XML 54 R33.htm IDEA: XBRL DOCUMENT v3.7.0.1
Goodwill and Other Intangibles (Tables)
6 Months Ended
Jun. 30, 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 June 30, 2017 and December 31, 2016 (amounts in thousands, except weighted-average useful life):
 
 
Weighted-Average Useful Life
 
June 30, 2017
 
December 31, 2016
Intangible lease assets:
 
 
 
 
 
 
In-place leases, net of accumulated amortization of $549,208 and $494,131, respectively
 
14.8
 
$
1,107,440

 
$
1,192,756

Leasing commissions, net of accumulated amortization of $2,321 and $1,836, respectively
 
10.3
 
11,020

 
10,231

Above-market lease assets and deferred lease incentives, net of accumulated amortization of $77,791 and $69,670, respectively
 
16.2
 
252,512

 
275,897

Total intangible lease assets, net
 
 
 
$
1,370,972

 
$
1,478,884

 
 
 
 
 
 
 
Intangible lease liabilities:
 
 
 
 
 
 
Below-market leases, net of accumulated amortization of $65,174 and $56,891, respectively
 
18.3
 
$
209,566

 
$
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 June 30, 2017 (amounts in thousands):
 
 
July 1, 2017 - December 31, 2017
 
2018
 
2019
 
2020
 
2021
In-place leases:
 
 
 
 
 
 
 
 
 
 
Total projected to be included in amortization expense
 
$
73,092

 
$
133,760

 
$
122,762

 
$
114,656

 
$
106,056

Leasing commissions:
 
 
 
 
 
 
 
 
 
 
Total projected to be included in amortization expense
 
689

 
1,211

 
1,156

 
1,134

 
1,096

Above-market lease assets and deferred lease incentives:
 
 
 
 
 
 
 
 
Total projected to be deducted from rental income
 
12,310

 
23,917

 
22,003

 
21,540

 
21,106

Below-market lease liabilities:
 
 
 
 
 
 
 
 
 
 
Total projected to be included in rental income
 
12,704

 
19,286

 
18,581

 
17,423

 
16,096