XML 57 R36.htm IDEA: XBRL DOCUMENT v3.6.0.2
Acquired Lease Intangibles (Tables)
12 Months Ended
Dec. 31, 2016
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Net Accumulated Amortization and Accretion
The Company had the following acquired lease intangibles:
 
December 31,
(in thousands)
2016
 
2015
In-place leases
$
96,178

 
77,691

Above-market leases
14,684

 
14,841

Below-market ground leases
64,664

 
58,487

Total intangible assets
$
175,526


151,019

Accumulated amortization
(56,695
)
 
(45,639
)
Acquired lease intangible assets, net
$
118,831

 
105,380

 
 
 
 
Below-market leases
$
71,996

 
53,868

Above-market ground leases
5,722

 
5,722

Accumulated amortization
(23,538
)
 
(17,555
)
Acquired lease intangible liabilities, net
$
54,180

 
42,034


The following table provides a summary of amortization and net accretion amounts from acquired lease intangibles:
 
Year ended December 31,
(in thousands)
2016
 
2015
 
2014
In-place lease amortization
$
11,533

 
9,141

 
10,365

Above-market lease amortization (1)
1,742

 
1,950

 
1,795

Below-market ground lease amortization (3)
1,111

 
351

 
23

Acquired lease intangible asset amortization
$
14,386

 
11,442

 
12,183

 
 
 
 
 
 
Below-market lease amortization (2)
$
6,827

 
3,940

 
4,437

Above-market ground lease amortization (3)
$
167

 
215

 
153

Acquired lease intangible liability amortization
$
6,994

 
4,155

 
4,590

(1) Amounts are recorded as a reduction to minimum rent.
(2) Amounts are recorded as an increase to minimum rent.
(3) Above and below market ground lease amortization are recorded as offsets to other operating expenses.
Schedule of Future Amortization Expense and Minimum Rent
The estimated aggregate amortization and net accretion amounts from acquired lease intangibles for the next five years are as follows:
(in thousands)
 
 
 
  In Process Year Ending December 31,
Amortization Expense
 
Net Accretion
2017
$
12,073

 
6,834

2018
10,300

 
6,339

2019
8,945

 
5,919

2020
7,023

 
4,829

2021
6,081

 
4,509