XML 34 R27.htm IDEA: XBRL DOCUMENT v3.25.1
REAL ESTATE INVESTMENTS, NET AND INTANGIBLE ASSETS AND LIABILITIES, NET (Tables)
3 Months Ended
Mar. 31, 2025
Real Estate [Abstract]  
Schedule of 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)

 

March 31,
2025

 

 

December 31,
2024

 

Land

 

$

1,398,659

 

 

$

1,360,772

 

Buildings and improvements

 

 

1,720,273

 

 

 

1,701,522

 

Equipment

 

 

135,748

 

 

 

136,350

 

Total gross real estate investments

 

 

3,254,680

 

 

 

3,198,644

 

Less: accumulated depreciation

 

 

(784,943

)

 

 

(775,505

)

Real estate investments, net

 

 

2,469,737

 

 

 

2,423,139

 

Intangible real estate assets, net

 

 

119,932

 

 

 

123,613

 

Total Real Estate Investments and Intangible Real Estate Assets, Net

 

$

2,589,669

 

 

$

2,546,752

 

Schedule of Intangible Assets

The following tables detail intangible real estate assets and liabilities.

 

(In thousands)

 

March 31,
2025

 

 

December 31,
2024

 

Acquired in-place lease intangibles

 

$

160,855

 

 

$

159,693

 

Finance lease - right of use assets

 

 

14,040

 

 

 

14,040

 

Above-market leases

 

 

13,821

 

 

 

13,821

 

Lease incentives

 

 

10,108

 

 

 

10,108

 

Tenant improvements intangible

 

 

3,605

 

 

 

3,605

 

Direct lease cost

 

 

702

 

 

 

702

 

Total

 

 

203,131

 

 

 

201,969

 

Less: accumulated amortization

 

 

(83,199

)

 

 

(78,356

)

Intangible Real Estate Assets, Net

 

$

119,932

 

 

$

123,613

 

 

Schedule of Intangible Liabilities

(In thousands)

 

March 31,
2025

 

 

December 31,
2024

 

Below-market leases

 

$

2,610

 

 

$

2,610

 

Less: Accumulated amortization

 

 

(1,672

)

 

 

(1,621

)

Intangible Real Estate Liabilities, Net

 

$

938

 

 

$

989

 

Schedule of Finite-Lived Intangible Assets, Future Amortization Expense

The following table presents the estimated net 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)

 

March 31,

 

2025 (Nine Months)

 

$

12,862

 

2026

 

 

15,659

 

2027

 

 

13,277

 

2028

 

 

10,815

 

2029

 

 

8,736

 

Thereafter

 

 

35,900

 

Total Future Amortization

 

$

97,249