XML 24 R14.htm IDEA: XBRL DOCUMENT v3.25.0.1
Real Estate and Intangibles
12 Months Ended
Dec. 31, 2024
Real Estate [Abstract]  
Real Estate and Intangibles

3. Real Estate and Intangibles

Acquisitions

During the year ended December 31, 2024, we acquired nine operating properties in asset acquisitions, ICE – Dallas, HSI – Orlando, ICE – Orlando, Northrop Grumman – Dayton, Northrop Grumman – Aurora, IRS – Ogden, and a three building portfolio in Cary, NC, for an aggregate purchase price of $184.9 million. During the year ended December 31, 2023, we acquired three operating properties in asset acquisitions, CA – Anaheim, DHS – Atlanta and JUD – Newport News, for an aggregate purchase price of $63.1 million.

We allocated the aggregate purchase price of these acquisitions based on the estimated fair values of the acquired assets and assumed liabilities as follows (amounts in thousands):

 

 

 

 

 

 

 

 

 

December 31, 2024

 

 

December 31, 2023

 

Real estate

 

 

 

 

 

 

Land

 

$

41,591

 

 

$

8,407

 

Building

 

 

104,618

 

 

 

37,328

 

Acquired tenant improvements

 

 

9,794

 

 

 

4,283

 

Total real estate

 

 

156,003

 

 

 

50,018

 

Intangible assets

 

 

 

 

 

 

In-place leases

 

 

24,552

 

 

 

9,538

 

Acquired leasing commissions

 

 

9,842

 

 

 

3,919

 

Total intangible assets

 

 

34,394

 

 

 

13,457

 

Intangible liabilities

 

 

 

 

 

 

Below-market leases

 

 

(5,469

)

 

 

 

Total intangible liabilities

 

 

(5,469

)

 

 

 

Prepaid expenses and other assets

 

 

 

 

 

 

Contingent consideration

 

 

 

 

 

41

 

Accounts payable, accrued expenses and other liabilities

 

 

 

 

 

 

Contingent consideration

 

 

 

 

 

(388

)

Purchase price

 

 

184,928

 

 

 

63,128

 

In addition to the above operating property activity, we acquired one land parcel for development, JUD – Flagstaff, during the year ended December 31, 2024.

No debt was assumed on acquisitions made during the years ended December 31, 2024 and 2023. The intangible assets and liabilities of the acquired operating properties have an aggregate weighted average amortization period of 9.12 years and 10.46 as of December 31, 2024 and 2023, respectively.

During the year ended December 31, 2024, we included $7.2 million of revenues and $2.9 million of net income in our Consolidated Statement of Operations related to the operating properties acquired. Additionally, we incurred $1.9 million of acquisition-related costs primarily consisting of internal costs associated with the property acquisitions.

During the year ended December 31, 2023, we included $1.5 million of revenues and $0.4 million of net income in our Consolidated Statement of Operations related to the operating properties acquired. Additionally, we incurred $1.7 million of acquisition-related costs primarily consisting of internal costs associated with the property acquisitions.

Dispositions

In July 2024, we entered into an agreement to sell a land parcel located in Lincoln, Nebraska for $2.3 million. The land parcel had a carrying value of $2.0 million. On October 3, 2024, we sold the land parcel for a gross sales price of $2.3 million and we recognized a gain on the sale of approximately $0.2 million for the year ended December 31, 2024.

No operating properties were disposed of during the year ended December 31, 2023.

Consolidated Real Estate and Intangibles

Real estate and intangibles on our consolidated balance sheets consisted of the following (amounts in thousands):

 

 

December 31, 2024

 

 

December 31, 2023

 

Real estate properties, net

 

 

 

 

 

 

Land

 

$

267,543

 

 

$

221,999

 

Building

 

 

2,490,330

 

 

 

2,349,846

 

Acquired tenant improvements

 

 

94,894

 

 

 

85,949

 

Construction in progress

 

 

184,512

 

 

 

52,426

 

Accumulated depreciation

 

 

(465,184

)

 

 

(391,077

)

Total Real estate properties, net

 

$

2,572,095

 

 

$

2,319,143

 

Intangible assets, net

 

 

 

 

 

 

In-place leases

 

 

302,302

 

 

 

280,604

 

Acquired leasing commissions

 

 

81,915

 

 

 

72,560

 

Above market leases

 

 

14,620

 

 

 

14,620

 

Payment in lieu of taxes

 

 

6,394

 

 

 

6,394

 

Accumulated amortization

 

 

(243,806

)

 

 

(225,725

)

Total Intangible assets, net

 

$

161,425

 

 

$

148,453

 

Intangible liabilities, net

 

 

 

 

 

 

Below market leases

 

 

(77,029

)

 

 

(72,037

)

Accumulated amortization

 

 

62,144

 

 

 

59,557

 

Total Intangible liabilities, net

 

$

(14,885

)

 

$

(12,480

)

During the third quarter of 2022, we recognized an impairment loss totaling approximately $5.5 million for its ICE – Otay property and reduced its carrying value to its estimated fair value, which declined due to changes in expected cash flows related to the tenant’s lease expiration in 2022. ICE – Otay is a 47,919 rentable square foot office building located in San Diego, California. See Note 8 for additional information.

Amortization of intangible assets within Depreciation and amortization expense was $20.3 million, $21.1 million and $25.7 million for the years ended December 31, 2024, 2023 and 2022, respectively.

The projected amortization of total intangible assets and intangible liabilities as of December 31, 2024 are as follows (amounts in thousands):

 

 

Total

 

Intangible assets

 

 

 

2025

 

$

21,499

 

2026

 

 

20,380

 

2027

 

 

18,453

 

2028

 

 

15,589

 

2029

 

 

12,342

 

Thereafter

 

 

73,162

 

 

 

$

161,425

 

Intangible liabilities

 

 

 

2025

 

$

(2,931

)

2026

 

 

(2,693

)

2027

 

 

(2,469

)

2028

 

 

(1,924

)

2029

 

 

(1,238

)

Thereafter

 

 

(3,630

)

 

 

$

(14,885

)

 

The following table summarizes the scheduled amortization of our acquired above- and below-market lease intangibles for each of the five succeeding years as of December 31, 2024 (amounts in thousands):

 

 

Acquired Above-Market Lease Intangibles

 

 

Acquired Below-Market Lease Intangibles

 

2025

 

$

1,097

 

 

$

(2,931

)

2026

 

 

1,096

 

 

 

(2,693

)

2027

 

 

1,096

 

 

 

(2,469

)

2028

 

 

725

 

 

 

(1,924

)

2029

 

 

193

 

 

 

(1,238

)

Thereafter

 

 

641

 

 

 

(3,631

)

Above-market lease amortization reduces Rental income on our Consolidated Statements of Operations and below-market lease amortization increases Rental income on our Consolidated Statements of Operations. Amortization of above- and below-market lease intangibles increased Rental income by $1.9 million, $2.7 million and $3.1 million for the years ended December 31, 2024, 2023 and 2022, respectively.