XML 36 R17.htm IDEA: XBRL DOCUMENT v3.10.0.1
Intangibles
12 Months Ended
Dec. 31, 2018
Intangibles  
Intangibles
Intangibles

The following table summarizes the Company’s intangible lease assets (in thousands):
 
 
December 31,
Intangible lease assets
 
2018
 
2017
Gross intangible lease assets
 
$
556,114

 
$
795,305

Accumulated depreciation and amortization
 
(251,035
)
 
(385,223
)
Net intangible lease assets
 
$
305,079

 
$
410,082


The following table summarizes the Company’s intangible lease liabilities (in thousands):
 
 
December 31,
Intangible lease liabilities
 
2018
 
2017
Gross intangible lease liabilities
 
$
94,444

 
$
126,212

Accumulated depreciation and amortization
 
(39,781
)
 
(73,633
)
Net intangible lease liabilities
 
$
54,663

 
$
52,579


The following table sets forth amortization related to deferred leasing costs and acquisition-related intangibles (in thousands):
 
 
Year Ended December 31,
 
 
2018
 
2017
 
2016
Depreciation and amortization expense related to amortization of lease-up intangibles
 
$
67,350

 
$
76,732

 
$
84,487

Rental and related revenues related to amortization of net below market lease liabilities
 
5,253

 
2,030

 
3,877

Operating expense related to amortization of net below market ground lease intangibles
 
636

 
740

 
664


The following table summarizes the estimated annual amortization for each of the five succeeding fiscal years and thereafter (in thousands):
 
Rental and Related Revenues(1)
 
Operating Expense(2)
 
Depreciation and Amortization(3)
2019
$
4,399

 
$
505

 
$
50,762

2020
3,670

 
621

 
39,433

2021
3,587

 
738

 
32,214

2022
4,331

 
738

 
26,438

2023
4,269

 
738

 
24,293

Thereafter
16,521

 
29,901

 
80,812

 
$
36,777

 
$
33,241

 
$
253,952


_______________________________________
(1)
The amortization of net below market lease intangibles is recorded as an increase to rental and related income.
(2)
The amortization of net below market ground lease intangibles is recorded as an increase to operating expense.
(3)
The amortization of lease-up intangibles is recorded to depreciation and amortization expense.