XML 54 R33.htm IDEA: XBRL DOCUMENT v3.8.0.1
Goodwill and Other Intangibles (Tables)
9 Months Ended
Sep. 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 September 30, 2017 and December 31, 2016 (amounts in thousands, except weighted-average useful life):
 
 
Weighted-Average Useful Life
 
September 30, 2017
 
December 31, 2016
Intangible lease assets:
 
 
 
 
 
 
In-place leases and other intangibles, net of accumulated amortization of $580,588 and $494,131, respectively
 
15.1
 
$
1,100,403

 
$
1,192,756

Leasing commissions, net of accumulated amortization of $2,601 and $1,836, respectively
 
10.5
 
11,117

 
10,231

Above-market lease assets and deferred lease incentives, net of accumulated amortization of $83,670 and $69,670, respectively
 
16.2
 
248,925

 
275,897

Total intangible lease assets, net
 
 
 
$
1,360,445

 
$
1,478,884

 
 
 
 
 
 
 
Intangible lease liabilities:
 
 
 
 
 
 
Below-market leases, net of accumulated amortization of $70,070 and $56,891, respectively
 
18.4
 
$
204,051

 
$
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 September 30, 2017 (amounts in thousands):
 
 
October 1, 2017 - December 31, 2017
 
2018
 
2019
 
2020
 
2021
In-place leases and other intangibles:
 
 
 
 
 
 
 
 
 
 
Total projected to be included in amortization expense
 
$
36,584

 
$
134,741

 
$
124,069

 
$
116,168

 
$
107,582

Leasing commissions:
 
 
 
 
 
 
 
 
 
 
Total projected to be included in amortization expense
 
423

 
1,207

 
1,192

 
1,170

 
1,133

Above-market lease assets and deferred lease incentives:
 
 
 
 
 
 
 
 
Total projected to be deducted from rental income
 
6,054

 
23,615

 
21,701

 
21,265

 
20,857

Below-market lease liabilities:
 
 
 
 
 
 
 
 
 
 
Total projected to be included in rental income
 
6,351

 
19,283

 
18,578

 
17,420

 
16,093