XML 20 R9.htm IDEA: XBRL DOCUMENT v3.5.0.2
Real Estate Investments
6 Months Ended
Jun. 30, 2016
Real Estate [Abstract]  
Real Estate Investments
Note 3 — Real Estate Investments
The Company owned 35 properties, which were acquired for investment purposes, as of June 30, 2016. The following table presents the allocation of real estate assets acquired and liabilities assumed during the six months ended June 30, 2015. There were no real estate assets acquired or liabilities assumed during the six months ended June 30, 2016:
(Dollar amounts in thousands)
 
Six Months Ended June 30, 2015
Real estate investments, at cost:
 
 
Land
 
$
60,590

Buildings, fixtures and improvements
 
129,140

Total tangible assets
 
189,730

Acquired intangibles:
 
 
In-place leases
 
27,005

Above-market lease assets
 
3,905

Below-market lease liabilities
 
(18,618
)
Total intangible real estate investments, net
 
12,292

Cash paid for acquired real estate investments
 
$
202,022

Number of properties purchased
 
8


Total acquired intangible lease assets and liabilities consist of the following as of June 30, 2016 and December 31, 2015:
 
 
June 30, 2016
 
December 31, 2015
(In thousands)
 
Gross Carrying Amount
 
Accumulated Amortization
 
Net Carrying Amount
 
Gross Carrying Amount
 
Accumulated Amortization
 
Net Carrying Amount
Intangible assets:
 
 
 
 
 
 
 
 
 
 
 
 
In-place leases
 
$
161,464

 
$
46,091

 
$
115,373

 
$
168,293

 
$
34,298

 
$
133,995

Above-market leases
 
21,764

 
5,856

 
15,908

 
22,583

 
4,547

 
18,036

Below-market ground lease
 
1,578

 
58

 
1,520

 
1,578

 
39

 
1,539

Total acquired intangible lease assets
 
$
184,806

 
$
52,005

 
$
132,801

 
$
192,454

 
$
38,884

 
$
153,570

Intangible liabilities:
 
 

 
 

 
 
 
 
 
 
 
 
Below-market lease liabilities
 
$
83,827

 
$
9,308

 
$
74,519

 
$
84,837

 
$
6,734

 
$
78,103


The following table presents amortization expense and adjustments to revenue and property operating expense for intangible assets and liabilities for the three and six months ended June 30, 2016 and 2015:
 
 
Three Months Ended
 
Six Months Ended
(In thousands)
 
June 30, 2016
 
June 30, 2015
 
June 30, 2016
 
June 30, 2015
In-place leases
 
$
9,269

 
$
6,344

 
$
18,633

 
$
12,114

Total added to depreciation and amortization
 
$
9,269

 
$
6,344

 
$
18,633

 
$
12,114

 
 
 
 
 
 
 
 
 
Above-market lease assets
 
$
(1,113
)
 
$
(615
)
 
$
(2,130
)
 
$
(1,198
)
Below-market lease liabilities
 
1,868

 
1,248

 
3,671

 
2,398

Total added to rental income
 
$
755

 
$
633

 
$
1,541

 
$
1,200

 
 
 
 
 
 
 
 
 
Below-market ground lease asset
 
$
9

 
$
9

 
$
19

 
$
19

Total added to property operating expense
 
$
9

 
$
9

 
$
19

 
$
19


The following table provides the projected amortization expense and adjustments to revenue and property operating expense for intangible assets and liabilities for the next five years:
(In thousands)
 
July 1, 2016 to
December 31,
2016
 
2017
 
2018
 
2019
 
2020
In-place leases
 
$
13,055

 
$
26,626

 
$
20,098

 
$
13,926

 
$
9,464

Total to be added to depreciation and amortization
 
$
13,055

 
$
26,626

 
$
20,098

 
$
13,926

 
$
9,464

 
 
 
 
 
 
 
 
 
 
 
Above-market lease assets
 
$
(1,362
)
 
$
(3,319
)
 
$
(2,459
)
 
$
(1,733
)
 
$
(1,134
)
Below-market lease liabilities
 
2,997

 
6,279

 
5,737

 
5,208

 
4,712

Total to be added to rental income
 
$
1,635

 
$
2,960

 
$
3,278

 
$
3,475

 
$
3,578

 
 
 
 
 
 
 
 
 
 
 
Below-market ground lease asset
 
$
19

 
$
39

 
$
39

 
$
39

 
$
39

Total to be added to property operating expense
 
$
19

 
$
39

 
$
39

 
$
39

 
$
39


The following table presents future minimum base rent payments on a cash basis due to the Company over the next five years and thereafter. These amounts exclude contingent rent payments, as applicable, that may be collected from certain tenants based on provisions related to sales thresholds and increases in annual rent based on exceeding certain economic indexes among other items:
(In thousands)
 
Future Minimum
Base Rent Payments
July 1, 2016 to December 31, 2016
 
$
47,046

2017
 
90,997

2018
 
78,488

2019
 
61,737

2020
 
50,142

Thereafter
 
188,481

 
 
$
516,891


No tenant represented 10.0% or greater of consolidated annualized rental income on a straight-line basis for all properties as of June 30, 2016 and 2015.
The following table lists the states where the Company has concentrations of properties where annualized rental income on a straight-line basis represented 10.0% or greater of consolidated annualized rental income on a straight-line basis as of June 30, 2016 and 2015:
 
 
June 30,
State
 
2016
 
2015
Texas
 
12.6%
 
16.2%
North Carolina
 
11.8%
 
*
Florida
 
10.0%
 
10.8%
Minnesota
 
*
 
11.2%
Oklahoma
 
*
 
10.5%
____________________________
*
State's annualized rental income on a straight-line basis was not greater than or equal to 10.0% of consolidated annualized rental income for all properties as of the date specified.
The Company did not own properties in any other state that in total represented 10.0% or greater of consolidated annualized rental income on a straight-line basis as of June 30, 2016 and 2015.