XML 40 R30.htm IDEA: XBRL DOCUMENT v3.22.2.2
Acquisitions and Dispositions (Tables)
 9 Months Ended
Sep. 30, 2022
Real Estate [Abstract]  
Schedule of Operating Properties Acquired All store acquisitions are considered asset acquisitions under ASU 2017-01, "Business Combinations (Topic 805): Clarifying the Definition of a Business."
Total
QuarterNumber of StoresCash PaidFinance Lease LiabilityInvestments in Real Estate VenturesNet Liabilities/ (Assets) AssumedValue of Equity IssuedReal estate assets
Q3 2022118$639,071 $— $338 $(2,291)$125,000 $762,118 
Q2 202215220,933 6,823 — 811 — 228,567 
Q1 202214185,910 — 747 274 40,965 227,896 
Total 2022147$1,045,914 $6,823 $1,085 $(1,206)$165,965 $1,218,581 
Q3 202112$185,497 $348 $— $747 $— $186,592 
Q2 202115190,729 — 2,673 381 — 193,783 
Q1 20219148,940 — — 2,944 — 151,884 
Total 202136$525,166 $348 $2,673 $4,072 $— $532,259 
Reconciliation of Purchase Price
The following table summarizes the total consideration transferred to acquire Bargold:

Total cash paid by the company$157,302 
Fair value of Series D Units issued16,000 
Fair value of OP Units issued6,000 
Total consideration transferred$179,302 
Fair Values of Assets Acquired and Liabilities Assumed
The following table summarizes the preliminary estimated fair values of the assets acquired and liabilities assumed at the acquisition date.
Cash and cash equivalents$175 
Fixed assets6,411 
Developed technology500 
Trademarks500 
Customer relationships1,870 
Other assets125 
Accounts payables and accrued liabilities assumed(1,090)
Nets asset acquired8,491 
Goodwill170,811 
Total assets acquired$179,302 
Revenues and Earnings of Acquired Company
The following table summarizes the revenues and earnings related to Bargold since the acquisition date of June 1, 2022, which are included in the Company's consolidated statement of operations for the nine months ended September 30, 2022:
Total revenues$5,389 
Net income from operations$1,773 
The following pro forma financial information is based on the combined historical financial statements of the Company and Bargold, however, only includes revenue and presents the Company's results as if the acquisition had occurred on January 1, 2021. Net income was excluded as it was impracticable to report expenses due to the lack of historical accrual basis accounting.
For the Nine Months Ended September 30, 2022For the Year Ended December 31, 2021
Pro FormaPro Forma
Total revenues$1,424,098 $1,592,021