XML 78 R10.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Real Estate Intangibles
12 Months Ended
Dec. 31, 2019
Intangible Assets, Net (Excluding Goodwill) [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):
 
 
December 31, 2019
 
December 31, 2018
Assets:
 
 
 
 
In place lease intangibles
 
$
1,513,836

 
$
1,410,725

Above market tenant leases
 
59,540

 
63,935

Below market ground leases(1)
 

 
64,513

Lease commissions
 
43,675

 
41,986

Gross historical cost
 
1,617,051

 
1,581,159

Accumulated amortization
 
(1,181,158
)
 
(1,197,336
)
Net book value
 
$
435,893

 
$
383,823

 
 
 
 
 
Weighted-average amortization period in years
 
10.3

 
16.0

 
 
 
 
 
Liabilities:
 
 
 
 
Below market tenant leases
 
$
99,035

 
$
81,676

Above market ground leases(1)
 

 
8,540

Gross historical cost
 
99,035

 
90,216

Accumulated amortization
 
(49,390
)
 
(44,266
)
Net book value
 
$
49,645

 
$
45,950

 
 
 
 
 
Weighted-average amortization period in years
 
8.6

 
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 income (expense) for the periods presented (in thousands):
 
 
Year Ended December 31,
 
 
2019
 
2018
 
2017
Rental income related to (above)/below market tenant leases, net
 
$
508

 
$
(1,269
)
 
$
875

Depreciation and amortization related to in place lease intangibles and lease commissions
 
(135,047
)
 
(122,515
)
 
(145,132
)


The future estimated aggregate amortization of intangible assets and liabilities is as follows for the periods presented (in thousands):
 
 
Assets
 
Liabilities
2020
 
$
119,973

 
$
9,498

2021
 
59,824

 
8,529

2022
 
40,802

 
7,758

2023
 
34,803

 
5,483

2024
 
27,415

 
3,362

Thereafter
 
153,076

 
15,015

Totals
 
$
435,893

 
$
49,645