XML 44 R30.htm IDEA: XBRL DOCUMENT v3.19.1
Lease Intangibles (Tables)
3 Months Ended
Mar. 31, 2019
Goodwill And Intangible Assets Disclosure [Abstract]  
Schedule of Intangible Assets and Liabilities Included in Other Assets and Other Liabilities

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

 

 

 

March 31, 2019

 

 

December 31, 2018

 

 

 

Gross Carrying

Amount

 

 

Accumulated

Amortization

 

 

Net Carrying

Amount

 

 

Gross Carrying

Amount

 

 

Accumulated

Amortization

 

 

Net Carrying

Amount

 

Amortizable Intangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In-place lease intangible assets

 

$

220,293

 

 

$

(114,578

)

 

$

105,715

 

 

$

216,021

 

 

$

(105,972

)

 

$

110,049

 

Above-market rent

 

 

17,754

 

 

 

(12,835

)

 

 

4,919

 

 

 

18,169

 

 

 

(12,279

)

 

 

5,890

 

 

 

$

238,047

 

 

$

(127,413

)

 

$

110,634

 

 

$

234,190

 

 

$

(118,251

)

 

$

115,939

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortizable Intangible Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Below-market rent

 

$

(152,482

)

 

$

66,226

 

 

$

(86,256

)

 

$

(152,188

)

 

$

57,721

 

 

$

(94,467

)

Above-market ground lease

 

 

(671

)

 

 

108

 

 

 

(563

)

 

 

(671

)

 

 

93

 

 

 

(578

)

 

 

$

(153,153

)

 

$

66,334

 

 

$

(86,819

)

 

$

(152,859

)

 

$

57,814

 

 

$

(95,045

)

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, 2019 is as follows (in thousands):

 

Years Ending December 31,

 

Net Increase in

Lease Revenues

 

 

Increase to

Amortization

 

 

Reduction of

Rent Expense

 

 

Net (Expense) Income

 

2019 (Remainder)

 

$

6,418

 

 

$

(20,111

)

 

$

44

 

 

$

(13,649

)

2020

 

 

8,217

 

 

 

(20,671

)

 

 

58

 

 

 

(12,396

)

2021

 

 

7,739

 

 

 

(15,351

)

 

 

58

 

 

 

(7,554

)

2022

 

 

7,380

 

 

 

(10,627

)

 

 

58

 

 

 

(3,189

)

2023

 

 

7,406

 

 

 

(8,481

)

 

 

58

 

 

 

(1,017

)

Thereafter

 

 

44,177

 

 

 

(30,474

)

 

 

287

 

 

 

13,990

 

Total

 

$

81,337

 

 

$

(105,715

)

 

$

563

 

 

$

(23,815

)