XML 22 R9.htm IDEA: XBRL DOCUMENT v3.19.2
Real Estate Intangibles
6 Months Ended
Jun. 30, 2019
Goodwill and Intangible Assets Disclosure [Abstract]  
Real Estate Intangibles Real Estate Intangibles 
The following is a summary of our real estate intangibles, excluding those classified as held for sale, as of the dates indicated (dollars in thousands):
 
 
June 30, 2019
 
December 31, 2018
Assets:
 
 
 
 
In place lease intangibles
 
$
1,473,060

 
$
1,410,725

Above market tenant leases
 
69,656

 
63,935

Below market ground leases (1)
 

 
64,513

Lease commissions
 
46,422

 
41,986

Gross historical cost
 
1,589,138

 
1,581,159

Accumulated amortization
 
(1,163,936
)
 
(1,197,336
)
Net book value
 
$
425,202

 
$
383,823

 
 
 
 
 
Weighted-average amortization period in years
 
8.6

 
16.0

 
 
 
 
 
Liabilities:
 
 
 
 
Below market tenant leases
 
$
94,082

 
$
81,676

Above market ground leases (1)
 

 
8,540

Gross historical cost
 
94,082

 
90,216

Accumulated amortization
 
(45,147
)
 
(44,266
)
Net book value
 
$
48,935

 
$
45,950

 
 
 
 
 
Weighted-average amortization period in years
 
8.2

 
14.7

 
(1) Effective on January 1, 2019 with the adoption of ASC 842, above and below market ground lease intangibles are reported within the right of use assets, net line on the Consolidated Balance Sheet.
The following is a summary of real estate intangible amortization for the periods presented (in thousands):
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
  
 
2019
 
2018
 
2019
 
2018
Rental income related to (above)/below market tenant leases, net
 
$
73

 
$
(333
)
 
$
(82
)
 
$
(684
)
Amortization related to in place lease intangibles and lease commissions
 
(28,518
)
 
(33,763
)
 
(53,423
)
 
(66,024
)

The future estimated aggregate amortization of intangible assets and liabilities is as follows for the periods presented (in thousands):
 
 
Assets
 
Liabilities
2019
 
$
84,909

 
$
4,777

2020
 
101,374

 
8,835

2021
 
51,215

 
7,865

2022
 
34,495

 
7,130

2023
 
28,361

 
4,989

Thereafter
 
124,848

 
15,339

Total
 
$
425,202

 
$
48,935