XML 20 R13.htm IDEA: XBRL DOCUMENT v3.24.2.u1
REAL ESTATE INVESTMENTS, NET AND INTANGIBLE ASSETS AND LIABILITIES, NET
6 Months Ended
Jun. 30, 2024
Real Estate [Abstract]  
REAL ESTATE INVESTMENTS, NET AND INTANGIBLE ASSETS AND LIABILITIES, NET

NOTE 4 – REAL ESTATE INVESTMENTS, NET AND INTANGIBLE ASSETS AND LIABILITIES, NET

Real Estate Investments, Net

Real estate investments, net, which consist of land, buildings and improvements leased to others subject to net operating leases and those utilized in the operations of Kerrow Restaurant Operating Business are summarized as follows:

 

(In thousands)

 

June 30,
2024

 

 

December 31,
2023

 

Land

 

$

1,264,216

 

 

$

1,240,865

 

Buildings and improvements

 

 

1,608,505

 

 

 

1,572,590

 

Equipment

 

 

136,039

 

 

 

135,966

 

Total gross real estate investments

 

 

3,008,760

 

 

 

2,949,421

 

Less: Accumulated depreciation

 

 

(757,054

)

 

 

(738,946

)

Total real estate investments, net

 

 

2,251,706

 

 

 

2,210,475

 

Intangible lease assets, net

 

 

114,087

 

 

 

118,027

 

Total Real Estate Investments and Intangible Lease Assets, Net

 

$

2,365,793

 

 

$

2,328,502

 

 

During the six months ended June 30, 2024, the Company invested $63.8 million, including transaction costs, in 21 properties located in thirteen states, and allocated the investment as follows: $23.4 million to land, $35.9 million to buildings and improvements, and $4.5 million to intangible assets. There was no contingent consideration associated with these acquisitions. These properties are 100% occupied under net leases, with a weighted average remaining lease term of 12.2 years as of June 30, 2024. During the six months ended June 30, 2024, no properties were sold.

During the six months ended June 30, 2023, the Company invested $195.0 million, including transaction costs, in 59 properties located in twenty-four states, and allocated the investment as follows: $70.7 million to land, $105.1 million to buildings and improvements and $19.2 million to intangible assets. There was no contingent consideration associated with these acquisitions. These properties were 100% occupied under net leases, with a weighted average remaining lease term of 12.1 years as of June 30, 2023. During the six months ended June 30, 2023, the Company sold four properties with a combined net book value of $11.0 million for a realized gain of $1.7 million.

During the six months ended June 30, 2023, the Company exercised its option to purchase one of the properties where the Company was the lessee under the ground lease. This lease was previously accounted for as a finance lease. This purchase resulted in an increase in land and corresponding decrease in finance lease right-of-use assets of $2.3 million.

Intangible Lease Assets and Liabilities, Net

Acquired in-place lease intangibles are amortized over the remaining lease term as depreciation and amortization expense. Above-market and below-market leases are amortized over the initial term of the respective leases as an adjustment to rental revenue. Lease incentives are amortized over the initial term of the respective leases as an adjustment to rental revenue. Intangible lease liabilities are included in Other liabilities in our Consolidated Balance Sheets.

The following tables detail intangible lease assets and liabilities.

(In thousands)

 

June 30,
2024

 

 

December 31,
2023

 

Acquired in-place lease intangibles

 

$

141,225

 

 

$

136,940

 

Above-market leases

 

 

13,821

 

 

 

13,821

 

Finance leases - right of use asset (1)

 

 

14,040

 

 

 

14,040

 

Lease incentives

 

 

9,603

 

 

 

8,224

 

Tenant improvements intangibles

 

 

3,605

 

 

 

3,605

 

Direct lease costs

 

 

547

 

 

 

360

 

Total

 

 

182,841

 

 

 

176,990

 

Less: Accumulated amortization

 

 

(68,754

)

 

 

(58,963

)

Intangible Lease Assets, Net

 

$

114,087

 

 

$

118,027

 

 

(1)
See Note 5 - Leases for additional information on finance leases - right of use assets.

(In thousands)

 

June 30,
2024

 

 

December 31,
2023

 

Below-market leases

 

$

2,610

 

 

$

2,610

 

Less: Accumulated amortization

 

 

(1,518

)

 

 

(1,414

)

Intangible Lease Liabilities, Net

 

$

1,092

 

 

$

1,196

 

 

The value of acquired in-place leases amortized and included in depreciation and amortization expense was $4.2 million and $4.0 million for the three months ended June 30, 2024 and 2023, respectively, and $8.6 million and $7.9 million for the six months ended June 30, 2024 and 2023, respectively. The value of above-market and below-market leases amortized as an adjustment to revenue was $292 thousand and $338 thousand for the three months ended June 30, 2024 and 2023, respectively, and $599 thousand and $692 thousand for the six months ended June 30, 2024 and 2023, respectively. For the three months ended June 30, 2024 and 2023, lease incentive amortization was $195 thousand and $146 thousand, respectively, and $431 thousand and $281 thousand for the six months ended June 30, 2024 and 2023, respectively.

At June 30, 2024, the total weighted average amortization period remaining for our intangible lease assets and liabilities was 8.5 years, and the individual weighted average amortization period remaining for acquired in-place lease intangibles, above-market leases, below-market leases, lease incentives, and tenant improvement intangible was 8.1 years, 6.4 years, 10.1 years, 11.3 years, and 14.7 years, respectively.

Amortization of Lease Intangibles

The following table presents the estimated impact during the next five years and thereafter related to the amortization of in-place lease intangibles, and above-market and below-market lease intangibles for properties held for investment.

 

(In thousands)

 

June 30,

 

2024 (Six Months)

 

$

8,714

 

2025

 

 

15,528

 

2026

 

 

13,753

 

2027

 

 

11,372

 

2028

 

 

8,957

 

Thereafter

 

 

32,953

 

Total Future Amortization

 

$

91,277