XML 48 R31.htm IDEA: XBRL DOCUMENT v3.8.0.1
Organization and Summary of Significant Accounting Policies (Tables)
 12 Months Ended
Dec. 31, 2017
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Summary of NNN's Investment Portfolio
NNN acquires, owns, invests in and develops properties that are leased primarily to retail tenants under long-term net leases and are primarily held for investment ("Properties" or "Property Portfolio," or individually a "Property"). 
 
December 31, 2017
Property Portfolio:
 
Total properties
2,764

Gross leasable area (square feet)
29,093,000

States
48

Weighted average remaining lease term (years)
11.5
Schedule of Intangible Assets and Related Amortization
Intangible assets and liabilities consisted of the following as of December 31 (dollars in thousands):
 
 
2017
 
2016
Intangible lease assets (included in Other assets):
 
 
 
 
Above-market in-place leases
 
$
16,583

 
$
18,352

Less: accumulated amortization
 
(9,299
)
 
(8,761
)
Above market in-place leases, net
 
$
7,284

 
$
9,591

 
 
 
 
 
In-place leases
 
$
104,592

 
$
112,951

Less: accumulated amortization
 
(61,004
)
 
(57,661
)
In-place leases, net
 
$
43,588

 
$
55,290

 
 
 
 
 
Intangible lease liabilities (included in Other liabilities):
 
 
 
 
Below-market in-place leases
 
$
44,468

 
$
46,151

Less: accumulated amortization
 
(26,055
)
 
(24,051
)
Below market in-place leases, net
 
$
18,413

 
$
22,100
Schedule of Amortization for Finite-lived Intangible Assets
The following is a schedule of the amortization of acquired above-market and below-market in-place lease intangibles and the amortization of the in-place lease intangibles at December 31, 2017 (dollars in thousands):
 
Net Increase to Rental Income
 
Increase To Amortization Expense
2018
$
1,412

 
$
8,249

2019
684

 
5,976

2020
609

 
5,220

2021
489

 
4,494

2022
363

 
4,024

Thereafter
7,572

 
15,625

 
 
 
 
Weighted average amortization period (years)
17.9

 
9.6
Computation of Basic and Diluted Earnings Per Share
The following table is a reconciliation of the numerator and denominator used in the computation of basic and diluted earnings per common share using the two-class method for the years ended December 31 (dollars in thousands):
 
 
2017
 
2016
 
2015
Basic and Diluted Earnings:
 
 
 
 
 
Net earnings attributable to NNN
$
264,973

 
$
239,500

 
$
197,836

Less: Series D preferred stock dividends
(3,598
)
 
(19,047
)
 
(19,047
)
Less: Series E preferred stock dividends
(16,387
)
 
(16,387
)
 
(16,387
)
Less: Series F preferred stock dividends
(17,940
)
 
(3,189
)
 
—

Less: Excess of redemption value over carrying value of Series D preferred shares redeemed
(9,855
)
 
—

 
—

Net earnings attributable to common stockholders
217,193

 
200,877

 
162,402

Less: Earnings attributable to unvested restricted shares
(531
)
 
(695
)
 
(706
)
Net earnings used in basic and diluted earnings per share
$
216,662

 
$
200,182

 
$
161,696

 
 
 
 
 
 
Basic and Diluted Weighted Average Shares Outstanding:
 
 
 
 
 
Weighted average number of shares outstanding
149,840,116

 
145,014,422

 
134,868,640

Less: Unvested restricted shares
(285,585
)
 
(390,522
)
 
(412,505
)
Less: Unvested contingent restricted shares
(443,343
)
 
(447,676
)
 
(457,461
)
Weighted average number of shares outstanding used in basic earnings per share
149,111,188

 
144,176,224

 
133,998,674

Effects of dilutive securities:
 
 
 
 
 
Other
321,453

 
484,409

 
490,742

Weighted average number of shares outstanding used in diluted earnings per share
149,432,641

 
144,660,633

 
134,489,416
Changes in accumulated other comprehensive income
The following table outlines the changes in accumulated other comprehensive income (loss) (dollars in thousands):
 
Gain or Loss on Cash Flow Hedges(1)
 
Gains and Losses on Commercial Mortgage Residual Interests
 
Gains and Losses on Available-for-Sale Securities
 
Total
 
Beginning balance, December 31, 2015
$
(25,046
)
 
$
4,454

 
$
240

 
$
(20,352
)
 
 
 
 
 
 
 
 
 
 
Other comprehensive income (loss)
13,345

 
(182
)
 
468

 
13,631

 
Reclassifications from accumulated other comprehensive income to net earnings
2,802

(2) 
(4,272
)
(3) 
—

 
(1,470
)
 
Net current period other comprehensive income (loss)
16,147

 
(4,454
)
 
468

 
12,161

 
Ending balance, December 31, 2016
(8,899
)
 
—

 
708

 
(8,191
)
 
 
 
 
 
 
 
 
 
 
Other comprehensive income (loss)
(7,688
)
 
—

 
209

 
(7,479
)
 
Reclassifications from accumulated other comprehensive income to net earnings
1,932

(2) 
—

 
—

 
1,932

 
Net current period other comprehensive income (loss)
(5,756
)
 
—

 
209

 
(5,547
)
 
Ending balance, December 31, 2017
$
(14,655
)
 
$
—

 
$
917

 
$
(13,738
)
 
(1) Additional disclosure is included in Note 12 – Derivatives.
(2) Reclassifications out of other comprehensive income (loss) are recorded in Interest Expense on the Consolidated Statements of Income and Comprehensive Income. There is no income tax expense (benefit) resulting from this reclassification.
(3) Reclassifications out of other comprehensive income (loss) are recorded in Impairment on the Consolidated Statements of Income and Comprehensive Income. There is no income tax expense (benefit) resulting from this reclassification.