XML 20 R13.htm IDEA: XBRL DOCUMENT v3.24.3
Real Estate
9 Months Ended
Sep. 30, 2024
Acquisition And Disposition Of Properties And Discontinued Operations [Abstract]  
Real Estate

2. Real Estate

The Company’s consolidated real estate is comprised of the following for the periods presented (in thousands):

 

 

 

September 30,

 

 

December 31,

 

 

 

2024

 

 

2023

 

Buildings and improvements

 

$

3,121,177

 

 

$

3,128,650

 

Tenant improvements

 

 

291,401

 

 

 

257,955

 

Land

 

 

854,487

 

 

 

872,228

 

Construction in progress

 

 

21,212

 

 

 

23,250

 

Right-of-use assets - finance leases (Note 11)

 

 

61,366

 

 

 

58,637

 

Total

 

 

4,349,643

 

 

 

4,340,720

 

Less: Accumulated depreciation and amortization

 

 

(899,068

)

 

 

(823,439

)

Operating real estate, net

 

 

3,450,575

 

 

 

3,517,281

 

Real estate under development

 

 

109,778

 

 

 

94,799

 

Net investments in real estate

 

$

3,560,353

 

 

$

3,612,080

 

 

Acquisitions

 

During the nine months ended September 30, 2024, the Company acquired the following retail properties (dollars in thousands):

 

Property and Location

 

Percent
Acquired

 

Date of
Acquisition

 

Purchase
Price
(a)

 

2024 Acquisitions

 

 

 

 

 

 

 

Core

 

 

 

 

 

 

 

Bleecker Street Portfolio (4 assets) - New York, NY

 

100%

 

September 19, 2024

 

$

20,347

 

1718 N. Henderson Avenue (Land Parcel) - Dallas, TX

 

100%

 

September 19, 2024

 

 

1,063

 

Subtotal Core

 

 

 

 

 

 

21,410

 

 

 

 

 

 

 

 

 

Investment Management

 

 

 

 

 

 

 

Walk at Highwoods Preserve - Tampa, FL

 

100%

 

July 3, 2024

 

$

30,793

 

 

 

 

 

 

 

 

 

Total 2024 Acquisitions

 

 

 

 

 

$

52,203

 

(a)
Purchase price includes capitalized transaction costs.

 

For the nine months ended September 30, 2024, the Company capitalized $0.5 million of acquisition costs in connection with the 2024 Acquisitions, which are included in Net investments in real estate on the Condensed Consolidated Statements of Operations.

 

Purchase Price Allocations

 

The purchase prices for the 2024 Acquisitions (excluding any properties that were acquired in development) were allocated to the acquired assets and assumed liabilities based on their estimated relative fair values at the dates of acquisition. The following table summarizes the allocation of the purchase price of properties acquired during the nine months ended September 30, 2024 (in thousands):

 

 

 

Land

 

 

Buildings and improvements

 

 

Intangible assets

 

 

Right-of-use asset

 

 

Lease liability

 

 

Intangible liabilities

 

Other assets, net

 

 

Net assets acquired

 

Bleecker Street Portfolio (4 assets)

 

$

4,962

 

 

$

10,460

 

 

$

3,695

 

 

$

2,729

 

 

$

(1,071

)

 

$

(428

)

$

 

 

$

20,347

 

The Walk at Highwoods

 

 

9,730

 

 

 

17,053

 

 

 

8,631

 

 

 

 

 

 

 

 

 

(4,621

)

 

 

 

$

30,793

 

Total

 

$

14,692

 

 

$

27,513

 

 

$

12,326

 

 

$

2,729

 

 

$

(1,071

)

 

$

(5,049

)

$

 

 

$

51,140

 

 

The Company determines the fair value of the individual components of real estate asset acquisitions primarily through calculating the “as-if vacant” value of a building, using an income approach, which relies significantly upon internally determined assumptions. The Company has determined that these estimates primarily rely on Level 3 inputs, which are unobservable inputs based on our own assumptions. The most significant assumptions used in calculating the “as-if vacant” value for acquisition activity during the nine months ended September 30, 2024 as follows:

 

 

 

2024

 

 

 

Low

 

High

 

Exit Capitalization Rate

 

 

6.50

%

 

8.00

%

Discount Rate

 

 

8.50

%

 

10.00

%

Annual net rental rate per square foot on acquired buildings

 

$

17.00

 

$

330.00

 

Annual net rental rate per square foot on acquired master lease

 

$

29.11

 

$

 

 

The estimate of the portion of the “as-if vacant” value that is allocated to the land underlying the acquired real estate relies on Level 3 inputs and is primarily determined by reference to recent comparable transactions.

 

Dispositions

During the nine months ended September 30, 2024, the Company disposed of the following properties and other real estate investments:

 

Property and Location

 

Owner

 

Date Sold

 

Sale Price

 

 

Gain (Loss)
on Sale

 

2024 Dispositions

 

 

 

 

 

 

 

 

 

 

2208-2216 Fillmore Street - San Francisco, CA

 

Fund IV

 

April 3, 2024

 

$

9,777

 

 

$

1,239

 

2207 Fillmore Street - San Francisco, CA

 

Fund IV

 

April 3, 2024

 

 

4,283

 

 

 

1,130

 

Shops at Grand - Queens, NY

 

Core

 

May 16, 2024

 

 

48,250

 

 

 

(2,213

)

Canton Marketplace (Outparcel) - Canton, GA

 

Fund V

 

June 28, 2024

 

 

2,200

 

 

 

601

 

Total 2024 Dispositions (a)

 

 

 

 

 

$

64,510

 

 

$

757

 

(a)
During the nine months ended September 30, 2024, the Company recorded a $1.2 million loss related to a Fund IV property that was sold in 2019 in connection with a post-closing dispute.

 

On May 16, 2024, the Company sold a 95% interest in the Shops at Grand property located in Queens, NY for $48.3 million and retained a 5% ownership interest through an investment in a newly formed joint venture which was fair valued at $2.4 million. As a result of the transaction, the Company deconsolidated the property and accounted for its interest under the equity method of accounting effective May 16, 2024 as it no longer controls the investment (Note 4). The Company recognized a loss on deconsolidation of $2.2 million related to transaction costs, which is included in the Loss on disposition of properties in the Condensed and Consolidated Statements of Operations.

 

Properties Held for Sale

At September 30, 2024, the Company had one Investment Management property held for sale with assets totaling $35.9 million and liabilities totaling $5.4 million, related to the property Walk at Highwoods Preserve, which the Company acquired on July 3, 2024. The Company has classified this asset as held for sale as the Company has committed to a plan to sell this asset and expects that the sale will be completed within one year. Assets and liabilities of the properties held for sale consisted of the following:

 

 

 

September 30,

 

 

December 31,

 

 

 

2024

 

 

2023

 

Assets

 

 

 

 

 

 

Building and improvements

 

$

17,063

 

 

$

12,562

 

Tenant improvements

 

$

34

 

 

$

1,010

 

Land

 

 

9,730

 

 

 

3,380

 

Real estate, intangible assets

 

 

8,631

 

 

 

 

Less: Accumulated depreciation and amortization

 

 

 

 

 

(5,895

)

Other

 

 

420

 

 

 

 

 

 

$

35,878

 

 

$

11,057

 

Liabilities

 

 

 

 

 

 

Real estate, intangible assets

 

$

4,621

 

 

 

 

Accounts payable and other liabilities

 

 

814

 

 

 

 

 

 

$

5,435

 

 

$

 

 

The Company had one property classified as held for sale as of December 31, 2023, which was transferred to Investments in real estate, at cost during the first quarter of 2024, as the Company no longer believes it is probable the asset will be disposed within the next twelve months.

 

Real Estate Under Development

Real estate under development represents the Company’s consolidated properties that have not yet been placed into service while undergoing substantial development or construction.

Development activity for the Company’s consolidated properties comprised the following during the periods presented (dollars in thousands):

 

 

 

January 1, 2024

 

 

Nine Months Ended September 30, 2024

 

 

September 30, 2024

 

 

 

Number of
Properties

 

 

Carrying
Value

 

 

Transfers In

 

 

Capitalized
Costs

 

 

Transfers Out

 

 

Number of
Properties

 

 

Carrying
Value

 

Core

 

 

2

 

 

$

66,083

 

 

$

1,063

 

 

$

12,067

 

 

$

 

 

 

3

 

 

 

79,213

 

Fund III

 

 

1

 

 

 

28,716

 

 

 

 

 

 

1,849

 

 

 

 

 

 

1

 

 

 

30,565

 

Total

 

 

3

 

 

$

94,799

 

 

$

1,063

 

 

$

13,916

 

 

$

 

 

 

4

 

 

$

109,778

 

 

The number of properties in the table above refers to projects comprising the entire property under development; however, certain projects represent a portion of a property. As of September 30, 2024, consolidated development projects included: portions of the Henderson Avenue Portfolio in the Core Portfolio, and Broad Hollow Commons in Fund III.

 

During the nine months ended September 30, 2024, the Company acquired one development land parcel at Henderson Avenue (Note 2); the Company did not place any assets into service.

 

Construction in progress pertains to construction activity at the Company’s operating properties that are in service and continue to operate during the construction period.