XML 22 R9.htm IDEA: XBRL DOCUMENT v3.23.2
Real Estate
6 Months Ended
Jun. 30, 2023
Real Estate [Abstract]  
Real Estate

Note 2 – Real Estate:

Real Estate – Portfolio

Leases – At June 30, 2023, NNN’s real estate portfolio had a weighted average remaining lease term of 10.2 years and consisted of 3,492 leases classified as operating leases and an additional five leases accounted for as direct financing leases.

The following is a summary of the general structure of the leases in the Property Portfolio, although the specific terms of each lease can vary significantly. Generally, the Property leases provide for initial terms of 10 to 20 years. The Properties are generally leased under net leases, pursuant to which the tenant typically bears responsibility for substantially all property costs and expenses associated with ongoing maintenance, repair, replacement and operation of the Property, including utilities, property taxes and property and liability insurance. Certain Properties are subject to leases under which NNN retains responsibility for specific costs and expenses of the Property. NNN's leases provide for annual base rental payments (generally payable in monthly installments), and generally provide for limited increases in rent as a result of (i) increases in the Consumer Price Index, (ii) fixed increases, or (iii) to a lesser extent, increases in the tenant's sales volume.

Generally, NNN's leases provide the tenant with one or more multi-year renewal options, subject to generally the same terms and conditions provided under the initial lease term, including rent increases. NNN’s lease term is based on the non-cancellable base term unless economic incentives make it reasonably certain that an option period to extend the lease will be exercised, in which event NNN includes the renewal options. Some of the leases also provide that in the event NNN wishes to sell the Property subject to that lease, NNN first must offer the lessee the right to purchase the Property on the same terms and conditions as any offer which NNN intends to accept for the sale of the Property.

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

 

 

 

June 30,
2023

 

 

December 31,
2022

 

Land and improvements(1)

 

$

2,765,263

 

 

$

2,669,498

 

Buildings and improvements

 

 

7,166,833

 

 

 

6,985,394

 

Leasehold interests

 

 

355

 

 

 

355

 

 

 

9,932,451

 

 

 

9,655,247

 

Less accumulated depreciation and amortization

 

 

(1,766,177

)

 

 

(1,660,308

)

 

 

8,166,274

 

 

 

7,994,939

 

Work in progress and improvements

 

 

49,823

 

 

 

21,737

 

Accounted for using the operating method

 

 

8,216,097

 

 

 

8,016,676

 

Accounted for using the direct financing method

 

 

3,191

 

 

 

3,352

 

Classified as held for sale

 

 

1,904

 

 

 

786

 

 

$

8,221,192

 

 

$

8,020,814

 

 

(1)

Includes $63,991 and $22,356 in land for Properties under construction at June 30, 2023 and December 31, 2022, respectively.

 

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

 

 

 

Quarter Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Rental income from operating leases

 

$

197,629

 

 

$

185,791

 

 

$

395,812

 

 

$

370,102

 

Earned income from direct financing leases

 

 

143

 

 

 

150

 

 

 

287

 

 

 

301

 

Percentage rent

 

 

291

 

 

 

295

 

 

 

1,054

 

 

 

996

 

Real estate expense reimbursement from tenants

 

 

4,363

 

 

 

4,300

 

 

 

8,903

 

 

 

8,900

 

 

$

202,426

 

 

$

190,536

 

 

$

406,056

 

 

$

380,299

 

Some leases provide for a free rent period or scheduled rent increases throughout the lease term. Such amounts are recognized on a straight-line basis over the terms of the leases.

During 2021 and 2020, as a result of the COVID-19 pandemic, NNN entered into rent deferral lease amendments with certain tenants in the Property Portfolio, for an aggregate $4,722,000 and $51,723,000 of rent originally due for the years ended December 31, 2021 and 2020, respectively. The rent deferral lease amendments require the deferred rents to be repaid at a later time during the lease term. As of June 30, 2023, an aggregate of approximately 92 percent of deferred rent has been repaid with $2,172,000 and $8,062,000 of deferred rent repaid during the six months ended June 30, 2023 and 2022, respectively, of which $486,000 and $4,005,000 of deferred rent was repaid during the quarters ended June 30, 2023 and 2022, respectively. The remaining deferred rents are substantially due by December 31, 2023.

For the six months ended June 30, 2023 and 2022, NNN recognized $1,003,000 and ($2,643,000), respectively, of net straight-line accrued rental income, net of reserves, of which $534,000 and ($1,547,000) of such income, net of reserves was recorded during the quarters ended June 30, 2023 and 2022, respectively.

Included in accrued rental income are the net impacts of the rent deferred and corresponding scheduled repayments from the lease amendments NNN entered into as a result of the COVID-19 pandemic. During the six months ended June 30, 2023 and 2022, NNN recorded ($19,000) and ($3,509,000), respectively, of net straight-line accrued rental income related to such amendments, of which ($10,000) and ($1,729,000) was recorded during the quarters ended June 30, 2023 and 2022, respectively.

Real Estate – Intangibles

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):

 

 

 

June 30,
2023

 

 

December 31,
2022

 

Intangible lease assets (included in other assets):

 

 

 

 

 

 

Above-market in-place leases

 

$

15,356

 

 

$

15,356

 

Less: accumulated amortization

 

 

(11,816

)

 

 

(11,477

)

Above-market in-place leases, net

 

$

3,540

 

 

$

3,879

 

 

 

 

 

 

 

 

In-place leases

 

$

123,468

 

 

$

124,198

 

Less: accumulated amortization

 

 

(82,845

)

 

 

(79,675

)

In-place leases, net

 

$

40,623

 

 

$

44,523

 

 

 

 

 

 

 

 

Intangible lease liabilities (included in other liabilities):

 

 

 

 

 

 

Below-market in-place leases

 

$

41,267

 

 

$

41,371

 

Less: accumulated amortization

 

 

(28,634

)

 

 

(28,121

)

Below-market in-place leases, net

 

$

12,633

 

 

$

13,250

 

 

The amounts amortized as a net increase to rental income for above-market and below-market in-place leases for the six months ended June 30, 2023 and 2022, were $234,000 and $280,000, respectively, of which $122,000 and $140,000 were recorded for the quarters ended June 30, 2023 and 2022, respectively. The value of in-place leases amortized to expense for the six months ended June 30, 2023 and 2022, was $3,527,000 and $3,544,000, respectively, of which $1,767,000 and $1,771,000 was recorded for the quarters ended June 30, 2023 and 2022, respectively.

Real Estate – Dispositions

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

 

 

 

Quarter Ended June 30,

 

 

Six Months Ended June 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

 

7

 

$

13,930

 

 

8

 

$

775

 

 

13

 

$

20,230

 

 

18

 

$

4,767

 

 

 

Real Estate – Commitments

NNN has committed to fund construction on 39 Properties. The improvements on such Properties are estimated to be completed within 12 months. These construction commitments, as of June 30, 2023, are outlined in the table below (dollars in thousands):

 

Total commitment(1)

 

$

268,159

 

Less amount funded

 

 

(113,814

)

Remaining commitment

 

$

154,345

 

 

(1)

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

Real Estate – Impairments

NNN periodically assesses its long-lived real estate assets for possible impairment whenever certain events or changes in circumstances indicate that the carrying value of the asset may not be recoverable.

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 June 30,

 

 

Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Total real estate impairments, net of recoveries

 

$

34

 

 

$

4,618

 

 

$

2,674

 

 

$

6,250

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of Properties:

 

 

 

 

 

 

 

 

 

 

 

 

Vacant

 

 

 

 

 

3

 

 

 

3

 

 

 

6

 

Occupied

 

 

 

 

 

3

 

 

 

1

 

 

 

5

 

The valuation of impaired assets is determined using widely accepted valuation techniques including discounted cash flow analysis, income capitalization, analysis of recent comparable sales transactions, actual sales negotiations and bona fide purchase offers received from third parties, which are Level 3 inputs. NNN may consider a single valuation technique or multiple valuation techniques, as appropriate, when estimating the fair value of its real estate.