XML 45 R26.htm IDEA: XBRL DOCUMENT v3.6.0.2
Real Estate Investments (Tables)
12 Months Ended
Dec. 31, 2016
Real Estate [Abstract]  
Schedule of Real Estate Properties [Table Text Block]
The Company’s real estate investments consisted of the following as of December 31, 2016 and December 31, 2015 (in thousands, except number of properties):
 
 
 
December 31,
 
December 31,
 
 
 
2016
 
2015
 
Number of Properties
 
 
366
 
 
278
 
Gross Leasable Area
 
 
7,033
 
 
5,207
 
 
 
 
 
 
 
 
 
Land
 
$
309,687
 
$
225,274
 
Buildings
 
$
703,506
 
$
526,912
 
Property under Development
 
$
6,764
 
$
3,663
 
Gross Real Estate Investments
 
$
1,019,957
 
$
755,849
 
Less Accumulated Depreciation
 
$
(69,696)
 
$
(56,401)
 
Net Real Estate Investments
 
$
950,261
 
$
699,448
 
Schedule of Finite-Lived Intangible Assets [Table Text Block]
The following table details lease intangibles, net of accumulated amortization, as of December 31, 2016 and December 31, 2015 (in thousands):
 
 
 
December 31,
 
December 31,
 
 
 
2016
 
2015
 
Intangible Lease Asset - In-Place Leases
 
$
62,422
 
$
47,052
 
Less: Accumulated Amortization
 
 
(11,976)
 
 
(7,239)
 
Intangible Lease Asset - Above-Market Leases
 
 
103,116
 
 
61,241
 
Less: Accumulated Amortization
 
 
(13,690)
 
 
(7,367)
 
Intangible Lease Liability - Below-Market Leases
 
 
(37,126)
 
 
(21,163)
 
Less: Accumulated Amortization
 
 
7,078
 
 
4,028
 
Lease Intangible Asset, net
 
$
109,824
 
$
76,552
 
Operating Leases, Future Minimum Payments Receivable [Table Text Block]
As of December 31, 2016, the future minimum rental income to be received under the terms of all non-cancellable tenant leases is as follows (in thousands):
 
For the Year Ending December 31,
 
 
 
 
2017
 
$
91,308
 
2018
 
 
90,109
 
2019
 
 
87,285
 
2020
 
 
84,578
 
2021
 
 
81,195
 
Thereafter
 
 
575,249
 
Total
 
$
1,009,724
 
Schedule of Future Minimum Rental Payments for Operating Leases [Table Text Block]
As of December 31, 2016, future annual lease commitments under these agreements are as follows (in thousands):
 
For the Year Ending December 31,
 
 
 
 
2017
 
$
640
 
2018
 
 
641
 
2019
 
 
634
 
2020
 
 
632
 
2021
 
 
588
 
Thereafter
 
 
7,840
 
Total
 
$
10,975
 
Business Acquisition, Pro Forma Information [Table Text Block]
The following unaudited pro forma total revenue and income before discontinued operations for 2016, 2015 and 2014, assumes all of our 2016 acquisitions had taken place on January 1, 2016 for the 2016 pro forma information, January 1, 2015 for the 2015 proforma information, and on January 1, 2014 for the 2014 pro forma information (in thousands):
 
Supplemental pro forma for the year ended December 31, 2016 (1)
 
 
 
 
Total Revenue
 
$
104,178
 
Income before discontinued operations
 
$
56,375
 
 
 
 
 
 
Supplemental pro forma for the year ended December 31, 2015 (1)
 
 
 
 
Total Revenue
 
$
79,056
 
Income before discontinued operations
 
$
36,149
 
 
 
 
 
 
Supplemental pro forma for the year ended December 31, 2014 (1)
 
 
 
 
Total Revenue
 
$
57,840
 
Income before discontinued operations
 
$
19,369
 
 
(1)
This unaudited pro forma supplemental information does not purport to be indicative of what our operating results would have been had the acquisitions occurred on January 1, 2016, January 1, 2015 or January 1, 2014 and may not be indicative of future operating results. Various acquisitions were of newly leased or constructed assets and may not have been in service for the full periods shown.
Schedule of Completed or Commenced Construction on 14 Development [Table Text Block]
For the year ended December 31, 2016, the Company completed or commenced construction on 14 development or PCS projects net leased to a number of industry-leading retail tenants. Total anticipated project costs for those developments are approximately $38.0 million and include the following completed or commenced projects:
 
Tenant
 
Location
 
Lease Structure
 
Lease
Term
 
Actual or
Anticipated Rent
Commencement
 
Status
 
Hobby Lobby
 
Springfield, OH
 
Build-to-Suit
 
15 Years
 
Q1 2016
 
Completed
 
Family Fare Quick Stop
 
Marshall, MI
 
Ground Lease
 
10 Years
 
Q2 2016
 
Completed
 
Burger King(1)
 
Farr West, UT
 
Build-to-Suit
 
20 Years
 
Q2 2016
 
Completed
 
Chick-fil-A
 
Frankfort, KY
 
Ground Lease
 
20 Years
 
Q3 2016
 
Completed
 
Burger King(1)
 
Devil's Lake, ND
 
Build-to-Suit
 
20 Years
 
Q3 2016
 
Completed
 
Wawa
 
Orlando, FL
 
Ground Lease
 
20 Years
 
Q3 2016
 
Completed
 
Starbucks
 
North Lakeland, FL
 
Build-to-Suit
 
10 Years
 
Q4 2016
 
Completed
 
Burger King(1)
 
Hamilton, MT
 
Build-to-Suit
 
20 Years
 
Q4 2016
 
Completed
 
Texas Roadhouse
 
Mount Pleasant, MI
 
Ground Lease
 
15 Years
 
Q4 2016
 
Completed
 
Burger King(1)
 
West Fargo, ND
 
Build-to-Suit
 
20 Years
 
Q4 2016
 
Completed
 
Camping World
 
Tyler, TX
 
Build-to-Suit
 
20 Years
 
Q1 2017
 
Under Construction
 
Burger King(1)
 
Heber, UT
 
Build-to-Suit
 
20 Years
 
Q1 2017
 
Under Construction
 
Camping World
 
Georgetown, KY
 
Build-to-Suit
 
20 Years
 
Q3 2017
 
Under Construction
 
Orchard Supply
 
Boynton Beach, FL
 
Build-to-Suit
 
15 Years
 
Q3 2017
 
Under Construction
 
 
(1) Franchise restaurants operated by Meridian Restaurants Unlimited, LC.
Schedule Of Real Estate Investments Including Identifiable Intangible Assets Impairment [Table Text Block]
As a result of our review of Real Estate Investments we recognized the following real estate impairment charges for the year ended December 31(in thousands):
 
 
 
2016
 
2015
 
2014
 
 
 
 
 
 
 
 
 
 
 
 
Continuing operations
 
$
-
 
$
-
 
$
3,020
 
Discontinued operations
 
 
-
 
 
-
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
$
-
 
$
-
 
$
3,020