XML 19 R8.htm IDEA: XBRL DOCUMENT v3.5.0.2
Supplemental Detail for Certain Components of Consolidated Balance Sheets
9 Months Ended
Sep. 30, 2016
Supplemental Detail for Certain Components of Consolidated Balance Sheets  
Supplemental Detail for Certain Components of Consolidated Balance Sheets

 

3.Supplemental Detail for Certain Components of Consolidated Balance Sheets

 

A.    Acquired lease intangible assets, net, consist of the following

 

September 30,

 

December 31,

 

(dollars in thousands) at:

 

2016

 

2015

 

 

 

 

 

 

 

Acquired in-place leases

 

  $

1,142,053

 

  $

1,056,715

 

Accumulated amortization of acquired in-place leases

 

(334,018

)

(264,399

)

Acquired above-market leases

 

361,490

 

304,548

 

Accumulated amortization of acquired above-market leases

 

(81,877

)

(62,447

)

 

 

 

 

 

 

 

 

  $

1,087,648

 

  $

1,034,417

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

December 31,

 

B.    Other assets, net, consist of the following (dollars in thousands) at:

 

2016

 

2015

 

 

 

 

 

 

 

Prepaid expenses

 

14,209

 

14,258

 

Restricted escrow deposits

 

11,586

 

4,179

 

Credit facility origination costs, net

 

8,043

 

10,226

 

Notes receivable issued in connection with property sales

 

5,419

 

17,905

 

Corporate assets, net

 

3,032

 

2,313

 

Impounds related to mortgages payable

 

2,637

 

5,860

 

Other items

 

757

 

44

 

 

 

 

 

 

 

 

 

  $

45,683

 

  $

54,785

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C.    Distributions payable consist of the following declared

 

September 30,

 

December 31,

 

distributions (dollars in thousands) at:

 

2016

 

2015

 

 

 

 

 

 

 

Common stock distributions

 

  $

52,429

 

  $

47,963

 

Preferred stock dividends

 

2,257

 

2,257

 

Noncontrolling interests distributions

 

82

 

124

 

 

 

 

 

 

 

 

 

  $

54,768

 

  $

50,344

 

 

 

 

 

 

 

 

 

 

D.    Accounts payable and accrued expenses consist of the

 

September 30,

 

December 31,

 

following (dollars in thousands) at:

 

2016

 

2015

 

 

 

 

 

 

 

Notes payable - interest payable

 

  $

30,145

 

  $

61,486

 

Property taxes payable

 

21,162

 

13,354

 

Mortgages, term loans, credit line - interest payable and interest rate swaps

 

12,616

 

6,813

 

Accrued costs on properties under development

 

11,428

 

9,976

 

Other items

 

22,190

 

24,197

 

 

 

 

 

 

 

 

 

  $

97,541

 

  $

115,826

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

E.    Acquired lease intangible liabilities, net, consist of the

 

September 30,

 

December 31,

 

following (dollars in thousands) at:

 

2016

 

2015

 

 

 

 

 

 

 

Acquired below-market leases

 

  $

315,301

 

  $

288,412

 

Accumulated amortization of acquired below-market leases

 

(50,256

)

(37,496

)

 

 

 

 

 

 

 

 

  $

265,045

 

  $

250,916

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

F.    Other liabilities consist of the following

 

September 30,

 

December 31,

 

(dollars in thousands) at:

 

2016

 

2015

 

 

 

 

 

 

 

Rent received in advance  and other deferred revenue (1)

 

  $

86,479

 

  $

42,840

 

Security deposits

 

6,487

 

6,418

 

Capital lease obligations

 

4,939

 

4,707

 

 

 

 

 

 

 

 

 

  $

97,905

 

  $

53,965

 

 

 

 

 

 

 

 

 

 

(1) In connection with Diageo’s sale of its wine business to Treasury Wine Estates, we will release Diageo from its guarantee of our leases in exchange for Diageo’s payment of $75 million of additional rent to us.  The additional rent is being paid in two equal installments, one of which was received in August 2016 for $37.5 million and was recorded as prepaid rent.  Upon our receipt of the final expected payment in January 2017 of $37.5 million, Treasury Wine Estates will become the guarantor of our leases on those properties.  We have accounted for this transaction as a lease modification and the additional rent will be recognized on a straight-line basis over the remaining lease terms of approximately 15 years.