XML 60 R35.htm IDEA: XBRL DOCUMENT v3.20.4
Intangibles (Tables)
12 Months Ended
Dec. 31, 2020
Goodwill And Intangible Assets Disclosure [Abstract]  
Gross Carrying Amount and Accumulated Amortization of Intangible Assets and Liabilities

The gross carrying amount and accumulated amortization of the Company’s intangible assets and liabilities consisted of the following ($ in thousands):

 

 

 

December 31, 2020

 

 

December 31, 2019

 

Intangible assets:

 

 

 

 

 

 

 

 

In-place lease intangibles

 

$

1,094,561

 

 

$

811,254

 

Above-market lease intangibles

 

 

49,261

 

 

 

42,483

 

Other

 

 

32,549

 

 

 

26,400

 

Total intangible assets

 

 

1,176,371

 

 

 

880,137

 

Accumulated amortization:

 

 

 

 

 

 

 

 

In-place lease amortization

 

 

(407,256

)

 

 

(200,629

)

Above-market lease amortization

 

 

(20,291

)

 

 

(10,977

)

Other

 

 

(10,565

)

 

 

(3,189

)

Total accumulated amortization

 

 

(438,112

)

 

 

(214,795

)

Intangible assets, net

 

$

738,259

 

 

$

665,342

 

Intangible liabilities:

 

 

 

 

 

 

 

 

Below-market lease intangibles

 

$

194,158

 

 

$

167,032

 

Total intangible liabilities

 

 

194,158

 

 

 

167,032

 

Accumulated amortization:

 

 

 

 

 

 

 

 

Below-market lease amortization

 

 

(65,519

)

 

 

(30,078

)

Total accumulated amortization

 

 

(65,519

)

 

 

(30,078

)

Intangible liabilities, net

 

$

128,639

 

 

$

136,954

 

 

Estimated Future Amortization

The estimated future amortization on the Company’s intangibles for each of the next five years and thereafter as of December 31, 2020 is as follows ($ in thousands):

 

 

 

In-place Lease

Intangibles

 

 

Above-market

Lease Intangibles

 

 

Below-market

Lease Intangibles

 

2021

 

$

296,157

 

 

$

8,333

 

 

$

(30,945

)

2022

 

 

122,669

 

 

 

6,597

 

 

 

(25,746

)

2023

 

 

79,086

 

 

 

4,132

 

 

 

(20,948

)

2024

 

 

54,157

 

 

 

2,868

 

 

 

(16,657

)

2025

 

 

42,125

 

 

 

2,226

 

 

 

(12,470

)

Thereafter

 

 

93,111

 

 

 

4,814

 

 

 

(21,873

)

 

 

$

687,305

 

 

$

28,970

 

 

$

(128,639

)