XML 43 R32.htm IDEA: XBRL DOCUMENT v3.8.0.1
Lease Intangibles (Tables)
9 Months Ended
Sep. 30, 2017
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Finite-Lived Intangible Assets
Intangible assets and liabilities are summarized as follows (in thousands):
 
September 30, 2017
 
December 31, 2016
 
Gross Carrying Amount
 
Accumulated Amortization
 
Net Carrying Amount
 
Gross Carrying Amount
 
Accumulated Amortization
 
Net Carrying Amount
Amortizable Intangible Assets
 
 
 
 
 
 
 
 
 
 
 
In-place lease intangible assets
$
185,273

 
$
(67,747
)
 
$
117,526

 
$
156,420

 
$
(47,827
)
 
$
108,593

Above-market rent
18,239

 
(12,172
)
 
6,067

 
16,649

 
(10,658
)
 
5,991

 
$
203,512

 
$
(79,919
)
 
$
123,593

 
$
173,069

 
$
(58,485
)
 
$
114,584

 
 
 
 
 
 
 
 
 
 
 
 
Amortizable Intangible Liabilities
 
 
 
 
 
 
 
 
 
 
 
Below-market rent
$
(144,218
)
 
$
40,207

 
$
(104,011
)
 
$
(137,032
)
 
$
32,004

 
$
(105,028
)
Above-market ground lease
(671
)
 
19

 
(652
)
 

 

 

 
$
(144,889
)
 
$
40,226

 
$
(104,663
)
 
$
(137,032
)
 
$
32,004

 
$
(105,028
)
Schedule of Amortization of Acquired Lease Intangible Assets and Liabilities
The scheduled amortization of acquired lease intangible assets and assumed liabilities as of September 30, 2017 is as follows (in thousands):
Years Ending December 31,
 
Net Increase in Lease Revenues
 
Increase to Amortization
 
Reduction of Rent Expense
 
Net Income (Expense)
2017 (Remainder)
 
$
3,046

 
$
(7,596
)
 
$
15

 
$
(4,535
)
2018
 
9,874

 
(26,009
)
 
58

 
(16,077
)
2019
 
9,512

 
(18,849
)
 
58

 
(9,279
)
2020
 
7,860

 
(14,011
)
 
58

 
(6,093
)
2021
 
7,457

 
(11,286
)
 
58

 
(3,771
)
Thereafter
 
60,195

 
(39,775
)
 
405

 
20,825

Total
 
$
97,944

 
$
(117,526
)
 
$
652

 
$
(18,930
)