XML 36 R28.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
INVESTMENT IN REAL ESTATE (Tables)
12 Months Ended
Dec. 31, 2019
Real Estate [Abstract]  
Schedule of Real Estate Properties
As of December 31, 2019 and 2018, the Company’s investment in real estate properties consisted of 45 and 13 industrial buildings, respectively.
 
 
As of December 31,
(in thousands)
 
2019
 
2018
Land
 
$
261,620

 
$
91,087

Building and improvements
 
564,669

 
188,872

Intangible lease assets
 
77,294

 
24,492

Construction in progress
 
1,126

 
476

Investment in real estate properties
 
904,709

 
304,927

Less accumulated depreciation and amortization
 
(25,988
)
 
(3,556
)
Net investment in real estate properties
 
$
878,721

 
$
301,371

Intangible Lease Assets And Liabilities
Intangible lease assets and liabilities as of December 31, 2019 and 2018 included the following:
 
 
As of December 31, 2019
 
As of December 31, 2018
(in thousands)
 
Gross
 
Accumulated Amortization
 
Net
 
Gross
 
Accumulated Amortization
 
Net
Intangible lease assets (1)
 
$
75,787

 
$
(11,734
)
 
$
64,053

 
$
24,245

 
$
(1,450
)
 
$
22,795

Above-market lease assets (1)
 
1,507

 
(211
)
 
1,296

 
247

 
(15
)
 
232

Below-market lease liabilities (2)
 
(13,199
)
 
2,494

 
(10,705
)
 
(4,042
)
 
582

 
(3,460
)
 
(1)
Included in net investment in real estate properties on the consolidated balance sheets.
(2)
Included in other liabilities on the consolidated balance sheets.
Estimated Net Amortization of Intangible Lease Assets and Liabilities
The following table details the estimated net amortization of such intangible lease assets and liabilities, as of December 31, 2019, for the next five years and thereafter:
 
 
Estimated Net Amortization
(in thousands)
 
Intangible
Lease Assets
 
Above-Market
Lease Assets
 
Below-Market
Lease Liabilities
Year 1
 
$
16,482

 
$
341

 
$
2,819

Year 2
 
14,086

 
314

 
2,351

Year 3
 
10,467

 
261

 
1,696

Year 4
 
7,440

 
192

 
979

Year 5
 
4,678

 
50

 
671

Thereafter
 
10,900

 
138

 
2,189

Total
 
$
64,053

 
$
1,296

 
$
10,705

Future Minimum Rents
Future minimum base rental payments, which equal the cash basis of monthly contractual rent, owed to the Company from its customers under the terms of non-cancelable operating leases in effect as of December 31, 2019 and 2018, excluding rental revenues from the potential renewal or replacement of existing leases, were as follows for the next five years and thereafter:
 
 
As of December 31,
(in thousands)
 
2019
 
2018
Year 1
 
$
45,233

 
$
14,354

Year 2
 
44,013

 
14,877

Year 3
 
38,125

 
14,567

Year 4
 
30,902

 
12,756

Year 5
 
22,158

 
10,834

Thereafter
 
56,822

 
21,378

Total
 
$
237,253

 
$
88,766

Rental Revenue And Depreciation And Amortization Expense
The following table summarizes straight-line rent adjustments, amortization recognized as an increase (decrease) to rental revenues from above-and below-market lease assets and liabilities, and real estate-related depreciation and amortization expense:
 
 
For the Year Ended December 31,
(in thousands)
 
2019
 
2018
 
2017
Increase (Decrease) to Rental Revenue:
 
 
 
 
 
 
Straight-line rent adjustments
 
$
2,703

 
$
1,106

 
$

Above-market lease amortization
 
(196
)
 
(15
)
 

Below-market lease amortization
 
1,913

 
582

 

Real Estate-Related Depreciation and Amortization:
 
 
 
 
 
 
Depreciation expense
 
$
11,952

 
$
2,091

 
$

Intangible lease asset amortization
 
10,284

 
1,450