XML 43 R32.htm IDEA: XBRL DOCUMENT v3.8.0.1
Lease Intangibles (Tables)
3 Months Ended
Mar. 31, 2018
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Finite-Lived Intangible Assets
Intangible assets and liabilities are summarized as follows (in thousands):
 
March 31, 2018
 
December 31, 2017
 
Gross Carrying Amount
 
Accumulated Amortization
 
Net Carrying Amount
 
Gross Carrying Amount
 
Accumulated Amortization
 
Net Carrying Amount
Amortizable Intangible Assets
 
 
 
 
 
 
 
 
 
 
 
In-place lease intangible assets
$
199,740

 
$
(81,262
)
 
$
118,478

 
$
193,821

 
$
(72,749
)
 
$
121,072

Above-market rent
17,366

 
(10,794
)
 
6,572

 
16,786

 
(10,287
)
 
6,499

 
$
217,106

 
$
(92,056
)
 
$
125,050

 
$
210,607

 
$
(83,036
)
 
$
127,571

 
 
 
 
 
 
 
 
 
 
 
 
Amortizable Intangible Liabilities
 
 
 
 
 
 
 
 
 
 
 
Below-market rent
$
(150,211
)
 
$
46,560

 
$
(103,651
)
 
$
(147,232
)
 
$
43,391

 
$
(103,841
)
Above-market ground lease
(671
)
 
49

 
(622
)
 
(671
)
 
34

 
(637
)
 
$
(150,882
)
 
$
46,609

 
$
(104,273
)
 
$
(147,903
)
 
$
43,425

 
$
(104,478
)
Schedule of Amortization of Acquired Lease Intangible Assets and Liabilities
The scheduled amortization of acquired lease intangible assets and assumed liabilities as of March 31, 2018 is as follows (in thousands):
Years Ending December 31,
 
Net Increase in Lease Revenues
 
Increase to Amortization
 
Reduction of Rent Expense
 
Net Income (Expense)
2018 (Remainder)
 
$
6,219

 
$
(19,544
)
 
$
44

 
$
(13,281
)
2019
 
9,596

 
(23,316
)
 
58

 
(13,662
)
2020
 
8,830

 
(17,389
)
 
58

 
(8,501
)
2021
 
7,650

 
(12,760
)
 
58

 
(5,052
)
2022
 
7,353

 
(8,949
)
 
58

 
(1,538
)
Thereafter
 
57,431

 
(36,520
)
 
346

 
21,257

Total
 
$
97,079

 
$
(118,478
)
 
$
622

 
$
(20,777
)