XML 29 R17.htm IDEA: XBRL DOCUMENT v3.6.0.2
Intangibles
12 Months Ended
Dec. 31, 2016
Intangibles  
Intangibles

NOTE 9.    Intangibles

The following table summarizes the Company’s intangible lease assets (in thousands):

 

 

 

 

 

 

 

 

 

 

December 31,

 

Intangible lease assets

 

2016

 

2015

 

Lease-up intangibles

    

$

719,788

    

$

765,861

 

Above market tenant lease intangibles

 

 

147,409

 

 

154,928

 

Below market ground lease intangibles

 

 

44,500

 

 

44,051

 

Gross intangible lease assets

 

 

911,697

 

 

964,840

 

Accumulated depreciation and amortization

 

 

(431,892)

 

 

(378,183)

 

Net intangible lease assets

 

$

479,805

 

$

586,657

 

The remaining weighted average amortization period of intangible lease assets was 13 years at both December 31, 2016 and 2015.

The following table summarizes the Company’s intangible lease liabilities (in thousands):

 

 

 

 

 

 

 

 

 

 

December 31,

 

Intangible lease liabilities

 

2016

 

2015

 

Below market lease intangibles

    

$

161,595

    

$

149,762

 

Above market ground lease intangibles

 

 

2,329

 

 

6,121

 

Gross intangible lease liabilities

 

 

163,924

 

 

155,883

 

Accumulated depreciation and amortization

 

 

(105,779)

 

 

(99,736)

 

Net intangible lease liabilities

 

$

58,145

 

$

56,147

 

The remaining weighted average amortization period of intangible lease liabilities was 11 and 10 years at December 31, 2016 and 2015, respectively.

For the years ended December 31, 2016, 2015 and 2014, rental income includes additional revenues of $4 million, $4 million and $3 million, respectively, from the amortization of net below market lease intangibles. For the years ended December 31, 2016, 2015 and 2014, operating expenses include additional expense of $1 million each year from the amortization of net below market ground lease intangibles. For the years ended December 31, 2016, 2015 and 2014, depreciation and amortization expense includes additional expense of $85 million, $76 million and $60 million, respectively, from the amortization of lease-up and non-compete agreement intangibles.

The following table summarizes the estimated aggregate amortization of intangible assets and liabilities for each of the five succeeding fiscal years and thereafter (in thousands):

 

 

 

 

 

 

 

 

 

    

Intangible

    

Intangible

 

 

 

Assets

 

Liabilities

 

2017

 

$

86,113

 

$

11,686

 

2018

 

 

69,805

 

 

9,018

 

2019

 

 

51,710

 

 

6,558

 

2020

 

 

43,763

 

 

5,142

 

2021

 

 

37,255

 

 

3,636

 

Thereafter

 

 

191,159

 

 

22,105

 

 

 

$

479,805

 

$

58,145