XML 30 R10.htm IDEA: XBRL DOCUMENT v3.24.0.1
Real Estate
12 Months Ended
Dec. 31, 2023
Real Estate [Abstract]  
Real Estate

Note 2 – Real Estate:

Real Estate – Portfolio

Leases. At December 31, 2023, NNN's real estate portfolio has a weighted average remaining lease term of 10.1 years and consisted of 3,551 leases classified as operating leases and an additional four 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. Typically, 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, real estate taxes and assessments 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 increases in the Consumer Price Index or fixed increases.

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 December 31 (dollars in thousands):

 

 

 

2023

 

 

2022

 

Land and improvements (1)

 

$

2,878,400

 

 

$

2,669,498

 

Buildings and improvements

 

 

7,368,873

 

 

 

6,985,394

 

Leasehold interests

 

 

355

 

 

 

355

 

 

 

10,247,628

 

 

 

9,655,247

 

Less accumulated depreciation and amortization

 

 

(1,863,451

)

 

 

(1,660,308

)

 

 

8,384,177

 

 

 

7,994,939

 

Work in progress and improvements

 

 

144,068

 

 

 

21,737

 

Accounted for using the operating method

 

 

8,528,245

 

 

 

8,016,676

 

Accounted for using the direct financing method

 

 

3,033

 

 

 

3,352

 

Classified as held for sale(2)

 

 

4,573

 

 

 

786

 

 

 

$

8,535,851

 

 

$

8,020,814

 

 

(1)
Includes $96,464 and $22,356 in land for Properties under construction as of December 31, 2023 and 2022, respectively.
(2)
As of December 31, 2023, one Property was classified as held for sale. The two properties classified as held for sale as of December 31, 2022 were sold during the year ended December 31, 2023.

NNN recognized the following revenues in rental income for the years ended December 31 (dollars in thousands):

 

 

 

2023

 

 

2022

 

 

2021

 

Rental income from operating leases

 

$

805,136

 

 

$

751,680

 

 

$

703,865

 

Earned income from direct financing leases

 

 

560

 

 

 

595

 

 

 

623

 

Percentage rent

 

 

1,631

 

 

 

1,541

 

 

 

706

 

Rental revenues

 

 

807,327

 

 

 

753,816

 

 

 

705,194

 

Real estate expense reimbursement from tenants

 

 

18,763

 

 

 

17,802

 

 

 

18,665

 

 

$

826,090

 

 

$

771,618

 

 

$

723,859

 

 

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 December 31, 2023, an aggregate of approximately 93 percent of deferred rent has been repaid, with $3,124,000, $14,478,000 and $31,776,000 of deferred rent repaid during the years ended December 31, 2023, 2022 and 2021, respectively.

For the years ended December 31, 2023, 2022 and 2021, NNN recognized $7,453,000, ($3,559,000) and ($21,137,000), respectively, of net-straight-line accrued rental income, net of reserves. During the year ended December 31, 2023, one tenant was reclassified to accrual basis for accounting purposes due to their improved qualitative and/or quantitative credit factors, which resulted in an increase of accrued rental income in the amount of $5,573,000.

The following is a schedule of undiscounted cash flows to be received on noncancellable operating leases as of December 31, 2023 (dollars in thousands):

2024

 

$

765,337

 

2025

 

 

744,061

 

2026

 

 

701,437

 

2027

 

 

655,268

 

2028

 

 

604,084

 

Thereafter

 

 

4,286,914

 

 

$

7,757,101

 

Since lease renewal periods are exercisable at the option of the tenant, the above table only presents undiscounted cash flows due during the current lease terms. In addition, this table does not include amounts for potential variable rent increases that are based on the Consumer Price Index or future contingent rents which may be received on the leases based on a percentage of the tenant's sales volume.

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 December 31 (dollars in thousands):

 

 

 

2023

 

 

2022

 

Intangible lease assets (included in other assets):

 

 

 

 

 

 

Above-market in-place leases

 

$

15,297

 

 

$

15,356

 

Less: accumulated amortization

 

 

(12,080

)

 

 

(11,477

)

Above-market in-place leases, net

 

$

3,217

 

 

$

3,879

 

 

 

 

 

 

 

In-place leases

 

$

122,802

 

 

$

124,198

 

Less: accumulated amortization

 

 

(85,332

)

 

 

(79,675

)

In-place leases, net

 

$

37,470

 

 

$

44,523

 

 

 

 

 

 

 

Intangible lease liabilities (included in other liabilities):

 

 

 

 

 

 

Below-market in-place leases

 

$

41,244

 

 

$

41,371

 

Less: accumulated amortization

 

 

(29,117

)

 

 

(28,121

)

Below-market in-place leases, net

 

$

12,127

 

 

$

13,250

 

 

The amounts amortized as a net increase to rental income for capitalized above-market and below-market leases for the years ended December 31, 2023, 2022 and 2021 were $430,000, $510,000 and $710,000, respectively. The value of in-place leases amortized to expense for the years ended December 31, 2023, 2022 and 2021 was $6,793,000, $7,132,000 and $7,687,000, respectively.

The following is a schedule of the amortization of acquired above-market and below-market in-place lease intangibles and the amortization of the in-place lease intangibles as of December 31, 2023 (dollars in thousands):

 

 

 

Above-Market
and Below-
Market
In-Place
Lease
Intangibles
(1)

 

 

In-Place Lease
Intangibles
(2)

 

2024

 

$

451

 

 

$

6,139

 

2025

 

 

437

 

 

 

5,421

 

2026

 

 

448

 

 

 

4,835

 

2027

 

 

468

 

 

 

4,010

 

2028

 

 

642

 

 

 

3,566

 

Thereafter

 

 

6,464

 

 

 

13,499

 

 

$

8,910

 

 

$

37,470

 

 

 

 

 

 

 

 

Weighted average amortization period (years)

 

 

16.3

 

 

 

8.5

 

 

(1)
Recorded as a net increase to rental income over the life of the lease.
(2)
Amortized as an increase to amortization expense.

Real Estate – Dispositions

The following table summarizes the properties sold and the corresponding gain recognized on the disposition of properties for the years ended December 31 (dollars in thousands):

 

 

 

2023

 

 

2022

 

 

2021

 

 

 

# of Sold
Properties

 

 

Gain

 

 

# of Sold
Properties

 

 

Gain

 

 

# of Sold
Properties

 

 

Gain

 

Gain on disposition of real estate

 

 

45

 

 

$

47,485

 

 

 

33

 

 

$

17,443

 

 

 

74

 

 

$

23,094

 

 

Real Estate – Commitments

As of December 31, 2023, NNN has committed to fund construction of 53 Properties. The improvements of such Properties are estimated to be completed within 12 to 18 months. These construction commitments, at December 31, 2023, are outlined in the table below (dollars in thousands):

 

Total commitment(1)

 

$

379,674

 

Less amount funded

 

 

(240,532

)

Remaining commitment

 

$

139,142

 

 

(1)

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

 

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 real estate assets, including identifiable intangible assets, NNN recognized real estate impairments, net of recoveries as summarized in the table below (dollars in thousands):

 

 

2023

 

 

2022

 

 

2021

 

Total real estate impairments, net of recoveries

 

$

5,990

 

 

$

8,309

 

 

$

21,957

 

Number of Properties:

 

 

 

 

 

 

 

 

 

Vacant

 

 

11

 

 

 

9

 

 

 

30

 

Occupied

 

 

3

 

 

 

7

 

 

 

12

 

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.