XML 57 R35.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments in Real Estate and Real Estate Under Construction (Tables)
12 Months Ended
Dec. 31, 2017
Investments in Real Estate and Real Estate Under Construction [Line Items]  
Schedule of Net Real Estate
The Company's real estate, net, consists of the following at December 31, 2017 and 2016:
 
 
2017
 
2016
Real estate, at cost:
 
 
 
 
Buildings and building improvements
 
$
3,476,022

 
$
3,050,082

Land, land estates and land improvements
 
456,134

 
472,394

Fixtures and equipment
 
84

 
5,577

Construction in progress
 
4,219

 
5,119

Real estate intangibles:
 
 
 
 
In-place lease values
 
461,624

 
436,185

Tenant relationships
 
97,223

 
113,839

Above-market leases
 
40,244

 
47,270

Investments in real estate under construction
 

 
106,652

 
 
4,535,550

 
4,237,118

Accumulated depreciation and amortization(1)
 
(1,225,650
)
 
(1,208,792
)
Real estate, net
 
$
3,309,900

 
$
3,028,326

(1)
Includes accumulated amortization of real estate intangible assets of $334,681 and $363,861 in 2017 and 2016, respectively. The estimated amortization of the above real estate intangible assets for the next five years is $31,401 in 2018, $26,578 in 2019, $23,360 in 2020, $22,211 in 2021 and $20,951 in 2022.
Schedule of Acquired Properties
The Company completed the following acquisitions and build-to-suit transactions during 2017 and 2016:
2017:
 
 
 
 
 
 
 
 
 
Real Estate Intangibles
Property Type
Location
Acquisition Date
Initial
Cost
Basis
Lease Expiration
Land and Land Estate
 
Building and Improvements
 
Lease in-place Value Intangible
 
Below Market Lease Intangible
Office
Lake Jackson, TX(1)
January 2017
$
70,401

10/2036
$
3,078

 
$
67,323

 
$

 
$

Industrial
New Century, KS
February 2017
12,056

01/2027

 
13,198

 
1,648

 
(2,790
)
Industrial
Lebanon, IN
February 2017
36,194

01/2024
2,100

 
29,443

 
4,651

 

Office
Charlotte, NC
April 2017
61,339

04/2032
3,771

 
47,064

 
10,504

 

Industrial
Cleveland, TN
May 2017
34,400

03/2024
1,871

 
29,743

 
2,786

 

Industrial
Grand Prairie, TX
June 2017
24,317

03/2037
3,166

 
17,985

 
3,166

 

Industrial
San Antonio, TX
June 2017
45,507

04/2027
1,311

 
36,644

 
7,552

 

Industrial
Opelika, AL
July 2017
37,269

05/2042
134

 
33,183

 
3,952

 

Industrial
McDonough, GA
August 2017
66,700

01/2028
5,441

 
52,762

 
8,497

 

Industrial
Byhalia, MS
September 2017
36,590

09/2027
1,751

 
31,236

 
3,603

 

Industrial
Jackson, TN
September 2017
57,920

10/2027
1,454

 
49,026

 
7,440

 

Industrial
Smyrna, TN
September 2017
104,890

04/2027
1,793

 
93,940

 
9,157

 

Industrial
Lafayette, IN
October 2017
17,450

09/2024
662

 
15,578

 
1,210

 

Industrial
Romulus, MI
November 2017
38,893

08/2032
2,438

 
33,786

 
2,669

 

Industrial
Warren, MI
November 2017
46,955

10/2032
972

 
42,521

 
3,462

 

Industrial
Winchester, VA
December 2017
36,700

12/2031
1,988

 
32,501

 
2,211

 

 
 
 
$
727,581

 
$
31,930

 
$
625,933

 
$
72,508

 
$
(2,790
)
 
 
 
 
 
 
 
 
 
 
 
 
Weighted-average life of intangible assets (years)
 
 
 
 
 
 
12.2

 
14.9

(1)
Completed the construction of the final building of a four-building project. Initial cost basis excludes developer partner payout of $7,951 (see Note 2)
2016:

 
 
 
 
 
 
 
 
 
Real Estate Intangibles
Property Type
Location
Acquisition Date
Initial
Cost
Basis
Lease Expiration
Land and Land Estate
 
Building and Improvements
 
Lease in-place Value
 
Below Market Lease
Industrial
Detroit, MI
January 2016
$
29,697

10/2035
$
1,133

 
$
25,009

 
$
3,555

 
$

Industrial
Anderson, SC
June 2016
61,347

06/2036
4,663

 
45,011

 
11,673

 

Industrial
Wilsonville, OR
September 2016
43,100

10/2032
6,815

 
32,380

 
5,920

 
(2,015
)
Office
Lake Jackson, TX
November 2016
78,484

10/2036
4,357

 
74,127

 

 

Industrial
Romeoville, IL
December 2016
52,700

10/2031
7,524

 
40,167

 
5,009

 

Industrial
Edwardsville, IL
December 2016
44,800

09/2026
4,593

 
34,251

 
5,956

 

 
 
 
$
310,128

 
$
29,085

 
$
250,945

 
$
32,113

 
$
(2,015
)
 
 
 
 
 
 
 
 
 
 
 
 
Weighted-average life of intangible assets (years)
 
 
 
 
 
 
16.6

 
16.1

LCIF [Member]  
Investments in Real Estate and Real Estate Under Construction [Line Items]  
Schedule of Net Real Estate
The Partnership's real estate, net, consists of the following at December 31, 2017 and 2016:
 
 
2017
 
2016
Real estate, at cost:
 
 
 
 
Buildings and building improvements
 
$
705,565

 
$
644,173

Land, land estates and land improvements
 
88,589

 
86,120

Fixtures and equipment
 
84

 
84

Construction in progress
 
4

 
825

Real estate intangibles:
 
 
 
 
In-place lease values
 
95,166

 
82,190

Tenant relationships
 
19,067

 
19,943

Above-market leases
 
2,628

 
2,628

Investment in real estate under construction
 

 
40,443

 
 
911,103

 
876,406

Accumulated depreciation and amortization(1)
 
(233,121
)
 
(236,930
)
Real estate, net
 
$
677,982

 
$
639,476

(1)
Includes accumulated amortization of real estate intangible assets of $54,745 and $54,425 in 2017 and 2016, respectively. The estimated amortization of the above real estate intangible assets for the next five years is $5,307 in 2018, $4,557 in 2019, $4,445 in 2020, $4,431 in 2021 and $4,431 in 2022.
Schedule of Acquired Properties
The Partnership, through property owner subsidiaries, completed the following build-to-suit transaction/acquisitions during 2017
Property Type
 
Location
 
Acquisition Date
 
Initial Cost Basis
 
Lease Expiration
 
Land
 
Building and Improvements
Lease in-place Value Intangible
Office
 
Charlotte, NC
 
Apr-17
 
$
61,339

 
04/2032
 
$
3,771

 
$
47,064

 
$
10,504

Industrial
 
Grand Prairie, TX
 
Jun-17
 
24,317

 
03/2037
 
3,166

 
17,985

 
3,166

Industrial
 
Warren, MI
 
Nov-17
 
46,955

 
10/2032
 
972

 
42,521

 
3,462

 
 
 
 
 
 
$
132,611

 
 
 
$
7,909

 
$
107,570

 
$
17,132

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted-average life of intangible assets (years)
 
 
 
 
 
 
 
15.9

The Partnership, through property owner subsidiaries, completed the following acquisition during 2016:
Property Type
 
Location
 
Acquisition Date
 
Initial Cost Basis
 
Lease Expiration
 
Land and Land Estates
 
Building and Improvements
Lease in-place Value Intangible
Industrial
 
Romeoville, IL
 
Dec-16
 
$
52,700

 
10/2031
 
$
7,524

 
$
40,167

 
$
5,009

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Life of intangible asset (years)
 
 
 
 
 
 
 
14.9