XML 78 R58.htm IDEA: XBRL DOCUMENT v3.25.0.1
Merger with Spirit Realty Capital, Inc - Schedule of Final Purchase Price Allocation (Details) - USD ($)
$ in Thousands
12 Months Ended
Jan. 23, 2024
Dec. 31, 2024
Mar. 31, 2024
Dec. 31, 2023
ASSETS        
Goodwill   $ 4,932,199   $ 3,731,478
LIABILITIES        
Weighted average amortization period for acquired lease intangible assets (in years)   9 years 4 months 24 days    
Weighted average amortization period for acquired lease intangible liabilities (in years)   13 years 2 months 12 days    
Spirit Realty Capital, Inc.        
ASSETS        
Land   $ 1,857,142    
Buildings and improvements   4,949,476    
Total real estate held for investment   6,806,618    
Real estate and lease intangibles held for sale   34,067    
Cash and cash equivalents   93,683    
Accounts receivable   12,814    
Lease intangible assets   2,181,811    
Goodwill $ 1,200,000 1,200,721    
Other assets   172,791    
Total assets acquired   10,502,505    
LIABILITIES        
Accounts payable and accrued expenses   54,473    
Lease intangible liabilities   378,166    
Other liabilities   102,096    
Total liabilities assumed   4,316,221    
Net assets acquired, at fair value   6,186,284    
Total purchase price   6,186,284    
Weighted average amortization period for acquired lease intangible assets (in years) 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 (in years) 8 years 2 months 12 days      
Spirit Realty Capital, Inc. | Term loans        
LIABILITIES        
Notes payable   1,300,000    
Spirit Realty Capital, Inc. | Notes payable        
LIABILITIES        
Notes payable   2,481,486    
Spirit Realty Capital, Inc. | At Acquisition Date As 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. | At Acquisition Date As Reported | Term loans        
LIABILITIES        
Notes payable     1,300,000  
Spirit Realty Capital, Inc. | At Acquisition Date As Reported | Notes payable        
LIABILITIES        
Notes payable     $ 2,481,486  
Spirit Realty Capital, Inc. | Measurement Period Adjustments        
ASSETS        
Land   3,247    
Buildings and improvements   90,314    
Total real estate held for investment   93,561    
Real estate and lease intangibles held for sale   (1,583)    
Cash and cash equivalents   0    
Accounts receivable   (145)    
Lease intangible assets   (32,804)    
Goodwill   (59,143)    
Other assets   (1,881)    
Total assets acquired   (1,995)    
LIABILITIES        
Accounts payable and accrued expenses   (1,934)    
Lease intangible liabilities   (203)    
Other liabilities   142    
Total liabilities assumed   (1,995)    
Net assets acquired, at fair value   0    
Total purchase price   0    
Spirit Realty Capital, Inc. | Measurement Period Adjustments | Term loans        
LIABILITIES        
Notes payable   0    
Spirit Realty Capital, Inc. | Measurement Period Adjustments | Notes payable        
LIABILITIES        
Notes payable   $ 0