ | 100,235 | | | | | $ | 94,664 | | | | | $ | 95,835 | | | | | $ | 90,878 | | |
股東應佔淨虧損
|
| | | $ | (24,744) | | | | | $ | (22,811) | | | | | $ | (10,500) | | | | | $ | (20,726) | | |
基本和稀釋後加權平均流通股(1)
|
| | | | 94,458,620 | | | | | | 94,479,156 | | | | | | 94,796,190 | | | | | | 94,821,653 | | |
每股基本和攤薄淨虧損(1)
|
| | | $ | (0.26) | | | | | $ | (0.24) | | | | | $ | (0.11) | | | | | $ | (0.22) | | |
| | |
截至的季度
|
| |||||||||||||||||||||
(千,不包括每股和每股數據)
|
| |
3月31日
2019 |
| |
06月30日
2019 |
| |
09月30日
2019 |
| |
12月31日
2019(2) |
| ||||||||||||
總收入
|
| | | $ | 88,718 | | | | | $ | 96,287 | | | | | $ | 95,440 | | | | | $ | 94,469 | | |
股東應佔淨虧損
|
| | | $ | (5,111) | | | | | $ | (6,054) | | | | | $ | (28,789) | | | | | $ | (48,133) | | |
基本和稀釋後加權平均流通股(1)
|
| | | | 95,417,626 | | | | | | 94,276,398 | | | | | | 94,419,591 | | | | | | 94,592,579 | | |
每股基本和攤薄淨虧損(1)
|
| | | $ | (0.05) | | | | | $ | (0.06) | | | | | $ | (0.30) | | | | | $ | (0.51) | | |
| | | | | | | | | | | | | | | | | | | | |
初始成本
|
| |
收購後
|
| | | | | | | | | | | | | ||||||||||||||||||
屬性
|
| |
狀態
|
| |
收購
日期 |
| |
的產權負擔
2020年12月31日 |
| |
土地
|
| |
大樓和
改進 |
| |
土地
|
| |
大樓和
改進 |
| |
總金額為
2020年12月31日(1)(2) |
| |
累計
折舊(3)(4) |
| |||||||||||||||||||||||||||
費森尤斯醫療保健公司 - Winfield,
AL(5) |
| | | | 艾爾 | | | | | | 5/10/2013 | | | | | $ | — | | | | | $ | 152 | | | | | $ | 1,568 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,720 | | | | | $ | 353 | | |
阿迪納健康中心 - 傑克遜,俄亥俄州(5)
|
| | | | 噢 | | | | | | 6/28/2013 | | | | | | — | | | | | | 242 | | | | | | 4,494 | | | | | | — | | | | | | — | | | | | | 4,736 | | | | | | 873 | | |
瓦奇塔社區醫院-西部
洛杉磯門羅,(5) |
| | | | 拉 | | | | | | 7/12/2013 | | | | | | — | | | | | | 633 | | | | | | 5,304 | | | | | | — | | | | | | — | | | | | | 5,937 | | | | | | 1,049 | | |
CareMeridian - Littleton,CO(5)
|
| | | | 公司 | | | | | | 8/8/2013 | | | | | | — | | | | | | 976 | | | | | | 8,900 | | | | | | — | | | | | | 111 | | | | | | 9,987 | | | | | | 2,560 | | |
伊利諾伊州橡樹草坪 - 橡樹草坪醫療中心
|
| | | | 伊 | | | | | | 8/21/2013 | | | | | | 5,343 | | | | | | 835 | | | | | | 7,217 | | | | | | — | | | | | | — | | | | | | 8,052 | | | | | | 1,620 | | |
天壇外科中心-天壇,TX(5)
|
| | | | 泰克斯 | | | | | | 8/30/2013 | | | | | | — | | | | | | 225 | | | | | | 5,208 | | | | | | — | | | | | | 432 | | | | | | 5,865 | | | | | | 992 | | |
格林維爾醫療系統 - 格林維爾,南卡羅來納州(5)(9)
|
| | | | SC | | | | | | 10/10/2013 | | | | | | — | | | | | | 720 | | | | | | 3,045 | | | | | | — | | | | | | — | | | | | | 3,765 | | | | | | 569 | | |
斯托克布里奇家庭醫療-佐治亞州斯托克布里奇
|
| | | | 鎵 | | | | | | 2/21/2014 | | | | | | 1,781 | | | | | | 823 | | | | | | 1,799 | | | | | | — | | | | | | 131 | | | | | | 2,753 | | | | | | 379 | | |
亞利桑那州格倫代爾箭頭醫療廣場二期
|
| | | | AZ | | | | | | 2/21/2014 | | | | | | 7,540 | | | | | | — | | | | | | 9,758 | | | | | | — | | | | | | 1,867 | | | | | | 11,625 | | | | | | 2,458 | | |
佐治亞州斯托克布里奇鄉村中心公園路
|
| | | | 鎵 | | | | | | 2/21/2014 | | | | | | 2,434 | | | | | | 1,135 | | | | | | 2,299 | | | | | | — | | | | | | 156 | | | | | | 3,590 | | | | | | 633 | | |
佐治亞州道格拉斯維爾( - Douglasville)河邊暴徒
|
| | | | 鎵 | | | | | | 4/30/2014 | | | | | | 8,814 | | | | | | 2,709 | | | | | | 5,320 | | | | | | — | | | | | | 637 | | | | | | 8,666 | | | | | | 1,472 | | |
馬裏蘭州鮑伊市鮑伊網關醫療中心 -
|
| | | | 國防部 | | | | | | 5/7/2014 | | | | | | 9,153 | | | | | | 983 | | | | | | 10,321 | | | | | | — | | | | | | 81 | | | | | | 11,385 | | | | | | 1,878 | | |
克魯克斯和奧本大樓的校園
密歇根州D - 羅切斯特磨坊 |
| | | | 米 | | | | | | 5/19/2014 | | | | | | 3,627 | | | | | | 640 | | | | | | 4,166 | | | | | | — | | | | | | 118 | | | | | | 4,924 | | | | | | 831 | | |
Berwyn醫療中心 - Berwyn,
IL(5) |
| | | | 伊 | | | | | | 5/29/2014 | | | | | | — | | | | | | 1,305 | | | | | | 7,559 | | | | | | — | | | | | | — | | | | | | 8,864 | | | | | | 1,298 | | |
佛羅裏達州鄉村醫療藝術 - 安全港
|
| | | | 平面 | | | | | | 5/30/2014 | | | | | | 6,983 | | | | | | 915 | | | | | | 7,663 | | | | | | — | | | | | | 60 | | | | | | 8,638 | | | | | | 1,428 | | |
威尼斯聖安德魯斯醫學公園 -
FL |
| | | | 平面 | | | | | | 5/30/2014 | | | | | | 11,119 | | | | | | 1,666 | | | | | | 10,005 | | | | | | 2 | | | | | | 933 | | | | | | 12,606 | | | | | | 2,193 | | |
克魯克斯和奧本大樓的校園
C - 羅切斯特磨坊, MI |
| | | | 米 | | | | | | 6/3/2014 | | | | | | 3,831 | | | | | | 609 | | | | | | 3,893 | | | | | | — | | | | | | 130 | | | | | | 4,632 | | | | | | 810 | | |
加州 - 麋鹿林拉古納專業中心
|
| | | | 鈣 | | | | | | 7/15/2014 | | | | | | 8,887 | | | | | | 1,811 | | | | | | 14,598 | | | | | | — | | | | | | 311 | | | | | | 16,720 | | | | | | 2,748 | | |
加州大學戴維斯分校的暴徒 - 麋鹿林區
CA |
| | | | 鈣 | | | | | | 7/15/2014 | | | | | | 8,136 | | | | | | 1,138 | | | | | | 7,242 | | | | | | — | | | | | | 282 | | | | | | 8,662 | | | | | | 1,455 | | |
佛羅裏達州坦帕市海德公園 - 莊園(7)
|
| | | | 平面 | | | | | | 7/31/2014 | | | | | | 20,116 | | | | | | 1,777 | | | | | | 20,308 | | | | | | — | | | | | | 660 | | | | | | 22,745 | | | | | | 3,950 | | |
密西西比州克拉克斯頓 - clarkston的秋嶺(7)
|
| | | | 米 | | | | | | 8/12/2014 | | | | | | 19,245 | | | | | | 655 | | | | | | 19,967 | | | | | | — | | | | | | 38 | | | | | | 20,660 | | | | | | 3,809 | | |
伯靈頓 - 伯靈頓的桑尼布魯克
IA(6) |
| | | | IA | | | | | | 8/26/2014 | | | | | | 12,783 | | | | | | 518 | | | | | | 16,739 | | | | | | — | | | | | | 240 | | | | | | 17,497 | | | | | | 3,414 | | |
卡羅爾 - carroll的桑尼布魯克,IA(6)
|
| | | | IA | | | | | | 8/26/2014 | | | | | | 6,144 | | | | | | 473 | | | | | | 11,263 | | | | | | — | | | | | | 36 | | | | | | 11,772 | | | | | | 2,086 | | |
雪松急流 - 雪松的草原丘陵
急流,IA(7) |
| | | | IA | | | | | | 8/26/2014 | | | | | | 8,014 | | | | | | 195 | | | | | | 8,595 | | | | | | — | | | | | | 116 | | | | | | 8,906 | | | | | | 1,623 | | |
克林頓 - clinton的Prairie Hills,IA(6)
|
| | | | IA | | | | | | 8/26/2014 | | | | | | 10,759 | | | | | | 890 | | | | | | 18,882 | | | | | | — | | | | | | 47 | | | | | | 19,819 | | | | | | 3,653 | | |
位於俄亥俄州得梅因 - Des Moines的Prairie Hills,IA(6)
|
| | | | IA | | | | | | 8/26/2014 | | | | | | 5,418 | | | | | | 647 | | | | | | 13,745 | | | | | | — | | | | | | 41 | | | | | | 14,433 | | | | | | 2,827 | | |
| | | | | | | | | | | | | | | | | | | | |
初始成本
|
| |
收購後
|
| | | | | | | | | | | | | | ||||||||||||||||||||
屬性
|
| |
狀態
|
| |
收購
日期 |
| |
的產權負擔
2020年12月31日 |
| |
土地
|
| |
大樓和
改進 |
| |
土地
|
| |
大樓和
改進 |
| |
總金額為
2020年12月31日(1)(2) |
| |
累計
折舊(3)(4) |
| | |||||||||||||||||||||||||||||
費爾菲爾德-費爾菲爾德的桑尼布魯克,IA(5)
|
| | | | IA | | | | | | 8/26/2014 | | | | | | — | | | | | | 340 | | | | | | 14,115 | | | | | | — | | | | | | 233 | | | | | | 14,688 | | | | | | 2,871 | | | | ||
{br]堡壘的桑尼布魯克。麥迪遜 - Ft.亞利桑那州麥迪遜(5)
|
| | | | IA | | | | | | 8/26/2014 | | | | | | — | | | | | | 263 | | | | | | 3,931 | | | | | | — | | | | | | 203 | | | | | | 4,397 | | | | | | 452 | | | | ||
獨立草原丘陵--獨立,IA(5)
|
| | | | IA | | | | | | 8/26/2014 | | | | | | — | | | | | | 473 | | | | | | 10,600 | | | | | | — | | | | | | 176 | | | | | | 11,249 | | | | | | 1,949 | | | | ||
{br]山上的桑尼布魯克(Sunnybrook)。宜人的 - 山。宜人,IA(5)
|
| | | | IA | | | | | | 8/26/2014 | | | | | | — | | | | | | 205 | | | | | | 10,935 | | | | | | — | | | | | | 125 | | | | | | 11,265 | | | | | | 1,947 | | | | ||
馬斯卡汀-馬斯卡廷的桑尼布魯克,IA(6)
|
| | | | IA | | | | | | 8/26/2014 | | | | | | 11,989 | | | | | | 302 | | | | | | 13,840 | | | | | | — | | | | | | 145 | | | | | | 14,287 | | | | | | 2,614 | | | | ||
渥太華-渥太華草原丘陵
IA(5) |
| | | | IA | | | | | | 8/26/2014 | | | | | | — | | | | | | 538 | | | | | | 9,186 | | | | | | — | | | | | | 78 | | | | | | 9,802 | | | | | | 1,838 | | | | ||
位於亞利桑那州蒂普頓 - 蒂普頓的草原小山(5)
|
| | | | IA | | | | | | 8/26/2014 | | | | | | — | | | | | | 306 | | | | | | 10,409 | | | | | | — | | | | | | 33 | | | | | | 10,748 | | | | | | 1,812 | | | | | |
伊利諾伊州自由法院 - Dixon(5)
|
| | | | 伊 | | | | | | 8/29/2014 | | | | | | — | | | | | | 119 | | | | | | 1,998 | | | | | | — | | | | | | 37 | | | | | | 2,154 | | | | | | 423 | | | | | |
密西西比州湖畔維斯塔 - 荷蘭(6)
|
| | | | 米 | | | | | | 8/29/2014 | | | | | | 6,128 | | | | | | 378 | | | | | | 12,196 | | | | | | — | | | | | | 420 | | | | | | 12,994 | | | | | | 2,324 | | | | | |
伊利諾伊州羅克福德中庭 - (5)
|
| | | | 伊 | | | | | | 8/29/2014 | | | | | | — | | | | | | 164 | | | | | | 1,746 | | | | | | — | | | | | | 237 | | | | | | 2,147 | | | | | | 213 | | | | | |
亞利桑那州格倫代爾箭頭醫療廣場I-
|
| | | | AZ | | | | | | 9/10/2014 | | | | | | 4,571 | | | | | | — | | | | | | 6,447 | | | | | | — | | | | | | 1,311 | | | | | | 7,758 | | | | | | 1,341 | | | | ||
賓夕法尼亞州伯靈頓 - Land - 的桑尼布魯克
|
| | | | 鉬 | | | | | | 9/23/2014 | | | | | | — | | | | | | 620 | | | | | | — | | | | | | — | | | | | | — | | | | | | 620 | | | | | | — | | | | ||
社區健康暴徒-賓夕法尼亞州哈里斯堡,(10)
|
| | | | 帕 | | | | | | 9/26/2014 | | | | | | 5,424 | | | | | | — | | | | | | 6,170 | | | | | | — | | | | | | — | | | | | | 6,170 | | | | | | 996 | | | | | |
布雷迪暴徒 - Harrisburg,
PA(10) |
| | | | 帕 | | | | | | 9/26/2014 | | | | | | 19,661 | | | | | | — | | | | | | 22,485 | | | | | | — | | | | | | — | | | | | | 22,485 | | | | | | 3,545 | | | | | |
賓夕法尼亞州哈里斯堡蘭迪斯紀念館 - (5)(10)
|
| | | | 帕 | | | | | | 9/26/2014 | | | | | | — | | | | | | — | | | | | | 32,484 | | | | | | — | | | | | | — | | | | | | 32,484 | | | | | | 5,138 | | | | | |
FOC II - 機械堡,
PA(10) |
| | | | 帕 | | | | | | 9/26/2014 | | | | | | 16,136 | | | | | | — | | | | | | 16,473 | | | | | | — | | | | | | 132 | | | | | | 16,605 | | | | | | 2,982 | | | | | |
賓夕法尼亞州MECHANICSBURG FOC臨牀 - (10)
|
| | | | 帕 | | | | | | 9/26/2014 | | | | | | 17,695 | | | | | | — | | | | | | 19,634 | | | | | | — | | | | | | — | | | | | | 19,634 | | | | | | 3,497 | | | | | |
賓夕法尼亞州FocI - MECHANICSURG(10)
|
| | | | 帕 | | | | | | 9/26/2014 | | | | | | 8,204 | | | | | | — | | | | | | 8,923 | | | | | | — | | | | | | 155 | | | | | | 9,078 | | | | | | 1,713 | | | | | |
銅泉High Living - 子午線,ID(5)
|
| | | | ID號 | | | | | | 9/29/2014 | | | | | | — | | | | | | 498 | | | | | | 7,130 | | | | | | — | | | | | | 101 | | | | | | 7,729 | | | | | | 1,771 | | | | | |
布倫瑞克-布倫瑞克的阿丁頓廣場,GA(5)
|
| | | | 鎵 | | | | | | 9/30/2014 | | | | | | — | | | | | | 1,509 | | | | | | 14,402 | | | | | | — | | | | | | 36 | | | | | | 15,947 | | | | | | 2,917 | | | | | |
都柏林阿丁頓廣場-都柏林,
GA(5) |
| | | | 鎵 | | | | | | 9/30/2014 | | | | | | — | | | | | | 403 | | | | | | 9,281 | | | | | | — | | | | | | 115 | | | | | | 9,799 | | | | | | 2,036 | | | | | |
肯塔基州伊麗莎白鎮-伊麗莎白鎮快板(5)
|
| | | | 基伊 | | | | | | 9/30/2014 | | | | | | — | | | | | | 317 | | | | | | 7,290 | | | | | | — | | | | | | 232 | | | | | | 7,839 | | | | | | 1,719 | | | | | |
約翰斯克裏克的阿丁頓廣場 - Johns Creek,GA(7)
|
| | | | 鎵 | | | | | | 9/30/2014 | | | | | | 10,139 | | | | | | 997 | | | | | | 11,943 | | | | | | — | | | | | | 456 | | | | | | 13,396 | | | | | | 2,492 | | | | | |
木星 - 木星的快板,
FL(6) |
| | | | 平面 | | | | | | 9/30/2014 | | | | | | 34,370 | | | | | | 3,741 | | | | | | 49,534 | | | | | | — | | | | | | 276 | | | | | | 53,551 | | | | | | 9,424 | | | | | |
阿丁頓李氏峯會-李氏峯會,MO(7)
|
| | | | 鉬 | | | | | | 9/30/2014 | | | | | | 17,187 | | | | | | 2,734 | | | | | | 25,008 | | | | | | — | | | | | | 309 | | | | | | 28,051 | | | | | | 4,772 | | | | | |
佐治亞州羅斯威爾 - 磨坊的阿丁頓廣場(5)
|
| | | | 鎵 | | | | | | 9/30/2014 | | | | | | — | | | | | | 1,000 | | | | | | 8,611 | | | | | | — | | | | | | 2,205 | | | | | | 11,816 | | | | | | 2,139 | | | | | |
聖彼得堡 - 學院港阿丁頓廣場
FL(5) |
| | | | 平面 | | | | | | 9/30/2014 | | | | | | — | | | | | | 3,791 | | | | | | 8,684 | | | | | | — | | | | | | 1,392 | | | | | | 13,867 | | | | | | 2,657 | | | | | |
佛羅裏達州斯圖爾特 - 斯圖爾特快板(6)
|
| | | | 平面 | | | | | | 9/30/2014 | | | | | | 49,069 | | | | | | 5,018 | | | | | | 60,575 | | | | | | — | | | | | | 625 | | | | | | 66,218 | | | | | | 11,807 | | | | | |
塔蓬 - 塔本泉快板
FL(7) |
| | | | 平面 | | | | | | 9/30/2014 | | | | | | 7,350 | | | | | | 2,360 | | | | | | 13,728 | | | | | | — | | | | | | 415 | | | | | | 16,503 | | | | | | 3,363 | | | | | |
佛羅裏達州泰特斯維爾-泰特斯維爾的阿丁頓廣場(6)
|
| | | | 平面 | | | | | | 9/30/2014 | | | | | | 12,423 | | | | | | 1,379 | | | | | | 13,976 | | | | | | — | | | | | | 414 | | | | | | 15,769 | | | | | | 3,112 | | | | | |
佛羅裏達州聖彼得堡-Land - 快板
|
| | | | 平面 | | | | | | 9/30/2014 | | | | | | — | | | | | | 3,045 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,045 | | | | | | — | | | |
| | | | | | | | | | | | | | | | | | | | |
初始成本
|
| |
收購後
|
| | | | | | | | | | | | | | ||||||||||||||||||||
屬性
|
| |
狀態
|
| |
收購
日期 |
| |
的產權負擔
2020年12月31日 |
| |
土地
|
| |
大樓和
改進 |
| |
土地
|
| |
大樓和
改進 |
| |
總金額為
2020年12月31日(1)(2) |
| |
累計
折舊(3)(4) |
| | |||||||||||||||||||||||||||||
網關暴徒 - clarksville,
TN(9) |
| | | | 全氮 | | | | | | 10/3/2014 | | | | | | 17,560 | | | | | | — | | | | | | 16,367 | | | | | | — | | | | | | 1,010 | | | | | | 17,377 | | | | | | 2,993 | | | | | |
佛羅裏達州惠靈頓惠靈頓格林 - 惠靈頓的阿丁頓(5)(11)
|
| | | | 平面 | | | | | | 10/17/2014 | | | | | | — | | | | | | 3,182 | | | | | | 25,364 | | | | | | — | | | | | | (2,131) | | | | | | 26,415 | | | | | | 1,002 | | | | | |
Dyer Building - Dyer,IN(5)
|
| | | | 在……裏面 | | | | | | 10/17/2014 | | | | | | — | | | | | | 601 | | | | | | 8,992 | | | | | | — | | | | | | 64 | | | | | | 9,657 | | | | | | 1,474 | | | | | |
位於第(5)區的 - 明斯特757號樓
|
| | | | 在……裏面 | | | | | | 10/17/2014 | | | | | | — | | | | | | 645 | | | | | | 7,885 | | | | | | — | | | | | | — | | | | | | 8,530 | | | | | | 1,272 | | | | | |
位於
中的 - 明斯特761號樓
|
| | | | 在……裏面 | | | | | | 10/17/2014 | | | | | | 6,797 | | | | | | 1,436 | | | | | | 8,616 | | | | | | — | | | | | | 59 | | | | | | 10,111 | | | | | | 1,491 | | | | ||
位於
中的 - 明斯特759號樓
|
| | | | 在……裏面 | | | | | | 10/17/2014 | | | | | | 8,271 | | | | | | 1,101 | | | | | | 8,899 | | | | | | — | | | | | | — | | | | | | 10,000 | | | | | | 1,476 | | | | ||
謝爾維爾大廈 - 謝爾維爾,位於
|
| | | | 在……裏面 | | | | | | 10/17/2014 | | | | | | — | | | | | | 1,260 | | | | | | 935 | | | | | | — | | | | | | 29 | | | | | | 2,224 | | | | | | 278 | | | | ||
Meadowbrook High Living - Agua Hills,CA(7)
|
| | | | 鈣 | | | | | | 11/25/2014 | | | | | | 19,167 | | | | | | 8,821 | | | | | | 48,682 | | | | | | — | | | | | | 1,840 | | | | | | 59,343 | | | | | | 8,703 | | | | ||
芒特弗農醫療辦公樓 - 芒特弗農
WA(9) |
| | | | 瓦 | | | | | | 11/25/2014 | | | | | | 15,797 | | | | | | — | | | | | | 18,519 | | | | | | — | | | | | | 3 | | | | | | 18,522 | | | | | | 3,059 | | | | ||
賓夕法尼亞州 - 西切斯特好時磨坊的惠靈頓(5)
|
| | | | 帕 | | | | | | 12/3/2014 | | | | | | — | | | | | | 8,531 | | | | | | 80,734 | | | | | | — | | | | | | 1,771 | | | | | | 91,036 | | | | | | 14,109 | | | | ||
弗吉尼亞州 - 漢普頓Careplex West醫務樓
|
| | | | 弗吉尼亞州 | | | | | | 12/3/2014 | | | | | | 7,187 | | | | | | 2,628 | | | | | | 16,098 | | | | | | — | | | | | | 187 | | | | | | 18,913 | | | | | | 2,621 | | | | ||
弗吉尼亞州漢普頓市漢普頓河醫療藝術大廈 - Hampton(9)
|
| | | | 帕 | | | | | | 12/3/2014 | | | | | | — | | | | | | — | | | | | | 18,083 | | | | | | — | | | | | | 146 | | | | | | 18,229 | | | | | | 3,170 | | | | ||
田納西州孟菲斯 - 眼科專科集團醫療大樓
|
| | | | 全氮 | | | | | | 12/5/2014 | | | | | | 8,475 | | | | | | 775 | | | | | | 7,223 | | | | | | — | | | | | | — | | | | | | 7,998 | | | | | | 1,154 | | | | ||
佐治亞州Alpharetta-Alpharetta的Addington Place
|
| | | | 鎵 | | | | | | 12/10/2014 | | | | | | — | | | | | | 1,604 | | | | | | 26,069 | | | | | | — | | | | | | 500 | | | | | | 28,173 | | | | | | 4,858 | | | | ||
- 草原村的阿丁頓廣場,KS(7)
|
| | | | KS | | | | | | 12/10/2014 | | | | | | 14,812 | | | | | | 1,782 | | | | | | 21,869 | | | | | | — | | | | | | 356 | | | | | | 24,007 | | | | | | 4,240 | | | | ||
布盧姆暴徒 - Harrisburg,
PA(10) |
| | | | 帕 | | | | | | 12/15/2014 | | | | | | 15,322 | | | | | | — | | | | | | 15,928 | | | | | | — | | | | | | 175 | | | | | | 16,103 | | | | | | 2,605 | | | | ||
賓夕法尼亞州哈里斯堡醫學展館(10)
|
| | | | 帕 | | | | | | 12/15/2014 | | | | | | 18,272 | | | | | | — | | | | | | 22,309 | | | | | | — | | | | | | — | | | | | | 22,309 | | | | | | 3,438 | | | | ||
伊利諾伊州西芝加哥伍德格倫護理康復中心 - West Chicago(5)
|
| | | | 伊 | | | | | | 12/16/2014 | | | | | | — | | | | | | 1,896 | | | | | | 16,107 | | | | | | — | | | | | | — | | | | | | 18,003 | | | | | | 3,647 | | | | ||
南文市 - 頂峯中心
MS |
| | | | 女士 | | | | | | 12/16/2014 | | | | | | 7,085 | | | | | | 1,378 | | | | | | 6,547 | | | | | | — | | | | | | 573 | | | | | | 8,498 | | | | | | 1,344 | | | | ||
亞利桑那州鳳凰城 - 天堂谷醫療廣場
|
| | | | AZ | | | | | | 12/29/2014 | | | | | | 13,085 | | | | | | — | | | | | | 25,194 | | | | | | — | | | | | | 1,178 | | | | | | 26,372 | | | | | | 4,404 | | | | ||
德克薩斯州克雷格牧場 - McKinney的勝利醫療中心
|
| | | | 泰克斯 | | | | | | 12/30/2014 | | | | | | — | | | | | | 1,596 | | | | | | 40,475 | | | | | | — | | | | | | 1,340 | | | | | | 43,411 | | | | | | 6,488 | | | | ||
伊利諾伊州馬賽河濱醫療康復中心 - (5)
|
| | | | 伊 | | | | | | 12/31/2014 | | | | | | — | | | | | | 1,276 | | | | | | 6,868 | | | | | | — | | | | | | — | | | | | | 8,144 | | | | | | 1,653 | | | | ||
伊利諾伊州莫頓市莫頓台醫療康復中心 - Morton(5)
|
| | | | 伊 | | | | | | 12/31/2014 | | | | | | — | | | | | | 709 | | | | | | 5,649 | | | | | | — | | | | | | — | | | | | | 6,358 | | | | | | 1,610 | | | | ||
伊利諾伊州莫頓市莫頓維拉醫療康復中心 - Morton(5)
|
| | | | 伊 | | | | | | 12/31/2014 | | | | | | — | | | | | | 645 | | | | | | 3,687 | | | | | | — | | | | | | 87 | | | | | | 4,419 | | | | | | 1,000 | | | | ||
伊利諾伊州皮奧裏亞高地的高地醫療康復中心( - Peoria Heights,IL)(5)
|
| | | | 伊 | | | | | | 12/31/2014 | | | | | | — | | | | | | 214 | | | | | | 7,952 | | | | | | — | | | | | | — | | | | | | 8,166 | | | | | | 2,007 | | | | ||
殖民地醫療康復中心 - 普林斯頓,伊利諾伊州(5)
|
| | | | 伊 | | | | | | 12/31/2014 | | | | | | — | | | | | | 173 | | | | | | 5,871 | | | | | | — | | | | | | — | | | | | | 6,044 | | | | | | 1,656 | | | | ||
伊利諾伊州斯普林菲爾德的國會醫療康復中心 - (5)
|
| | | | 伊 | | | | | | 12/31/2014 | | | | | | — | | | | | | 603 | | | | | | 21,699 | | | | | | — | | | | | | 26 | | | | | | 22,328 | | | | | | 4,792 | | | | ||
亞利桑那州梅薩市 - Mesa Acuity專科醫院(5)
|
| | | | AZ | | | | | | 1/14/2015 | | | | | | — | | | | | | 1,977 | | | | | | 16,203 | | | | | | — | | | | | | 543 | | | | | | 18,723 | | | | | | 2,713 | | | | ||
太陽城 - 急性專科醫院
AZ |
| | | | AZ | | | | | | 1/14/2015 | | | | | | — | | | | | | 2,329 | | | | | | 15,795 | | | | | | — | | | | | | 279 | | | | | | 18,403 | | | | | | 2,602 | | | | ||
密蘇裏州堪薩斯城 - Shoal Creek阿丁頓廣場,密蘇裏州(7)
|
| | | | 鉬 | | | | | | 2/2/2015 | | | | | | 13,391 | | | | | | 3,723 | | | | | | 22,259 | | | | | | — | | | | | | 383 | | | | | | 26,365 | | | | | | 4,175 | | | |
| | | | | | | | | | | | | | | | | | | | |
初始成本
|
| |
收購後
|
| | | | | | | | | | | | | ||||||||||||||||||
屬性
|
| |
狀態
|
| |
收購
日期 |
| |
的產權負擔
2020年12月31日 |
| |
土地
|
| |
大樓和
改進 |
| |
土地
|
| |
大樓和
改進 |
| |
總金額為
2020年12月31日(1)(2) |
| |
累計
折舊(3)(4) |
| |||||||||||||||||||||||||||
奧羅拉醫療中心 - 綠灣,威斯康星州(5)
|
| | | | 無線 | | | | | | 3/18/2015 | | | | | | — | | | | | | 1,130 | | | | | | 1,678 | | | | | | — | | | | | | — | | | | | | 2,808 | | | | | | 311 | | |
奧羅拉醫療中心-威斯康星州格林維爾(5)
|
| | | | 無線 | | | | | | 3/18/2015 | | | | | | — | | | | | | 259 | | | | | | 958 | | | | | | — | | | | | | — | | | | | | 1,217 | | | | | | 188 | | |
威斯康星州 - 基爾奧羅拉醫療中心(5)
|
| | | | 無線 | | | | | | 3/18/2015 | | | | | | — | | | | | | 676 | | | | | | 2,214 | | | | | | — | | | | | | — | | | | | | 2,890 | | | | | | 367 | | |
威斯康星州普利茅斯奧羅拉醫療中心
|
| | | | 無線 | | | | | | 3/18/2015 | | | | | | 17,038 | | | | | | 2,891 | | | | | | 24,224 | | | | | | — | | | | | | — | | | | | | 27,115 | | | | | | 4,029 | | |
奧羅拉醫療中心-威斯康星州沃特福德(5)
|
| | | | 無線 | | | | | | 3/18/2015 | | | | | | — | | | | | | 590 | | | | | | 6,452 | | | | | | — | | | | | | — | | | | | | 7,042 | | | | | | 1,035 | | |
奧羅拉醫療中心-威斯康星州威斯康星州沃爾瑪(5)
|
| | | | 無線 | | | | | | 3/18/2015 | | | | | | — | | | | | | 1,955 | | | | | | 4,361 | | | | | | — | | | | | | — | | | | | | 6,316 | | | | | | 729 | | |
喬木景觀輔助生活和記憶護理威斯康星州伯靈頓 - (5)
|
| | | | 無線 | | | | | | 3/31/2015 | | | | | | — | | | | | | 367 | | | | | | 7,815 | | | | | | — | | | | | | 44 | | | | | | 8,226 | | | | | | 1,651 | | |
弗吉尼亞州里士滿高級骨科醫療中心 -
|
| | | | 弗吉尼亞州 | | | | | | 4/7/2015 | | | | | | 15,390 | | | | | | 1,523 | | | | | | 19,229 | | | | | | — | | | | | | — | | | | | | 20,752 | | | | | | 2,934 | | |
亞利桑那州固特異棕櫚谷醫療廣場
|
| | | | AZ | | | | | | 4/7/2015 | | | | | | 2,998 | | | | | | 1,890 | | | | | | 4,940 | | | | | | — | | | | | | 228 | | | | | | 7,058 | | | | | | 907 | | |
田納西州羅恩縣 - Harriman醫生廣場
|
| | | | 全氮 | | | | | | 4/27/2015 | | | | | | 6,293 | | | | | | 1,746 | | | | | | 7,842 | | | | | | — | | | | | | 32 | | | | | | 9,620 | | | | | | 1,276 | | |
加州 - 漢福德復臨安息日會健康蕾西醫療廣場
|
| | | | 鈣 | | | | | | 4/29/2015 | | | | | | 11,526 | | | | | | 328 | | | | | | 13,302 | | | | | | — | | | | | | 44 | | | | | | 13,674 | | | | | | 1,925 | | |
亞利桑那州 - 皮奧裏亞I醫療中心
|
| | | | AZ | | | | | | 5/15/2015 | | | | | | 3,085 | | | | | | 807 | | | | | | 1,115 | | | | | | — | | | | | | 513 | | | | | | 2,435 | | | | | | 741 | | |
亞利桑那州皮奧裏亞 - II醫療中心
|
| | | | AZ | | | | | | 5/15/2015 | | | | | | — | | | | | | 945 | | | | | | 1,330 | | | | | | — | | | | | | 5,023 | | | | | | 7,298 | | | | | | 1,125 | | |
皮奧裏亞 - 商業中心
AZ |
| | | | AZ | | | | | | 5/15/2015 | | | | | | 3,254 | | | | | | 959 | | | | | | 1,110 | | | | | | — | | | | | | 635 | | | | | | 2,704 | | | | | | 375 | | |
亞利桑那州 - 皮奧裏亞第三醫療中心
|
| | | | AZ | | | | | | 5/15/2015 | | | | | | 2,137 | | | | | | 673 | | | | | | 1,651 | | | | | | — | | | | | | 811 | | | | | | 3,135 | | | | | | 659 | | |
明日醫療中心 - Morrow,GA
|
| | | | 鎵 | | | | | | 6/24/2015 | | | | | | 4,334 | | | | | | 1,155 | | | | | | 5,674 | | | | | | — | | | | | | 270 | | | | | | 7,099 | | | | | | 909 | | |
科羅拉多州萊克伍德貝爾馬醫療大樓
|
| | | | 公司 | | | | | | 6/29/2015 | | | | | | 3,770 | | | | | | 819 | | | | | | 4,287 | | | | | | — | | | | | | 289 | | | | | | 5,395 | | | | | | 703 | | |
密西西比州諾斯維爾的阿丁頓廣場 - (7)
|
| | | | 米 | | | | | | 6/30/2015 | | | | | | 13,287 | | | | | | 440 | | | | | | 14,975 | | | | | | — | | | | | | 303 | | | | | | 15,718 | | | | | | 2,569 | | |
德克薩斯州康羅醫療藝術和手術中心 - 康羅
|
| | | | 泰克斯 | | | | | | 7/10/2015 | | | | | | 13,221 | | | | | | 1,965 | | | | | | 12,198 | | | | | | — | | | | | | 573 | | | | | | 14,736 | | | | | | 2,071 | | |
亞利桑那州皮奧裏亞V - 醫療中心
|
| | | | AZ | | | | | | 7/10/2015 | | | | | | 2,786 | | | | | | 1,089 | | | | | | 3,200 | | | | | | — | | | | | | 370 | | | | | | 4,659 | | | | | | 562 | | |
德克薩斯州傳統醫療村 - Plano
|
| | | | 泰克斯 | | | | | | 7/10/2015 | | | | | | 23,662 | | | | | | 3,755 | | | | | | 31,097 | | | | | | — | | | | | | 639 | | | | | | 35,491 | | | | | | 4,788 | | |
斯克裏普斯雪松醫療中心-Vista,
CA |
| | | | 鈣 | | | | | | 8/6/2015 | | | | | | 14,983 | | | | | | 1,213 | | | | | | 14,596 | | | | | | — | | | | | | 48 | | | | | | 15,857 | | | | | | 2,052 | | |
新維斯塔健康生活研究所 - Jupiter,FL(11)
|
| | | | 平面 | | | | | | 8/7/2015 | | | | | | — | | | | | | 8,586 | | | | | | 54,051 | | | | | | (1,511) | | | | | | (7,939) | | | | | | 53,187 | | | | | | 1,284 | | |
拉姆齊·伍茲記憶護理-卡達西,WI(5)
|
| | | | 無線 | | | | | | 10/2/2015 | | | | | | — | | | | | | 930 | | | | | | 4,990 | | | | | | — | | | | | | 29 | | | | | | 5,949 | | | | | | 925 | | |
北卡羅來納州東海岸廣場西 - 雪松點
|
| | | | NC | | | | | | 10/15/2015 | | | | | | 5,254 | | | | | | 1,535 | | | | | | 4,803 | | | | | | — | | | | | | 6 | | | | | | 6,344 | | | | | | 696 | | |
東海岸廣場北-莫爾黑德
北卡羅來納州城市 |
| | | | NC | | | | | | 10/15/2015 | | | | | | 3,933 | | | | | | 899 | | | | | | 4,761 | | | | | | — | | | | | | 6 | | | | | | 5,666 | | | | | | 679 | | |
格林維爾東區癌症研究所
SC(5) |
| | | | SC | | | | | | 10/22/2015 | | | | | | — | | | | | | 1,498 | | | | | | 6,637 | | | | | | — | | | | | | 32 | | | | | | 8,167 | | | | | | 960 | | |
賓夕法尼亞州伊利市 - Sassafras醫療樓
|
| | | | 帕 | | | | | | 10/22/2015 | | | | | | 2,315 | | | | | | 928 | | | | | | 4,629 | | | | | | — | | | | | | 3 | | | | | | 5,560 | | | | | | 611 | | |
天湖克拉馬斯醫療診所 - 克拉馬斯瀑布,或(5)
|
| | | | 或 | | | | | | 10/22/2015 | | | | | | — | | | | | | 433 | | | | | | 2,623 | | | | | | — | | | | | | — | | | | | | 3,056 | | | | | | 366 | | |
庭院噴泉 - Gresham,或(5)
|
| | | | 或 | | | | | | 12/1/2015 | | | | | | — | | | | | | 2,476 | | | | | | 50,601 | | | | | | — | | | | | | 881 | | | | | | 53,958 | | | | | | 8,037 | | |
現場修復藝術館 - 全新
萊諾克斯,IL(9) |
| | | | 伊 | | | | | | 12/4/2015 | | | | | | 5,966 | | | | | | — | | | | | | 6,768 | | | | | | — | | | | | | 76 | | | | | | 6,844 | | | | | | 991 | | |
德克薩斯州 - 大陸醫學藝術館
|
| | | | 泰克斯 | | | | | | 12/4/2015 | | | | | | 6,174 | | | | | | 320 | | | | | | 7,923 | | | | | | — | | | | | | 305 | | | | | | 8,548 | | | | | | 1,266 | | |
| | | | | | | | | | | | | | | | | | | | |
初始成本
|
| |
收購後
|
| | | | | | | | | | | | | ||||||||||||||||||
屬性
|
| |
狀態
|
| |
收購
日期 |
| |
的產權負擔
2020年12月31日 |
| |
土地
|
| |
大樓和
改進 |
| |
土地
|
| |
大樓和
改進 |
| |
總金額為
2020年12月31日(1)(2) |
| |
累計
折舊(3)(4) |
| |||||||||||||||||||||||||||
亞特蘭大桃樹 - 上的文藝復興
GA(6) |
| | | | 鎵 | | | | | | 12/15/2015 | | | | | | 50,821 | | | | | | 4,535 | | | | | | 68,895 | | | | | | — | | | | | | 1,751 | | | | | | 75,181 | | | | | | 10,102 | | |
住在阿肯色州科比 - 布萊恩特的狐狸嶺高年級學生
|
| | | | AR | | | | | | 12/29/2015 | | | | | | 7,133 | | | | | | 1,687 | | | | | | 12,936 | | | | | | — | | | | | | 544 | | | | | | 15,167 | | | | | | 2,811 | | |
住在阿肯色州小石城Chenal - 的Fox Ridge老年人
|
| | | | AR | | | | | | 12/29/2015 | | | | | | 16,390 | | | | | | 6,896 | | | | | | 20,579 | | | | | | — | | | | | | 163 | | | | | | 27,638 | | | | | | 3,732 | | |
狐狸嶺北部小石城-北部
小石城,AR(9) |
| | | | AR | | | | | | 12/29/2015 | | | | | | 10,170 | | | | | | — | | | | | | 19,265 | | | | | | — | | | | | | 261 | | | | | | 19,526 | | | | | | 3,199 | | |
德克薩斯州休斯頓賽費爾的秋葉
|
| | | | 泰克斯 | | | | | | 12/31/2015 | | | | | | — | | | | | | 1,225 | | | | | | 11,335 | | | | | | — | | | | | | 59 | | | | | | 12,619 | | | | | | 1,880 | | |
梅爾蘭秋葉-德克薩斯州休斯頓
|
| | | | 泰克斯 | | | | | | 12/31/2015 | | | | | | — | | | | | | 2,033 | | | | | | 13,411 | | | | | | — | | | | | | 21 | | | | | | 15,465 | | | | | | 2,123 | | |
德克薩斯州休斯敦清湖秋葉
|
| | | | 泰克斯 | | | | | | 12/31/2015 | | | | | | — | | | | | | 1,599 | | | | | | 13,194 | | | | | | — | | | | | | 18 | | | | | | 14,811 | | | | | | 2,181 | | |
德克薩斯州 - 森林的秋葉
|
| | | | 泰克斯 | | | | | | 12/31/2015 | | | | | | — | | | | | | 2,413 | | | | | | 9,141 | | | | | | — | | | | | | 20 | | | | | | 11,574 | | | | | | 1,619 | | |
蘭開斯特 - 高沙漠醫療集團醫療辦公樓
CA |
| | | | 鈣 | | | | | | 4/7/2017 | | | | | | 7,480 | | | | | | 1,459 | | | | | | 9,300 | | | | | | — | | | | | | — | | | | | | 10,759 | | | | | | 1,141 | | |
廣州 - 北區醫院
GA |
| | | | 鎵 | | | | | | 7/13/2017 | | | | | | 8,014 | | | | | | 3,408 | | | | | | 8,191 | | | | | | — | | | | | | 40 | | | | | | 11,639 | | | | | | 784 | | |
西密歇根外科中心-大
急流,MI(5) |
| | | | 米 | | | | | | 8/18/2017 | | | | | | — | | | | | | 258 | | | | | | 5,677 | | | | | | — | | | | | | — | | | | | | 5,935 | | | | | | 502 | | |
山茶花步行輔助生活和記憶護理 - Evans,GA(6)
|
| | | | 鎵 | | | | | | 9/28/2017 | | | | | | 12,563 | | | | | | 1,854 | | | | | | 17,372 | | | | | | — | | | | | | 822 | | | | | | 20,048 | | | | | | 2,001 | | |
伊利諾伊州柯林斯維爾-柯林斯維爾的錫達赫斯特(5)(8)
|
| | | | 伊 | | | | | | 12/22/2017 | | | | | | — | | | | | | 1,228 | | | | | | 8,652 | | | | | | — | | | | | | 113 | | | | | | 9,993 | | | | | | 819 | | |
阿卡迪亞灣輔助生活-肯塔基州里士滿(5)(8)
|
| | | | 基伊 | | | | | | 12/22/2017 | | | | | | — | | | | | | 481 | | | | | | 3,923 | | | | | | — | | | | | | 63 | | | | | | 4,467 | | | | | | 420 | | |
博蒙特醫療中心-沃倫,
MI(5)(8) |
| | | | 米 | | | | | | 12/22/2017 | | | | | | — | | | | | | 1,078 | | | | | | 9,525 | | | | | | — | | | | | | 19 | | | | | | 10,622 | | | | | | 796 | | |
達維塔透析 - 哈德森,
FL(5)(8) |
| | | | 平面 | | | | | | 12/22/2017 | | | | | | — | | | | | | 226 | | | | | | 1,979 | | | | | | — | | | | | | — | | | | | | 2,205 | | | | | | 160 | | |
達維塔灣微風透析中心 - Largo,FL(5)(8)
|
| | | | 平面 | | | | | | 12/22/2017 | | | | | | — | | | | | | 399 | | | | | | 896 | | | | | | — | | | | | | — | | | | | | 1,295 | | | | | | 87 | | |
格林菲爾德醫療廣場 - Gilbert,AZ(5)(8)
|
| | | | AZ | | | | | | 12/22/2017 | | | | | | — | | | | | | 1,476 | | | | | | 4,144 | | | | | | — | | | | | | 48 | | | | | | 5,668 | | | | | | 357 | | |
RAI關懷中心 - Clearwater,FL(5)(8)
|
| | | | 平面 | | | | | | 12/22/2017 | | | | | | — | | | | | | 624 | | | | | | 3,156 | | | | | | — | | | | | | — | | | | | | 3,780 | | | | | | 252 | | |
伊利諾伊州癌症護理中心 - Galesburg,IL(5)(8)
|
| | | | 伊 | | | | | | 12/22/2017 | | | | | | — | | | | | | 290 | | | | | | 2,457 | | | | | | — | | | | | | — | | | | | | 2,747 | | | | | | 221 | | |
UnityPoint診所 - Muscatine,IA(5)(8)
|
| | | | IA | | | | | | 12/22/2017 | | | | | | — | | | | | | 570 | | | | | | 4,541 | | | | | | — | | | | | | 2 | | | | | | 5,113 | | | | | | 389 | | |
李紀念衞生系統門診中心-
堡壘邁爾斯(5)(8) |
| | | | 平面 | | | | | | 12/22/2017 | | | | | | — | | | | | | 439 | | | | | | 4,374 | | | | | | — | | | | | | 363 | | | | | | 5,176 | | | | | | 369 | | |
迪凱特醫療辦公樓-GA迪凱特(5)(8)(9)
|
| | | | 鎵 | | | | | | 12/22/2017 | | | | | | — | | | | | | 695 | | | | | | 3,273 | | | | | | — | | | | | | — | | | | | | 3,968 | | | | | | 295 | | |
伊利諾伊州麥迪遜醫療廣場 - Joliet,IL(5)(8)(9)
|
| | | | 伊 | | | | | | 12/22/2017 | | | | | | — | | | | | | — | | | | | | 16,855 | | | | | | — | | | | | | 37 | | | | | | 16,892 | | | | | | 1,267 | | |
伍德萊克辦公中心-伍德伯裏,
MN(8) |
| | | | 錳 | | | | | | 12/22/2017 | | | | | | 8,638 | | | | | | 1,017 | | | | | | 10,688 | | | | | | — | | | | | | 1,297 | | | | | | 13,002 | | | | | | 873 | | |
羅克沃爾醫療廣場-羅克沃爾,德克薩斯州(5)(8)
|
| | | | 錳 | | | | | | 12/22/2017 | | | | | | — | | | | | | 1,097 | | | | | | 4,582 | | | | | | — | | | | | | 182 | | | | | | 5,861 | | | | | | 403 | | |
大都會健康七葉眼健康中心 - 克利夫蘭,俄亥俄州(5)(8)
|
| | | | 噢 | | | | | | 12/22/2017 | | | | | | — | | | | | | 389 | | | | | | 4,367 | | | | | | — | | | | | | 5 | | | | | | 4,761 | | | | | | 347 | | |
UnityPoint診所 - Moline,
IL(5)(8) |
| | | | 伊 | | | | | | 12/22/2017 | | | | | | — | | | | | | 396 | | | | | | 2,880 | | | | | | — | | | | | | 1 | | | | | | 3,277 | | | | | | 246 | | |
| | | | | | | | | | | | | | | | | | | | |
初始成本
|
| |
收購後
|
| | | | | | | | | | | | | ||||||||||||||||||
屬性
|
| |
狀態
|
| |
收購
日期 |
| |
的產權負擔
2020年12月31日 |
| |
土地
|
| |
大樓和
改進 |
| |
土地
|
| |
大樓和
改進 |
| |
總金額為
2020年12月31日(1)(2) |
| |
累計
折舊(3)(4) |
| |||||||||||||||||||||||||||
退伍軍人事務部門診 - Galesberg,IL(5)(8)
|
| | | | 伊 | | | | | | 12/22/2017 | | | | | | — | | | | | | 359 | | | | | | 1,852 | | | | | | — | | | | | | — | | | | | | 2,211 | | | | | | 181 | | |
菲利普專業中心-勞倫斯維爾,GA(8)
|
| | | | 鎵 | | | | | | 12/22/2017 | | | | | | 5,780 | | | | | | 1,285 | | | | | | 6,714 | | | | | | — | | | | | | 169 | | | | | | 8,168 | | | | | | 577 | | |
德克薩斯兒童醫院-休斯頓
TX(5) |
| | | | 泰克斯 | | | | | | 3/5/2018 | | | | | | — | | | | | | 1,368 | | | | | | 4,428 | | | | | | — | | | | | | 116 | | | | | | 5,912 | | | | | | 484 | | |
佛羅裏達醫療中心-坦帕市
FL(5) |
| | | | 平面 | | | | | | 3/29/2018 | | | | | | — | | | | | | 586 | | | | | | 1,902 | | | | | | — | | | | | | — | | | | | | 2,488 | | | | | | 215 | | |
佛羅裏達州坦帕市佛羅裏達醫學院薩默塞特-坦帕市(FL)(5)
|
| | | | 平面 | | | | | | 3/29/2018 | | | | | | — | | | | | | 61 | | | | | | 1,366 | | | | | | — | | | | | | — | | | | | | 1,427 | | | | | | 134 | | |
佛羅裏達醫療坦帕棕櫚樹 - Tampa,FL(5)
|
| | | | 平面 | | | | | | 3/29/2018 | | | | | | — | | | | | | 141 | | | | | | 1,402 | | | | | | — | | | | | | — | | | | | | 1,543 | | | | | | 143 | | |
佛羅裏達醫學衞斯理教堂-坦帕市,FL(5)
|
| | | | 平面 | | | | | | 3/29/2018 | | | | | | — | | | | | | 485 | | | | | | 1,987 | | | | | | — | | | | | | — | | | | | | 2,472 | | | | | | 228 | | |
威斯康星州密爾沃基奧羅拉健康中心 - (5)
|
| | | | 無線 | | | | | | 4/17/2018 | | | | | | — | | | | | | 1,014 | | | | | | 4,041 | | | | | | — | | | | | | — | | | | | | 5,055 | | | | | | 528 | | |
血管外科協會-佛羅裏達州塔拉哈西(FL)(5)
|
| | | | 平面 | | | | | | 5/11/2018 | | | | | | — | | | | | | 902 | | | | | | 5,383 | | | | | | — | | | | | | — | | | | | | 6,285 | | | | | | 554 | | |
密西西比州格倫代爾暴徒 - Farmington Hills,MI(5)
|
| | | | 米 | | | | | | 8/28/2018 | | | | | | — | | | | | | 504 | | | | | | 12,332 | | | | | | — | | | | | | — | | | | | | 12,836 | | | | | | 904 | | |
密西西比州市華盛頓暴徒-華盛頓鎮克里坦頓(5)
|
| | | | 米 | | | | | | 9/12/2018 | | | | | | — | | | | | | 640 | | | | | | 4,090 | | | | | | — | | | | | | 43 | | | | | | 4,773 | | | | | | 351 | | |
Crittenton Sterling Heights暴徒-MI的Sterling Heights(5)
|
| | | | 米 | | | | | | 9/12/2018 | | | | | | — | | | | | | 1,398 | | | | | | 2,695 | | | | | | — | | | | | | 181 | | | | | | 4,274 | | | | | | 280 | | |
極光暴徒倡導者 - Elkhorn,WI(5)
|
| | | | 無線 | | | | | | 9/24/2018 | | | | | | — | | | | | | 181 | | | | | | 9,452 | | | | | | — | | | | | | — | | | | | | 9,633 | | | | | | 762 | | |
賓夕法尼亞州萊穆因的肺部和重症監護
|
| | | | 帕 | | | | | | 11/13/2018 | | | | | | 4,271 | | | | | | 621 | | | | | | 3,805 | | | | | | — | | | | | | — | | | | | | 4,426 | | | | | | 442 | | |
尊貴的Emerus藍鑽石-LAS
內華達州拉斯維加斯 |
| | | | NV | | | | | | 11/15/2018 | | | | | | 13,966 | | | | | | 2,182 | | | | | | 16,594 | | | | | | — | | | | | | — | | | | | | 18,776 | | | | | | 969 | | |
內華達州拉斯維加斯北部的Dignity Emerus Craig Rd -
|
| | | | NV | | | | | | 11/15/2018 | | | | | | 18,780 | | | | | | 3,807 | | | | | | 22,803 | | | | | | — | | | | | | — | | | | | | 26,610 | | | | | | 1,344 | | |
綠地暴徒 - 綠地,
WI |
| | | | 無線 | | | | | | 1/17/2019 | | | | | | 7,526 | | | | | | 1,552 | | | | | | 8,333 | | | | | | — | | | | | | 225 | | | | | | 10,110 | | | | | | 757 | | |
密爾沃基暴徒 - 南密爾沃基
WI |
| | | | 無線 | | | | | | 1/17/2019 | | | | | | 4,136 | | | | | | 410 | | | | | | 5,041 | | | | | | — | | | | | | — | | | | | | 5,451 | | | | | | 278 | | |
威斯康星州聖弗朗西斯WI暴徒 - St.Francis
|
| | | | 無線 | | | | | | 1/17/2019 | | | | | | 9,085 | | | | | | 865 | | | | | | 11,355 | | | | | | — | | | | | | 159 | | | | | | 12,379 | | | | | | 733 | | |
蘭開斯特醫療藝術暴徒-賓夕法尼亞州蘭開斯特市(5)
|
| | | | 帕 | | | | | | 6/20/2019 | | | | | | — | | | | | | 85 | | | | | | 4,417 | | | | | | — | | | | | | — | | | | | | 4,502 | | | | | | 346 | | |
賓夕法尼亞州約克市 - 婦女保健團體暴徒(5)
|
| | | | 帕 | | | | | | 6/21/2019 | | | | | | — | | | | | | 624 | | | | | | 2,161 | | | | | | — | | | | | | — | | | | | | 2,785 | | | | | | 281 | | |
先鋒脊柱運動-北安普敦,
MA(5) |
| | | | 體量 | | | | | | 7/22/2019 | | | | | | — | | | | | | 435 | | | | | | 1,858 | | | | | | — | | | | | | — | | | | | | 2,293 | | | | | | 75 | | |
先鋒脊柱運動 - Springfield,馬薩諸塞州(5)
|
| | | | 體量 | | | | | | 7/22/2019 | | | | | | — | | | | | | 333 | | | | | | 2,530 | | | | | | — | | | | | | — | | | | | | 2,863 | | | | | | 107 | | |
先鋒脊柱運動 - 西斯普林菲爾德,馬薩諸塞州(5)
|
| | | | 體量 | | | | | | 7/22/2019 | | | | | | — | | | | | | 374 | | | | | | 4,295 | | | | | | — | | | | | | — | | | | | | 4,669 | | | | | | 176 | | |
Felita Vida - EsCondido,
CA(5) |
| | | | 鈣 | | | | | | 9/3/2019 | | | | | | — | | | | | | 1,677 | | | | | | 28,953 | | | | | | — | | | | | | 17 | | | | | | 30,647 | | | | | | 1,098 | | |
伊利諾伊州愛德華茲維爾-愛德華茲維爾的錫達赫斯特
|
| | | | 伊 | | | | | | 1/10/2020 | | | | | | — | | | | | | 321 | | | | | | 9,032 | | | | | | — | | | | | | — | | | | | | 9,353 | | | | | | 262 | | |
賓夕法尼亞州哈里斯堡,UMPC託馬斯爵士法院,(5)
|
| | | | 帕 | | | | | | 1/17/2020 | | | | | | — | | | | | | 745 | | | | | | 6,272 | | | | | | — | | | | | | — | | | | | | 7,017 | | | | | | 157 | | |
賓夕法尼亞州MECHANICSURG UMPC Fisher路(5)
|
| | | | 帕 | | | | | | 1/17/2020 | | | | | | — | | | | | | 747 | | | | | | 3,844 | | | | | | — | | | | | | — | | | | | | 4,591 | | | | | | 105 | | |
瑞典籍美國暴徒 - Roscoe,IL(5)
|
| | | | 伊 | | | | | | 1/22/2020 | | | | | | — | | | | | | 599 | | | | | | 5,862 | | | | | | — | | | | | | — | | | | | | 6,461 | | | | | | 185 | | |
| | | | | | | | | | | | | | | | | | | | |
初始成本
|
| |
收購後
|
| | | | | | | | | | | | | ||||||||||||||||||
屬性
|
| |
狀態
|
| |
收購
日期 |
| |
的產權負擔
2020年12月31日 |
| |
土地
|
| |
大樓和
改進 |
| |
土地
|
| |
大樓和
改進 |
| |
總金額為
2020年12月31日(1)(2) |
| |
累計
折舊(3)(4) |
| |||||||||||||||||||||||||||
伊利諾伊州斯巴達 - 斯巴達的錫達赫斯特(5)
|
| | | | 伊 | | | | | | 1/31/2020 | | | | | | — | | | | | | 381 | | | | | | 13,807 | | | | | | — | | | | | | 22 | | | | | | 14,210 | | | | | | 405 | | |
UMPC商會山-哈里斯堡,
PA(5) |
| | | | 帕 | | | | | | 2/3/2020 | | | | | | — | | | | | | 498 | | | | | | 4,238 | | | | | | — | | | | | | — | | | | | | 4,736 | | | | | | 103 | | |
夏洛 - 夏洛的錫達赫斯特,
IL |
| | | | 伊 | | | | | | 3/13/2020 | | | | | | 13,684 | | | | | | 376 | | | | | | 28,299 | | | | | | — | | | | | | 14 | | | | | | 28,689 | | | | | | 612 | | |
那不勒斯記憶護理-那不勒斯,FL(5)
|
| | | | 平面 | | | | | | 3/20/2020 | | | | | | — | | | | | | 3,231 | | | | | | 17,112 | | | | | | — | | | | | | — | | | | | | 20,343 | | | | | | 356 | | |
馬戲團暴徒 - 馬戲團,
OH(5) |
| | | | 噢 | | | | | | 12/7/2020 | | | | | | — | | | | | | 765 | | | | | | 4,011 | | | | | | — | | | | | | — | | | | | | 4,776 | | | | | | 9 | | |
合計 | | | | | | | | | | | | | | | | $ | 905,536 | | | | | $ | 214,160 | | | | | $ | 2,098,361 | | | | | $ | (1,509) | | | | | $ | 34,696 | | | | | $ | 2,345,708 | | | | | $ | 328,095 | | |
|
|
B.萊利證券
|
| |
國家證券公司
|
| |
詹尼、蒙哥馬利和斯科特
|
|
| 拉登堡和塔爾曼 | | | | | |
威廉·布萊爾
|
|