Investments (Tables)
|
6 Months Ended |
Jun. 30, 2018 |
| Investments in and Advances to Affiliates, Schedule of Investments [Abstract] |
|
| Summary of Real Estate and Loan Activity, Net of Accumulated Depreciation and Amortization |
During the six months ended June 30, 2018, the Company had the following real estate and loan activity, net of accumulated depreciation and amortization: | | | | | | | | | | | | | | | | | | | | | | | Number of Properties | | Dollar Amount of Investments | | Owned | | Financed | | Total | | Owned | | Financed | | Total | | | | | | | | (In Thousands) | Gross balance, December 31, 2017 | 2,392 |
| | 88 |
| | 2,480 |
| | $ | 7,823,058 |
| | $ | 79,967 |
| | $ | 7,903,025 |
| Acquisitions/improvements (1) | 5 |
| | 2 |
| | 7 |
| | 39,277 |
| | 37,888 |
| | 77,165 |
| Dispositions of real estate (2)(3)(4) | (40 | ) | | (6 | ) | | (46 | ) | | (79,862 | ) | | — |
| | (79,862 | ) | Principal payments and payoffs | — |
| | (28 | ) | | (28 | ) | | — |
| | (23,299 | ) | | (23,299 | ) | Impairments | — |
| | — |
| | — |
| | (15,918 | ) | | — |
| | (15,918 | ) | Write-off of gross lease intangibles | — |
| | — |
| | — |
| | (47,003 | ) | | — |
| | (47,003 | ) | Loan premium amortization and other | — |
| | — |
| | — |
| | (867 | ) | | (1,230 | ) | | (2,097 | ) | Spin-off to SMTA | (899 | ) | | (2 | ) | | (901 | ) | | (2,855,052 | ) | | (37,888 | ) | | (2,892,940 | ) | Gross balance, June 30, 2018 | 1,458 |
| | 54 |
| | 1,512 |
| | 4,863,633 |
| | 55,438 |
| | 4,919,071 |
| Accumulated depreciation and amortization | | | | | | | (661,537 | ) | | — |
| | (661,537 | ) | Other | | | | | | | (1 | ) | | — |
| | (1 | ) | Net balance, June 30, 2018 | | | | | | | $ | 4,202,095 |
| | $ | 55,438 |
| | $ | 4,257,533 |
|
(1) Includes investments of $17.9 million in revenue producing capitalized expenditures, as well as $3.4 million of non-revenue producing capitalized expenditures as of June 30, 2018. (2) The total accumulated depreciation and amortization associated with dispositions of real estate was $14.3 million as of June 30, 2018. (3) For the six months ended June 30, 2018, the total (loss) gain on disposal of assets for properties held in use and held for sale was $(2.5) million and $2.7 million, respectively. (4) Includes six deed-in-lieu properties with a real estate investment of $28.5 million that were transferred to the lender during the six months ended June 30, 2018.
|
| Schedule of Minimum Future Contractual Rent to be Received |
Scheduled minimum future contractual rent to be received under the remaining non-cancelable term of the operating leases (including contractual fixed rent increases occurring on or after July 1, 2018) at June 30, 2018 (in thousands): | | | | | | June 30, 2018 | Remainder of 2018 | $ | 182,714 |
| 2019 | 362,458 |
| 2020 | 355,473 |
| 2021 | 334,983 |
| 2022 | 311,806 |
| Thereafter | 2,222,648 |
| Total future minimum rentals | $ | 3,770,082 |
|
|
| Schedule of Loans Receivable, Net of Premium and Allowance for Loan Losses |
The following table details loans receivable, net of premiums and allowance for loan losses (in thousands): | | | | | | | | | | June 30, 2018 | | December 31, 2017 | Mortgage loans - principal | $ | 46,830 |
| | $ | 69,963 |
| Mortgage loans - premiums, net of amortization | 3,390 |
| | 5,038 |
| Allowance for loan losses | — |
| | (389 | ) | Mortgages loans, net | 50,220 |
| | 74,612 |
| Other notes receivable - principal | 5,218 |
| | 5,355 |
| Allowance for loan losses | — |
| | — |
| Other notes receivable, net | 5,218 |
| | 5,355 |
| Total loans receivable, net | $ | 55,438 |
| | $ | 79,967 |
|
|
| Schedule of Lease Intangible Assets and Liabilities, Net of Accumulated Amortization |
The following table details lease intangible assets and liabilities, net of accumulated amortization (in thousands): | | | | | | | | | | June 30, 2018 | | December 31, 2017 | In-place leases | $ | 368,450 |
| | $ | 591,551 |
| Above-market leases | 59,478 |
| | 89,640 |
| Less: accumulated amortization | (140,321 | ) | | (271,288 | ) | Intangible lease assets, net | $ | 287,607 |
| | $ | 409,903 |
| | | | | Below-market leases | $ | 169,149 |
| | $ | 216,642 |
| Less: accumulated amortization | (43,244 | ) | | (61,339 | ) | Intangible lease liabilities, net | $ | 125,905 |
| | $ | 155,303 |
|
|
| Schedule of Components of Real Estate Investments Held Under Direct Financing Leases |
The components of real estate investments held under direct financing leases were as follows (in thousands): | | | | | | | | | | June 30, 2018 | | December 31, 2017 | Minimum lease payments receivable | $ | 6,358 |
| | $ | 7,325 |
| Estimated residual value of leased assets | 24,552 |
| | 24,552 |
| Unearned income | (6,082 | ) | | (7,012 | ) | Real estate assets under direct financing leases, net | $ | 24,828 |
| | $ | 24,865 |
|
|
| Schedule of Activity in Real Estate Assets Held for Sale |
The following table shows the activity in real estate assets held for sale for the six months ended June 30, 2018 (dollars in thousands): | | | | | | | | | Number of Properties | | Carrying Value | Balance, December 31, 2017 | 15 |
| | $ | 48,929 |
| Transfers from real estate investments held and used | 6 |
| | 14,090 |
| Sales | (6 | ) | | (10,257 | ) | Transfers to real estate investments held in use | (7 | ) | | (25,715 | ) | Transfers to SMTA | (5 | ) | | (7,853 | ) | Impairments | — |
| | (369 | ) | Balance, June 30, 2018 | 3 |
| | $ | 18,825 |
|
|
| Summary of Total Impairment Losses Recognized |
The following table summarizes total impairment losses recognized on the accompanying consolidated statements of operations and comprehensive income (in thousands): | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2018 | | 2017 | | 2018 | | 2017 | Real estate and intangible asset impairment | $ | 662 |
| | $ | 14,657 |
| | $ | 15,624 |
| | $ | 49,877 |
| Write-off of lease intangibles, net | 687 |
| | 1,339 |
| | 311 |
| | 495 |
| Recovery of loans receivable, previously impaired | — |
| | — |
| | (17 | ) | | — |
| Total impairment loss | $ | 1,349 |
| | $ | 15,996 |
| | $ | 15,918 |
| | $ | 50,372 |
|
|