XML 44 R32.htm IDEA: XBRL DOCUMENT v3.23.1
Lease Intangibles (Tables)
3 Months Ended
Mar. 31, 2023
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Intangible Assets and Liabilities Included in Other Assets and Accounts Payable and Other Liabilities

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

 

 

 

March 31, 2023

 

 

December 31, 2022

 

 

 

Gross Carrying
Amount

 

 

Accumulated
Amortization

 

 

Net Carrying
Amount

 

 

Gross Carrying
Amount

 

 

Accumulated
Amortization

 

 

Net Carrying
Amount

 

Amortizable Intangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In-place lease intangible assets

 

$

301,556

 

 

$

(213,228

)

 

$

88,328

 

 

$

301,556

 

 

$

(205,951

)

 

$

95,605

 

Above-market rent

 

 

24,064

 

 

 

(17,792

)

 

 

6,272

 

 

 

24,064

 

 

 

(17,295

)

 

 

6,769

 

 

 

$

325,620

 

 

$

(231,020

)

 

$

94,600

 

 

$

325,620

 

 

$

(223,246

)

 

$

102,374

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortizable Intangible Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Below-market rent

 

$

(176,253

)

 

$

100,271

 

 

$

(75,982

)

 

$

(176,253

)

 

$

98,182

 

 

$

(78,071

)

Above-market ground lease

 

 

(671

)

 

 

340

 

 

 

(331

)

 

 

(671

)

 

 

326

 

 

 

(345

)

 

 

$

(176,924

)

 

$

100,611

 

 

$

(76,313

)

 

$

(176,924

)

 

$

98,508

 

 

$

(78,416

)

Scheduled Amortization of Acquired Lease Intangible Assets and Assumed Liabilities

The scheduled amortization of acquired lease intangible assets and assumed liabilities as of March 31, 2023 is as follows (in thousands):

 

Years Ending December 31,

 

Net Increase in
Lease Revenues

 

 

Increase to
Amortization

 

 

Reduction of
Rent Expense

 

 

Net (Expense) Income

 

2023 (Remainder)

 

$

4,277

 

 

$

(17,964

)

 

$

44

 

 

$

(13,643

)

2024

 

 

5,565

 

 

 

(17,995

)

 

 

58

 

 

 

(12,372

)

2025

 

 

5,140

 

 

 

(13,059

)

 

 

58

 

 

 

(7,861

)

2026

 

 

4,900

 

 

 

(10,658

)

 

 

58

 

 

 

(5,700

)

2027

 

 

4,736

 

 

 

(8,457

)

 

 

58

 

 

 

(3,663

)

Thereafter

 

 

45,092

 

 

 

(20,195

)

 

 

55

 

 

 

24,952

 

Total

 

$

69,710

 

 

$

(88,328

)

 

$

331

 

 

$

(18,287

)