XML 25 R15.htm IDEA: XBRL DOCUMENT v3.22.1
Lease Intangibles
3 Months Ended
Mar. 31, 2022
Goodwill and Intangible Assets Disclosure [Abstract]  
Lease Intangibles

6. Lease Intangibles

Upon acquisitions of real estate (Note 2), the Company assesses the fair value of acquired assets (including land, buildings and improvements, and identified intangibles such as above- and below-market leases, including below-market options and acquired in-place leases) and assumed liabilities. The lease intangibles are amortized over the remaining terms of the respective leases, including option periods where applicable.

Intangible assets and liabilities are included in Other assets, net and Accounts payable and other liabilities (Note 5) on the consolidated balance sheet and summarized as follows (in thousands):

 

 

 

March 31, 2022

 

 

December 31, 2021

 

 

 

Gross Carrying
Amount

 

 

Accumulated
Amortization

 

 

Net Carrying
Amount

 

 

Gross Carrying
Amount

 

 

Accumulated
Amortization

 

 

Net Carrying
Amount

 

Amortizable Intangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In-place lease intangible assets

 

$

307,162

 

 

$

(193,941

)

 

$

113,221

 

 

$

290,819

 

 

$

(189,981

)

 

$

100,838

 

Above-market rent

 

 

24,584

 

 

 

(16,357

)

 

 

8,227

 

 

 

24,191

 

 

 

(16,111

)

 

 

8,080

 

 

 

$

331,746

 

 

$

(210,298

)

 

$

121,448

 

 

$

315,010

 

 

$

(206,092

)

 

$

108,918

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortizable Intangible Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Below-market rent

 

$

(179,108

)

 

$

95,703

 

 

$

(83,405

)

 

$

(171,245

)

 

$

94,871

 

 

$

(76,374

)

Above-market ground lease

 

 

(671

)

 

 

282

 

 

 

(389

)

 

 

(671

)

 

 

267

 

 

 

(404

)

 

 

$

(179,779

)

 

$

95,985

 

 

$

(83,794

)

 

$

(171,916

)

 

$

95,138

 

 

$

(76,778

)

 

During the three months ended March 31, 2022, the Company:

 

acquired in-place lease intangible assets of $20.7 million, above-market rents of $0.7 million, and below-market rents of $10.1 million with weighted-average useful lives of 6.8, 7.4, and 14.0 years, respectively (Note 2).

 

During the year ended December 31, 2021, the Company:

acquired in-place lease intangible assets of $34.7 million, above-market rents of $5.3 million, and below-market rents of $16.3 million with weighted-average useful lives of 5.8, 5.4, and 27.7 years, respectively (Note 2); and
derecognized in-place lease intangible assets of $2.2 million and below-market rent of $4.4 million, of which the Company's share was $1.7 million and $3.0 million, respectively, related to disposed properties (Note 2). In addition, the Company recorded accelerated amortization related to in-place lease intangible assets of $1.6 million and below-market rents of $3.6 million, of which the Company's share was $1.1 million and $3.1 million, respectively, related to notification of tenant non-renewals and early tenant lease terminations.
 

Amortization of in-place lease intangible assets is recorded in depreciation and amortization expense and amortization of above-market rent and below-market rent is recorded as a reduction to and increase to rental income, respectively, in the consolidated statements of income. Amortization of above-market ground leases are recorded as a reduction to rent expense in the consolidated statements of income.

The scheduled amortization of acquired lease intangible assets and assumed liabilities as of March 31, 2022 is as follows (in thousands):

 

Years Ending December 31,

 

Net Increase in
Lease Revenues

 

 

Increase to
Amortization

 

 

Reduction of
Rent Expense

 

 

Net (Expense) Income

 

2022 (Remainder)

 

$

4,294

 

 

$

(21,928

)

 

$

44

 

 

$

(17,590

)

2023

 

 

5,427

 

 

 

(23,144

)

 

 

58

 

 

 

(17,659

)

2024

 

 

5,359

 

 

 

(17,123

)

 

 

58

 

 

 

(11,706

)

2025

 

 

4,937

 

 

 

(12,372

)

 

 

58

 

 

 

(7,377

)

2026

 

 

4,831

 

 

 

(9,839

)

 

 

58

 

 

 

(4,950

)

Thereafter

 

 

50,330

 

 

 

(28,815

)

 

 

113

 

 

 

21,628

 

Total

 

$

75,178

 

 

$

(113,221

)

 

$

389

 

 

$

(37,654

)