XML 54 R32.htm IDEA: XBRL DOCUMENT v3.7.0.1
Goodwill and Other Intangibles (Tables)
3 Months Ended
Mar. 31, 2017
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Intangible Assets
Intangible lease assets and liabilities of the Company consisted of the following as of March 31, 2017 and December 31, 2016 (amounts in thousands, except weighted-average useful life):
 
 
Weighted-Average Useful Life
 
March 31, 2017
 
December 31, 2016
Intangible lease assets:
 
 
 
 
 
 
In-place leases, net of accumulated amortization of $525,079 and $494,131, respectively
 
14.7
 
$
1,148,158

 
$
1,192,756

Leasing commissions, net of accumulated amortization of $2,158 and $1,836, respectively
 
10.3
 
10,570

 
10,231

Above-market lease assets and deferred lease incentives, net of accumulated amortization of $74,206 and $69,670, respectively
 
16.1
 
257,568

 
275,897

Total intangible lease assets, net
 
 
 
$
1,416,296

 
$
1,478,884

 
 
 
 
 
 
 
Intangible lease liabilities:
 
 
 
 
 
 
Below-market leases, net of accumulated amortization of $61,631 and $56,891, respectively
 
18.1
 
$
217,721

 
$
224,023

Schedule of Projected Amortization Expense and Adjustments
The following table provides the projected amortization expense and adjustments to rental income related to the intangible lease assets and liabilities for the next five years as of March 31, 2017 (amounts in thousands):
 
 
April 1, 2017 - December 31, 2017
 
2018
 
2019
 
2020
 
2021
In-place leases:
 
 
 
 
 
 
 
 
 
 
Total projected to be included in amortization expense
 
$
111,195

 
$
136,056

 
$
124,895

 
$
116,752

 
$
107,913

Leasing commissions:
 
 
 
 
 
 
 
 
 
 
Total projected to be included in amortization expense
 
1,008

 
1,164

 
1,098

 
1,076

 
1,038

Above-market lease assets and deferred lease incentives:
 
 
 
 
 
 
 
 
Total projected to be deducted from rental income
 
18,533

 
24,098

 
22,184

 
21,748

 
21,234

Below-market lease liabilities:
 
 
 
 
 
 
 
 
 
 
Total projected to be included in rental income
 
16,204

 
19,672

 
18,939

 
17,775

 
16,425