XML 60 R49.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Merger with Spirit Realty Capital, Inc - Schedule of Purchase Price Allocation (Details) - USD ($)
$ in Thousands
6 Months Ended
Jan. 23, 2024
Jun. 30, 2024
Mar. 31, 2024
Dec. 31, 2023
ASSETS        
Goodwill   $ 4,931,159   $ 3,731,478
LIABILITIES        
Weighted average amortization period for acquired lease intangible assets   8 years 6 months    
Weighted average amortization period for acquired lease intangible liabilities   10 years    
Spirit Realty Capital, Inc.        
ASSETS        
Land   $ 1,852,222    
Buildings and improvements   4,955,085    
Total real estate held for investment   6,807,307    
Real estate and lease intangibles held for sale   34,067    
Cash and cash equivalents   93,683    
Accounts receivable   12,814    
Lease intangible assets   2,181,950    
Goodwill $ 1,200,000 1,199,681    
Other assets   172,791    
Total assets acquired   10,502,293    
LIABILITIES        
Accounts payable and accrued expenses   54,474    
Lease intangible liabilities   377,953    
Other liabilities   102,096    
Total liabilities assumed   4,316,009    
Net assets acquired, at fair value   6,186,284    
Total purchase price   6,186,284    
Weighted average amortization period for acquired lease intangible assets 10 years 9 months 18 days      
Gross contractual loans receivable   53,900    
Fair value of gross contractual loans receivable   47,100    
Weighted average amortization period for acquired lease intangible liabilities 8 years 2 months 12 days      
Spirit Realty Capital, Inc. | Previously Reported        
ASSETS        
Land     $ 1,853,895  
Buildings and improvements     4,859,162  
Total real estate held for investment     6,713,057  
Real estate and lease intangibles held for sale     35,650  
Cash and cash equivalents     93,683  
Accounts receivable     12,959  
Lease intangible assets     2,214,615  
Goodwill     1,259,864  
Other assets     174,672  
Total assets acquired     10,504,500  
LIABILITIES        
Accounts payable and accrued expenses     56,407  
Lease intangible liabilities     378,369  
Other liabilities     101,954  
Total liabilities assumed     4,318,216  
Net assets acquired, at fair value     6,186,284  
Total purchase price     6,186,284  
Spirit Realty Capital, Inc. | Measurement Period Adjustments        
ASSETS        
Land   (1,673)    
Buildings and improvements   95,923    
Total real estate held for investment   94,250    
Real estate and lease intangibles held for sale   (1,583)    
Cash and cash equivalents   0    
Accounts receivable   (145)    
Lease intangible assets   (32,665)    
Goodwill   (60,183)    
Other assets   (1,881)    
Total assets acquired   (2,207)    
LIABILITIES        
Accounts payable and accrued expenses   (1,933)    
Lease intangible liabilities   (416)    
Other liabilities   142    
Total liabilities assumed   (2,207)    
Net assets acquired, at fair value   0    
Total purchase price   0    
Spirit Realty Capital, Inc. | Term loans        
LIABILITIES        
Notes payable   1,300,000    
Spirit Realty Capital, Inc. | Term loans | Previously Reported        
LIABILITIES        
Notes payable     1,300,000  
Spirit Realty Capital, Inc. | Term loans | Measurement Period Adjustments        
LIABILITIES        
Notes payable   0    
Spirit Realty Capital, Inc. | Notes payable        
LIABILITIES        
Notes payable   2,481,486    
Spirit Realty Capital, Inc. | Notes payable | Previously Reported        
LIABILITIES        
Notes payable     $ 2,481,486  
Spirit Realty Capital, Inc. | Notes payable | Measurement Period Adjustments        
LIABILITIES        
Notes payable   $ 0