XML 24 R13.htm IDEA: XBRL DOCUMENT v3.22.0.1
Real Estate and Real Estate-Related Intangibles
12 Months Ended
Dec. 31, 2021
Real Estate [Abstract]  
Real Estate and Real Estate-Related Intangibles

Note 4—Real Estate and Real Estate-Related Intangibles

The Company’s real estate assets consist of the following ($ in thousands):

As of

    

December 31, 2021

    

December 31, 2020

Land and land improvements, at cost

$

547,739

$

559,188

Buildings and improvements, at cost

 

193,232

 

193,232

Less: accumulated depreciation

 

(28,343)

 

(22,314)

Total real estate, net

$

712,628

$

730,106

Real estate-related intangible assets, net

 

224,182

 

242,166

Total real estate, net and real estate-related intangible assets, net

$

936,810

$

972,272

Real estate-related intangible assets, net consist of the following items ($ in thousands):

    

As of December 31, 2021

Gross 

Accumulated 

Carrying 

Intangible

Amortization

Value

Above-market lease assets, net(1)

$

186,002

$

(12,119)

$

173,883

In-place lease assets, net(2)

 

65,102

 

(15,523)

 

49,579

Other intangible assets, net

 

750

 

(30)

 

720

Total

$

251,854

$

(27,672)

$

224,182

As of December 31, 2020

Gross 

Accumulated 

Carrying 

    

Intangible

    

Amortization

    

Value

Above-market lease assets, net(1)

$

203,778

$

(9,494)

$

194,284

In-place lease assets, net(2)

 

59,179

 

(12,025)

 

47,154

Other intangible assets, net

 

750

 

(22)

 

728

Total

$

263,707

$

(21,541)

$

242,166

(1)Above-market lease assets are recognized during asset acquisitions when the present value of market rate rental cash flows over the term of a lease is less than the present value of the contractual in-place rental cash flows. Above-market lease assets are amortized over the non-cancelable term of the leases.
(2)In-place lease assets are recognized during asset acquisitions and are estimated based on the value associated with the costs avoided in originating leases comparable to the acquired in-place leases as well as the value associated with lost rental revenue during the assumed lease-up period. In-place lease assets are amortized over the non-cancelable term of the leases.

The amortization of real estate-related intangible assets had the following impact on the Company’s consolidated statements of operations for the years ended December 31, 2021, 2020 and 2019 ($ in thousands):

Income Statement

For the Years Ended December 31,

Intangible asset

    

Location

2021

    

2020

    

2019

Above-market lease assets (decrease to income)

 

Operating lease income

$

3,255

$

3,310

$

3,144

In-place lease assets (decrease to income)

 

Depreciation and amortization

 

3,525

 

3,396

 

3,342

Other intangible assets (decrease to income)

 

Operating lease income

 

8

 

8

 

8

The estimated expense from the amortization of real estate-related intangible assets for each of the five succeeding fiscal years is as follows ($ in thousands):(1)

Year

    

Amount

2022

$

6,712

2023

6,696

2024

 

6,648

2025

 

6,648

2026

 

6,648

(1)As of December 31, 2021, the weighted average amortization period for the Company’s real estate-related intangible assets was approximately 79.1 years.

Real estate-related intangible liabilities, net consist of the following items ($ in thousands):

    

As of December 31, 2021

Gross 

Accumulated 

Carrying 

Intangible

Amortization

Value

Below-market lease liabilities(1)

$

68,618

$

(3,189)

$

65,429

    

As of December 31, 2020

Gross 

Accumulated 

Carrying 

Intangible

Amortization

Value

Below-market lease liabilities(1)

$

68,618

$

(2,350)

$

66,268

(1)Below-market lease liabilities are recognized during asset acquisitions when the present value of market rate rental cash flows over the term of a lease exceeds the present value of the contractual in-place rental cash flows. Below-market lease liabilities are amortized over the non-cancelable term of the leases.

The amortization of real estate-related intangible liabilities had the following impact on the Company’s consolidated statements of operations for the years ended December 31, 2021, 2020 and 2019 ($ in thousands):

Income Statement

For the Years Ended December 31, 

Intangible liability

    

Location

    

2021

    

2020

    

2019

Below-market lease liabilities (increase to income)

 

Operating lease income

   

$

838

$

669

$

642

Future Minimum Operating Lease Payments—Future minimum lease payments to be collected under non-cancelable operating leases, excluding lease payments that are not fixed and determinable, in effect as of December 31, 2021, are as follows by year ($ in thousands):

    

Fixed Bumps 

    

    

    

Fixed 

    

with 

Bumps with 

Inflation- 

Inflation 

Fixed 

Percentage 

Percentage 

Year

    

Linked

    

Adjustments

    

Bumps

    

Rent

    

Rent

    

Total

2022

$

5,357

$

16,928

$

2,185

$

11,018

$

356

$

35,844

2023

 

5,357

 

17,347

 

2,213

 

11,018

 

281

 

36,216

2024

 

5,357

 

17,677

 

2,247

 

11,018

 

51

 

36,350

2025

 

5,357

 

18,004

 

2,313

11,018

51

 

36,743

2026

5,357

18,370

2,357

986

51

27,121

Thereafter

 

407,341

 

4,326,865

 

435,496

 

16,812

 

77

 

5,186,591