XML 51 R32.htm IDEA: XBRL DOCUMENT v3.8.0.1
Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2017
Goodwill and Intangible Assets Disclosure [Abstract]  
Summary of intangible assets
At December 31, 2017 and 2016, intangible assets included the following (in thousands):
 
 
2017
 
2016
In-place leases, net of accumulated amortization of $91,548 and $46,899 in 2017 and 2016, respectively
 
$
139,548

 
$
185,251

Above-market tenant leases, net of accumulated amortization of $13,038 and $6,515 in 2017 and 2016, respectively
 
26,917

 
40,260

Below-market ground lease, net of accumulated amortization of $345 and $69 in 2017 and 2016, respectively
 
18,067

 
18,344

Goodwill
 
1,674

 
1,674

 
 
$
186,206

 
$
245,529

Aggregate amortization of intangible assets and liabilities
Over the next five years and thereafter, aggregate amortization of these intangible assets and liabilities is anticipated to be as follows (in thousands):
 
Below Market
Rents
 
Above Market
Ground Lease
 
Below Market Ground Lease
 
Above Market
Rents
 
In Place Leases
 
Total
2018
$
(13,464
)
 
$
(46
)
 
$
481

 
$
6,364

 
$
33,455

 
$
26,790

2019
(11,914
)
 
(46
)
 
464

 
5,438

 
26,563

 
20,505

2020
(10,817
)
 
(46
)
 
449

 
4,537

 
21,693

 
15,816

2021
(9,036
)
 
(46
)
 
435

 
3,444

 
16,745

 
11,542

2022
(6,402
)
 
(46
)
 
421

 
2,348

 
11,529

 
7,850

Thereafter
(17,056
)
 
(1,535
)
 
15,817

 
4,786

 
29,563

 
31,575

 
$
(68,689
)
 
$
(1,765
)
 
$
18,067

 
$
26,917

 
$
139,548

 
$
114,078

Weighted average remaining lease term
4 years

 
38 years

 
66 years

 
4 years

 
5 years

 
14 years

Summary of goodwill activity
The following is a summary of goodwill activity for the years ended December 31, 2017 and 2016 (in thousands):
 
2017
 
2016
Beginning Balance
$
1,674

 
$
3,647

Allocated to property sales and Spin-Off

 
(1,973
)
Ending Balance
$
1,674

 
$
1,674