XML 43 R36.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Acquired Lease Intangibles (Tables)
12 Months Ended
Dec. 31, 2019
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)

 

2019

 

 

2018

 

In-place leases

 

$

438,188

 

 

$

457,379

 

Above-market leases

 

 

63,944

 

 

 

57,294

 

Below-market ground leases (1)

 

 

 

 

 

92,085

 

Total intangible assets

 

$

502,132

 

 

 

606,758

 

Accumulated amortization

 

 

(259,310

)

 

 

(219,689

)

Acquired lease intangible assets, net

 

$

242,822

 

 

 

387,069

 

Below-market leases

 

 

558,936

 

 

$

584,371

 

Above-market ground leases (1)

 

 

 

 

 

5,101

 

Total intangible liabilities

 

 

558,936

 

 

 

589,472

 

Accumulated amortization

 

 

(131,676

)

 

 

(92,746

)

Acquired lease intangible liabilities, net

 

$

427,260

 

 

 

496,726

 

 

(1)

On January 1, 2019, the Company adopted the new accounting guidance in ASC Topic 842, Leases, including all related ASUs, and correspondingly reclassified Below-market ground leases and Above-market ground leases against the Company’s Right of use asset.  

 

The following table provides a summary of amortization and net accretion amounts from acquired lease intangibles:

 

 

 

Year ended December 31,

 

 

 

(in thousands)

 

2019

 

 

2018

 

 

2017

 

 

Line item in Consolidated Statements of Operations

In-place lease amortization

 

$

60,250

 

 

 

76,649

 

 

 

88,284

 

 

Depreciation and amortization

Above-market lease amortization

 

 

9,112

 

 

 

10,433

 

 

 

9,443

 

 

Lease income

Below-market ground lease amortization (1)

 

 

 

 

 

1,688

 

 

 

1,886

 

 

Operating and maintenance

Acquired lease intangible asset amortization

 

$

69,362

 

 

 

88,770

 

 

 

99,613

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Below-market lease amortization

 

$

54,730

 

 

 

45,561

 

 

 

34,786

 

 

Lease income

Above-market ground lease amortization (1)

 

 

 

 

 

94

 

 

 

136

 

 

Operating and maintenance

Acquired lease intangible liability amortization

 

$

54,730

 

 

 

45,655

 

 

 

34,922

 

 

 

 

(1)

On January 1, 2019, the Company adopted the new accounting guidance in ASC Topic 842, Leases, including all related ASUs, and correspondingly reclassified Below-market ground leases and Above-market ground leases against the Company’s Right of use asset.

 

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 of

In-place lease intangibles

 

 

Net accretion of Above

/ Below market lease

intangibles

 

2020

 

 

42,998

 

 

$

37,593

 

2021

 

 

32,551

 

 

 

24,120

 

2022

 

 

24,928

 

 

 

22,228

 

2023

 

 

19,682

 

 

 

21,379

 

2024

 

 

15,395

 

 

 

19,346