XML 55 R35.htm IDEA: XBRL DOCUMENT v3.20.4
Acquired Lease Intangibles (Tables)
12 Months Ended
Dec. 31, 2020
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)

 

2020

 

 

2019

 

In-place leases

 

$

414,298

 

 

$

438,188

 

Above-market leases

 

 

59,381

 

 

 

63,944

 

Total intangible assets

 

 

473,679

 

 

 

502,132

 

Accumulated amortization

 

 

(284,880

)

 

 

(259,310

)

Acquired lease intangible assets, net

 

$

188,799

 

 

 

242,822

 

Below-market leases

 

 

523,678

 

 

 

558,936

 

Accumulated amortization

 

 

(145,966

)

 

 

(131,676

)

Acquired lease intangible liabilities, net

 

$

377,712

 

 

 

427,260

 

 

   

 

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

 

 

 

Year ended December 31,

 

 

 

(in thousands)

 

2020

 

 

2019

 

 

2018

 

 

Line item in Consolidated Statements of Operations

In-place lease amortization

 

$

48,297

 

 

 

60,250

 

 

 

76,649

 

 

Depreciation and amortization

Above-market lease amortization

 

 

7,658

 

 

 

9,112

 

 

 

10,433

 

 

Lease income

Below-market ground lease amortization (1)

 

 

 

 

 

 

 

 

1,688

 

 

Operating and maintenance

Acquired lease intangible asset amortization

 

$

55,955

 

 

 

69,362

 

 

 

88,770

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Below-market lease amortization

 

$

50,103

 

 

 

54,730

 

 

 

45,561

 

 

Lease income

Above-market ground lease amortization (1)

 

 

 

 

 

 

 

 

94

 

 

Operating and maintenance

Acquired lease intangible liability amortization

 

$

50,103

 

 

 

54,730

 

 

 

45,655

 

 

 

 

(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, where they continue to be amortized to Operating and maintenance in the accompanying Consolidated Statements of Operations.

 

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

 

2021

 

$

31,120

 

 

$

24,237

 

2022

 

 

24,137

 

 

 

22,265

 

2023

 

 

19,580

 

 

 

21,183

 

2024

 

 

15,364

 

 

 

19,122

 

2025

 

 

12,604

 

 

 

18,540