XML 27 R14.htm IDEA: XBRL DOCUMENT v3.10.0.1
REAL ESTATE AND RELATED LEASE INTANGIBLES, NET
6 Months Ended
Jun. 30, 2018
Real Estate [Abstract]  
REAL ESTATE AND RELATED LEASE INTANGIBLES, NET
6. REAL ESTATE AND RELATED LEASE INTANGIBLES, NET

The following tables present additional detail related to our real estate portfolio ($ in thousands):

 
June 30, 2018
 
December 31, 2017
 
 
 
 
Land
$
195,210

 
$
213,992

Building
858,503

 
789,622

In-place leases and other intangibles
182,905

 
189,490

Less: Accumulated depreciation and amortization
(176,375
)
 
(161,063
)
Real estate and related lease intangibles, net
$
1,060,243

 
$
1,032,041

 
 
 
 
Below market lease intangibles, net (other liabilities)
$
(42,416
)
 
$
(42,607
)


The following table presents depreciation and amortization expense on real estate recorded by the Company ($ in thousands):
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2018
 
2017
 
2018
 
2017
 
 
 
 
 
 
 
 
Depreciation expense (1)
$
8,208

 
$
7,126

 
$
15,995

 
$
12,846

Amortization expense
2,429

 
2,976

 
5,447

 
5,824

Total real estate depreciation and amortization expense
$
10,637

 
$
10,102

 
$
21,442

 
$
18,670

 
(1)
Depreciation expense on the consolidated statements of income also includes $19 thousand and $23 thousand of depreciation on corporate fixed assets for the three months ended June 30, 2018 and 2017, respectively, and $37 thousand and $47 thousand of depreciation on corporate fixed assets for the six months ended June 30, 2018 and 2017, respectively.

The Company’s intangible assets are comprised of in-place leases, favorable leases compared to market leases and other intangibles. At June 30, 2018, gross intangible assets totaled $182.9 million with total accumulated amortization of $63.1 million, resulting in net intangible assets of $119.8 million, including $5.9 million of unamortized favorable lease intangibles which are included in real estate and related lease intangibles, net on the consolidated balance sheets. At December 31, 2017, gross intangible assets totaled $189.5 million with total accumulated amortization of $60.9 million, resulting in net intangible assets of $128.6 million, including $8.9 million of unamortized favorable lease intangibles which are included in real estate and related lease intangibles, net on the consolidated balance sheets. For the three and six months ended June 30, 2018, the Company recorded a net increase (reduction) in operating lease income of $(0.2) million and $(0.4) million, respectively, for amortization of above market lease intangibles acquired, compared to $(0.2) million and $(0.5) million, respectively, for the three and six months ended June 30, 2017. For the three and six months ended June 30, 2018, the Company recorded a net increase (reduction) in operating lease income of $0.7 million and $1.3 million, respectively, for amortization of below market lease intangibles acquired, compared to $0.4 million and $0.7 million, respectively, for the three and six months ended June 30, 2017.
 
The following table presents expected amortization expense during the next five years and thereafter related to the acquired in-place lease intangibles for property owned as of June 30, 2018 ($ in thousands):
Period Ending December 31,
 
Amount
 
 
 
2018 (last 6 months)
 
$
5,717

2019
 
10,675

2020
 
9,265

2021
 
8,662

2022
 
6,384

Thereafter
 
73,167

Total
 
$
113,870



There were $0.8 million and $0.9 million of unbilled rent receivables included in other assets on the consolidated balance sheets as of June 30, 2018 and December 31, 2017, respectively.

There was unencumbered real estate of $72.1 million and $128.7 million as of June 30, 2018 and December 31, 2017, respectively.
 
The following is a schedule of non-cancellable, contractual, future minimum rent under leases (excluding property operating expenses paid directly by tenant under net leases or rent escalations under other leases from tenants) at June 30, 2018 ($ in thousands):
 
Period Ending December 31,
 
Amount
 
 
 
2018 (last 6 months)
 
$
52,721

2019
 
96,832

2020
 
86,086

2021
 
83,775

2022
 
82,779

Thereafter
 
644,216

Total
 
$
1,046,409



Acquisitions

During the six months ended June 30, 2018, the Company acquired the following property ($ in thousands):

Acquisition Date
 
Type
 
Primary Location(s)
 
Purchase Price
 
Ownership Interest (1)
 
 
 
 
 
 
 
 
 
March 2018
 
Diversified
 
Lithia Springs, GA
 
$
24,466

 
70.6%
April 2018
 
Net Lease
 
Kirbyville, MO
 
1,156

 
100.0%
April 2018
 
Net Lease
 
Gladwin, MI
 
1,171

 
100.0%
April 2018
 
Net Lease
 
Foley, MN
 
1,176

 
100.0%
April 2018
 
Net Lease
 
Moscow Mills, MO
 
1,237

 
100.0%
April 2018
 
Net Lease
 
Wonder Lake, IL
 
1,255

 
100.0%
May 2018
 
Diversified
 
Isla Vista, CA
 
83,723

 
75.0%
 
 
 
 
 
 
 
 
 
Total
 
 
 
$
114,184

 
 
 
(1)
Properties were consolidated as of acquisition date.

On October 1, 2016, the Company early adopted ASU 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business (“ASU 2017-01”). As a result of this adoption, acquisitions of real estate may not meet the revised definition of a business and may be treated as asset acquisitions rather than business combinations. The measurement of assets and liabilities acquired will no longer be recorded at fair value and the Company will now allocate purchase consideration based on relative fair values. Real estate acquisition costs which are no longer expensed as incurred, will be capitalized as a component of the cost of the assets acquired. During the six months ended June 30, 2018 and 2017, all acquisitions were determined to be asset acquisitions.

The purchase prices were allocated to the asset acquisitions during the six months ended June 30, 2018, as follows ($ in thousands):
 
 
Purchase Price Allocation
 
 
 
Land
 
$
24,466

Building
 
87,389

Intangibles
 
3,459

Below Market Lease Intangibles
 
(1,130
)
Total purchase price
 
$
114,184


The Company recorded $1.4 million in revenues from its 2018 acquisitions for the three and six months ended June 30, 2018. The Company recorded $0.8 million in earnings (losses) from its 2018 acquisitions for the three and six months ended June 30, 2018, which is included in its consolidated statements of income.

During the six months ended June 30, 2017, the Company acquired the following properties ($ in thousands):

Acquisition Date
 
Type
 
Primary Location(s)
 
Purchase Price
 
Ownership Interest (1)
 
 
 
 
 
 
 
 
 
February 2017
 
Net Lease
 
Carmi, IL
 
$
1,411

 
100.0%
February 2017
 
Net Lease
 
Peoria, IL
 
1,183

 
100.0%
March 2017
 
Net Lease
 
Ridgedale, MO
 
1,298

 
100.0%
April 2017
 
Net Lease
 
Hanna City, IL
 
1,141

 
100.0%
April 2017
 
Diversified(2)
 
El Monte, CA
 
54,110

 
70.0%
May 2017
 
Net Lease
 
Jessup, IA
 
1,163

 
100.0%
May 2017
 
Net Lease
 
Shelbyville, IL
 
1,132

 
100.0%
May 2017
 
Net Lease
 
Jacksonville, FL
 
115,641

 
100.0%
May 2017
 
Net Lease
 
Wabasha, MN
 
1,280

 
100.0%
May 2017
 
Net Lease
 
Port O'Connor, TX
 
1,255

 
100.0%
May 2017
 
Net Lease
 
Denver, IA
 
1,183

 
100.0%
June 2017
 
Net Lease
 
Jefferson City, MO
 
1,241

 
100.0%
 
 
 
 
 
 
 
 
 
Total
 
 
 
$
182,038

 
 
 
(1)
Properties were consolidated as of acquisition date.
(2)
Joint venture partner contributed $5.3 million to the partnership.

The purchase prices were allocated to the asset acquisitions during the six months ended June 30, 2017, as follows ($ in thousands):
 
 
Purchase Price Allocation
 
 
 
Land
 
$
56,451

Building
 
120,567

Intangibles
 
31,322

Below Market Lease Intangibles
 
(26,302
)
Total purchase price
 
$
182,038


The weighted average amortization period for intangible assets acquired during the six months ended June 30, 2017 was 31.9 years. The Company recorded $1.9 million in revenues from its 2017 acquisitions for the three and six months ended June 30, 2017, which is included in its consolidated statements of income. The Company recorded $1.5 million and $1.6 million in earnings (losses) from its 2017 acquisitions for the three and six months ended June 30, 2017, respectively, which is included in its consolidated statements of income.
 
Sales

The Company sold the following properties during the six months ended June 30, 2018 ($ in thousands):

Sales Date
 
Type
 
Primary Location(s)
 
Net Sales Proceeds
 
Net Book Value
 
Realized Gain/(Loss)
 
Properties
 
Units Sold
 
Units Remaining
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Various
 
Condominium
 
Las Vegas, NV
 
$
4,509

 
$
1,939

 
$
2,570

 

 
6

 
7

Various
 
Condominium
 
Miami, FL
 
3,296

 
2,662

 
634

 

 
12

 
36

March 2018
 
Diversified
 
El Monte, CA
 
71,807

 
52,610

 
19,197

 
1

 

 

March 2018
 
Diversified
 
Richmond, VA
 
21,632

 
11,396

 
10,236

 
1

 

 

Totals
 
 
 
 
 
$
101,244

 
$
68,607

 
$
32,637

 
 
 
 
 
 

The Company sold the following properties during the six months ended June 30, 2017 ($ in thousands):

Sales Date
 
Type
 
Primary Location(s)
 
Net Sales Proceeds
 
Net Book Value
 
Realized Gain/(Loss)
 
Properties
 
Units Sold
 
Units Remaining
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Various
 
Condominium
 
Las Vegas, NV
 
$
7,935

 
$
4,371

 
$
3,564

 

 
21

 
38

Various
 
Condominium
 
Miami, FL
 
4,655

 
3,656

 
999

 

 
16

 
72

Totals
 
 
 
 
 
$
12,590

 
$
8,027

 
$
4,563