XML 29 R17.htm IDEA: XBRL DOCUMENT v3.23.3
Real Estate (Tables)
9 Months Ended
Sep. 30, 2023
Real Estate [Abstract]  
Summary of Real Estate Subject to Operating Leases

Real Estate Portfolio – NNN's real estate consisted of the following at (dollars in thousands):

 

 

 

September 30,
2023

 

 

December 31,
2022

 

Land and improvements(1)

 

$

2,823,053

 

 

$

2,669,498

 

Buildings and improvements

 

 

7,226,852

 

 

 

6,985,394

 

Leasehold interests

 

 

355

 

 

 

355

 

 

 

10,050,260

 

 

 

9,655,247

 

Less accumulated depreciation and amortization

 

 

(1,813,920

)

 

 

(1,660,308

)

 

 

8,236,340

 

 

 

7,994,939

 

Work in progress and improvements

 

 

106,615

 

 

 

21,737

 

Accounted for using the operating method

 

 

8,342,955

 

 

 

8,016,676

 

Accounted for using the direct financing method

 

 

3,107

 

 

 

3,352

 

Classified as held for sale(2)

 

 

 

 

 

786

 

 

$

8,346,062

 

 

$

8,020,814

 

 

(1)

Includes $100,788 and $22,356 in land for Properties under construction at September 30, 2023 and December 31, 2022, respectively.

 

(2)

As of September 30, 2023, no Properties were classified as held for sale.

 

Rental Income, Operating Leases

NNN recognized the following revenues in rental income (dollars in thousands):

 

 

 

Quarter Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Rental income from operating leases

 

$

200,287

 

 

$

188,840

 

 

$

596,099

 

 

$

558,942

 

Earned income from direct financing leases

 

 

140

 

 

 

148

 

 

 

427

 

 

 

449

 

Percentage rent

 

 

336

 

 

 

235

 

 

 

1,390

 

 

 

1,231

 

Rental revenues

 

 

200,763

 

 

 

189,223

 

 

 

597,916

 

 

 

560,622

 

Real estate expense reimbursement from tenants

 

 

4,093

 

 

 

3,879

 

 

 

12,996

 

 

 

12,779

 

 

$

204,856

 

 

$

193,102

 

 

$

610,912

 

 

$

573,401

 

Intangible Assets, Lease Liabilities, and Related Amortization

In accordance with purchase accounting for the acquisition of real estate subject to a lease, NNN has recorded intangible assets and lease liabilities that consisted of the following at (dollars in thousands):

 

 

 

September 30,
2023

 

 

December 31,
2022

 

Intangible lease assets (included in other assets):

 

 

 

 

 

 

Above-market in-place leases

 

$

15,356

 

 

$

15,356

 

Less: accumulated amortization

 

 

(11,979

)

 

 

(11,477

)

Above-market in-place leases, net

 

$

3,377

 

 

$

3,879

 

 

 

 

 

 

 

 

In-place leases

 

$

122,956

 

 

$

124,198

 

Less: accumulated amortization

 

 

(83,890

)

 

 

(79,675

)

In-place leases, net

 

$

39,066

 

 

$

44,523

 

 

 

 

 

 

 

 

Intangible lease liabilities (included in other liabilities):

 

 

 

 

 

 

Below-market in-place leases

 

$

41,217

 

 

$

41,371

 

Less: accumulated amortization

 

 

(28,849

)

 

 

(28,121

)

Below-market in-place leases, net

 

$

12,368

 

 

$

13,250

 

 

Gains on Dispositions of Properties

The following table summarizes the properties sold and the corresponding gain recognized on the disposition of properties (dollars in thousands):

 

 

 

Quarter Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

 

# of Sold
Properties

 

Net
Gain

 

 

# of Sold
Properties

 

Net
Gain

 

 

# of Sold
Properties

 

Net
Gain

 

 

# of Sold
Properties

 

Net
Gain

 

Gain on disposition of real estate

 

13

 

$

19,992

 

 

8

 

$

5,889

 

 

26

 

$

40,222

 

 

26

 

$

10,656

 

Remaining Funding Commitments These construction commitments, as of September 30, 2023, are outlined in the table below (dollars in thousands):

 

Total commitment(1)

 

$

391,604

 

Less amount funded

 

 

(207,403

)

Remaining commitment

 

$

184,201

 

 

(1)

Includes land, construction costs, tenant improvements, lease costs, capitalized interest and third-party costs.

 

Real Estate Impairments

As a result of NNN's review of long-lived assets, including identifiable intangible assets, NNN recognized real estate impairments, net of recoveries as summarized in the table below (dollars in thousands):

 

 

 

Quarter Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Total real estate impairments, net of recoveries

 

$

1,001

 

 

$

971

 

 

$

3,675

 

 

$

7,221

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of Properties:

 

 

 

 

 

 

 

 

 

 

 

 

Vacant

 

 

1

 

 

 

2

 

 

 

4

 

 

 

8

 

Occupied

 

 

1

 

 

 

1

 

 

 

2

 

 

 

6