XML 55 R43.htm IDEA: XBRL DOCUMENT v3.6.0.2
Intangibles (Tables)
12 Months Ended
Dec. 31, 2016
Intangibles  
Schedule of intangible lease assets

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

 

 

Schedule of intangible lease liabilities

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

 

 

Estimated aggregate amortization of intangible assets and liabilities for each of the five succeeding fiscal years and thereafter

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