XML 107 R91.htm IDEA: XBRL DOCUMENT v3.25.0.1
SEGMENTS - Income by Segment (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Revenues:      
Operations revenue $ 30,939 $ 30,725 $ 29,583
Total revenues 268,073 250,606 223,194
Reconciliation to Segment net income:      
Realized gain on sale, net 0 2,341 8,139
Income tax (expense) benefit (308) (130) (237)
Net income 100,595 95,462 97,908
Real Estate Operations      
Revenues:      
Total revenues 236,264 217,276 190,236
Reconciliation to Segment net income:      
Net income 100,454 94,939 97,733
Restaurant Operations      
Revenues:      
Total revenues 30,939 30,725 29,583
Reconciliation to Segment net income:      
Net income 141 523 175
Operating Segments | Real Estate Operations      
Revenues:      
Total revenues 236,264 217,276 190,236
Operating expenses:      
Interest expense 46,634 42,295 34,301
Other segment items, net 27,723 27,267 22,718
(AFFO) 161,907 147,714 133,217
Reconciliation to Segment net income:      
Depreciation and amortization (53,607) (49,996) (40,762)
Realized gain on sale, net 0 2,341 8,139
Stock-based compensation (6,987) (6,271) (4,978)
Straight-line rent 3,810 5,523 6,372
Non-cash amortization of deferred financing costs (2,597) (2,311) (2,104)
Other non-cash revenue adjustments (2,072) (2,061) (2,151)
Net income 100,454 94,939 97,733
Operating Segments | Real Estate Operations | Real estate      
Revenues:      
Operations revenue 236,264 217,276 190,236
Operating Segments | Restaurant Operations      
Revenues:      
Total revenues 30,939 30,725 29,583
Operating expenses:      
Cost of goods sold 24,305 24,033 23,418
Other segment items, net 5,587 5,531 5,250
EBITDA 1,047 1,161 915
Reconciliation to Segment net income:      
Depreciation and amortization (907) (735) (709)
Income tax (expense) benefit 1 97 (31)
Net income 141 523 175
Operating Segments | Restaurant Operations | Restaurant      
Revenues:      
Operations revenue $ 30,939 $ 30,725 $ 29,583