Investments (Tables)
|
12 Months Ended |
Dec. 31, 2017 |
| Investments in and Advances to Affiliates, Schedule of Investments [Abstract] |
|
| Summary of Gross Real Estate and Loan Activity |
During the years ended December 31, 2017 and 2016, 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, 2015 | 2,485 |
| | 144 |
| | 2,629 |
| | $ | 8,198,685 |
| | $ | 104,003 |
| | $ | 8,302,688 |
| Acquisitions/improvements (1) | 269 |
| | — |
| | 269 |
| | 711,510 |
| | — |
| | 711,510 |
| Dispositions of real estate (2)(3) | (213 | ) | | — |
| | (213 | ) | | (598,662 | ) | | — |
| | (598,662 | ) | Principal payments and payoffs | — |
| | (70 | ) | | (70 | ) | | — |
| | (34,955 | ) | | (34,955 | ) | Impairments | — |
| | — |
| | — |
| | (88,073 | ) | | (176 | ) | | (88,249 | ) | Write-off of gross lease intangibles | — |
| | — |
| | — |
| | (42,307 | ) | | — |
| | (42,307 | ) | Loan premium amortization and other | — |
| | — |
| | — |
| | (77 | ) | | (2,294 | ) | | (2,371 | ) | Gross balance, December 31, 2016 | 2,541 |
| | 74 |
| | 2,615 |
| | 8,181,076 |
| | 66,578 |
| | 8,247,654 |
| Acquisitions/improvements (1) | 43 |
| | 16 |
| | 59 |
| | 326,766 |
| | 23,300 |
| | 350,066 |
| Dispositions of real estate (2)(3) | (192 | ) | | — |
| | (192 | ) | | (510,863 | ) | | — |
| | (510,863 | ) | Principal payments and payoffs | — |
| | (2 | ) | | (2 | ) | | — |
| | (7,878 | ) | | (7,878 | ) | Impairments | — |
| | — |
| | — |
| | (101,941 | ) | | (389 | ) | | (102,330 | ) | Write-off of gross lease intangibles | — |
| | — |
| | — |
| | (67,139 | ) | | — |
| | (67,139 | ) | Loan premium amortization and other | — |
| | — |
| | — |
| | (4,841 | ) | | (1,644 | ) | | (6,485 | ) | Gross balance, December 31, 2017 | 2,392 |
| | 88 |
| | 2,480 |
| | $ | 7,823,058 |
| | $ | 79,967 |
| | $ | 7,903,025 |
| Accumulated depreciation and amortization | | | | | | | (1,289,304 | ) | | — |
| | (1,289,304 | ) | Other | | | | | | | 304 |
| | — |
| | 304 |
| Net balance, December 31, 2017 | | | | | | | $ | 6,534,058 |
| | $ | 79,967 |
| | $ | 6,614,025 |
|
| | (1) | Includes investments of $42.6 million and $20.5 million, respectively, in revenue producing capitalized expenditures, as well as $3.5 million and $6.6 million, respectively, of non-revenue producing capitalized expenditures for the years ended December 31, 2017 and 2016. |
| | (2) | The total accumulated depreciation and amortization associated with dispositions of real estate was $57.1 million and $126.4 million, respectively, for the years ended December 31, 2017 and 2016. |
| | (3) | For the years ended December 31, 2017, 2016 and 2015 the total gain on disposal of assets for properties held in use and held for sale was $24.6 million and $40.5 million, $35.8 million and $16.6 million, and $34.5 million and $33.9 million, respectively. |
|
| Schedule of Minimum Future Contractual Rent to be Received Under Remaining Non-cancelable Term of Operating Leases |
Scheduled minimum future contractual rent to be received under the remaining non-cancelable term of the operating leases (including realized rent increases occurring after January 1, 2018) are as follows (in thousands): | | | | | | December 31, 2017 | 2018 | $ | 599,194 |
| 2019 | 587,493 |
| 2020 | 570,820 |
| 2021 | 542,899 |
| 2022 | 507,936 |
| Thereafter | 3,637,342 |
| Total future minimum rentals | $ | 6,445,684 |
|
|
| Summary of Loans Receivable |
The following table details loans receivable, net of premium and allowance for loan losses (in thousands): | | | | | | | | | | December 31, 2017 | | December 31, 2016 | Mortgage loans - principal | $ | 69,963 |
| | $ | 55,410 |
| Mortgage loans - premium, net of amortization | 5,038 |
| | 7,194 |
| Allowance for loan losses | (389 | ) | | — |
| Mortgages loans, net | 74,612 |
| | 62,604 |
| Other note receivables - principal | 5,355 |
| | 4,474 |
| Allowance for loan losses | — |
| | (500 | ) | Other note receivables | 5,355 |
| | 3,974 |
| Total loans receivable, net | $ | 79,967 |
| | $ | 66,578 |
|
|
| Summary of Lease Intangible, Net |
The following table details lease intangible assets and liabilities, net of accumulated amortization (in thousands): | | | | | | | | | | December 31, 2017 | | December 31, 2016 | In-place leases | $ | 591,551 |
| | $ | 624,723 |
| Above-market leases | 89,640 |
| | 88,873 |
| Less: accumulated amortization | (271,288 | ) | | (243,320 | ) | Intangible lease assets, net | $ | 409,903 |
| | $ | 470,276 |
| | | | | Below-market leases | $ | 216,642 |
| | $ | 236,008 |
| Less: accumulated amortization | (61,339 | ) | | (53,688 | ) | Intangible lease liabilities, net | $ | 155,303 |
| | $ | 182,320 |
|
|
| Schedule of Net Aggregate Amortization Expense of Intangible Assets and Liabilities |
Based on the balance of intangible assets and liabilities at December 31, 2017, the net aggregate amortization expense for the next five years and thereafter is expected to be as follows (in thousands): | | | | | 2018 | $ | 32,343 |
| 2019 | 30,736 |
| 2020 | 28,717 |
| 2021 | 26,108 |
| 2022 | 22,838 |
| Thereafter | 113,858 |
| Total future minimum amortization | $ | 254,600 |
|
|
| Schedule of Components of Investment Assets held under Direct Financing Leases |
The components of real estate investments held under direct financing leases were as follows (in thousands): | | | | | | | | | | December 31, 2017 | | December 31, 2016 | Minimum lease payments receivable | $ | 7,325 |
| | $ | 9,456 |
| Estimated residual value of leased assets | 24,552 |
| | 35,640 |
| Unearned income | (7,012 | ) | | (9,091 | ) | Real estate assets under direct financing leases, net | $ | 24,865 |
| | $ | 36,005 |
|
|
| Summary of Activity in Real Estate Assets Held for Sale |
The following table shows the activity in real estate assets held for sale, net for the years ended December 31, 2017 and 2016: | | | | | | | | | Number of Properties | | Carrying Value | | (In Thousands) | Balance, December 31, 2015 | 36 |
| | $ | 84,259 |
| Transfers from real estate investments | 72 |
| | 246,730 |
| Sales | (59 | ) | | (126,100 | ) | Transfers to real estate investments held and used | (5 | ) | | (21,046 | ) | Impairments | — |
| | (23,273 | ) | Balance, December 31, 2016 | 44 |
| | 160,570 |
| Transfers from real estate investments | 82 |
| | 216,502 |
| Sales | (91 | ) | | (208,029 | ) | Transfers to real estate investments held and used | (20 | ) | | (95,382 | ) | Impairments | — |
| | (24,732 | ) | Balance, December 31, 2017 | 15 |
| | $ | 48,929 |
|
|
| Summary of Total Impairment Losses Recognized |
The following table summarizes total impairment losses recognized in continuing and discontinued operations on the accompanying consolidated statements of operations (in thousands): | | | | | | | | | | | | | | Years Ended December 31, | | 2017 | | 2016 | | 2015 | Real estate and intangible asset impairment | $ | 93,441 |
| | $ | 80,390 |
| | $ | 68,565 |
| Write-off of lease intangibles, net | 8,500 |
| | 7,683 |
| | 1,666 |
| Loans receivable impairment | 389 |
| | 176 |
| | 324 |
| Total impairments from real estate investment net assets | 102,330 |
| | 88,249 |
| | 70,555 |
| Other impairment | — |
| | 26 |
| | 174 |
| Total impairment loss in continuing and discontinued operations | $ | 102,330 |
| | $ | 88,275 |
| | $ | 70,729 |
|
|