Intangible Assets and Liabilities (Tables)
|
3 Months Ended |
Mar. 31, 2026 |
| Goodwill and Intangible Assets Disclosure [Abstract] |
|
| Schedule of Intangible Assets |
At March 31, 2026, and December 31, 2025, intangible assets included the following ($ in thousands): | | | | | | | | | | | | | | | | | 2026 | | 2025 | In-place leases, net of accumulated amortization of $140,929 and $136,277 in 2026 and 2025, respectively | | $ | 155,259 | | | $ | 135,606 | | Below-market ground leases, net of accumulated amortization of $2,925 and $2,854 in 2026 and 2025, respectively | | 16,327 | | | 16,398 | | Above-market leases, net of accumulated amortization of $23,519 and $23,949 in 2026 and 2025, respectively | | 10,536 | | | 11,060 | | | Goodwill | | 1,674 | | | 1,674 | | | | $ | 183,796 | | | $ | 164,738 | |
|
| Schedule of Intangible Liabilities |
At March 31, 2026, and December 31, 2025, intangible liabilities were the following ($ in thousands): | | | | | | | | | | | | | | | | | 2026 | | 2025 | Below-market leases, net of accumulated amortization of $65,720 and $61,343 in 2026 and 2025, respectively | | $ | 126,841 | | | $ | 117,085 | | | | | | | | | | | |
|
| Schedule of Amortization of Intangible Assets and Liabilities |
The amortization of the above assets and liabilities are recorded as follows ($ in thousands): | | | | | | | | | | | | | | | | | | | Three Months Ended March 31, | | | | 2026 | | 2025 | | | | | | Revenues: | | | | | | | | | Rental property revenues, net (Below-market and Above-market leases) | $ | 4,100 | | | $ | 2,822 | | | | | | | | | | | | | | | Expenses: | | | | | | | | | Depreciation and amortization (In-place leases) | 6,814 | | | 5,880 | | | | | | | Rental property operating and other expenses (Below-market ground leases) | 76 | | | 70 | | | | | |
|
| Schedule of Aggregate Amortization of Intangible Assets and Liabilities |
Over the next five years and thereafter, aggregate amortization of these intangible assets and liabilities is anticipated to be as follows ($ in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | In-Place Leases | | Below-Market Ground Leases | | Above-Market Leases | | Below-Market Leases | | | | 2026 (nine months) | $ | 19,846 | | | $ | 212 | | | $ | 1,776 | | | $ | (12,702) | | | | | 2027 | 22,395 | | | 282 | | | 1,839 | | | (15,004) | | | | | 2028 | 20,457 | | | 282 | | | 1,729 | | | (14,631) | | | | | 2029 | 18,326 | | | 282 | | | 1,460 | | | (13,832) | | | | | 2030 | 15,883 | | | 282 | | | 1,265 | | | (12,240) | | | | | Thereafter | 58,352 | | | 14,987 | | | 2,467 | | | (58,432) | | | | | $ | 155,259 | | | $ | 16,327 | | | $ | 10,536 | | | $ | (126,841) | | | |
|