XML 66 R34.htm IDEA: XBRL DOCUMENT v3.10.0.1
Other Assets and Other Liabilities (Tables)
12 Months Ended
Dec. 31, 2018
Text Block [Abstract]  
Schedule of Other Assets

The following table summarizes our other assets, net of amortization and depreciation, if applicable, at December 31 (in thousands):

 

 

 

2018

 

 

2017

 

Acquired lease intangibles

 

$

450,690

 

 

$

202,087

 

Leasing commissions

 

 

346,852

 

 

 

306,461

 

Rent leveling

 

 

346,116

 

 

 

311,932

 

Fixed assets

 

 

112,211

 

 

 

109,823

 

Prepaid assets

 

 

108,581

 

 

 

102,179

 

Accounts receivable

 

 

107,141

 

 

 

85,118

 

Value added taxes receivable

 

 

97,047

 

 

 

84,339

 

Other notes receivable

 

 

35,338

 

 

 

35,406

 

Derivative assets

 

 

22,731

 

 

 

19,139

 

Management contracts

 

 

16,257

 

 

 

17,608

 

Deferred income taxes

 

 

8,767

 

 

 

13,533

 

Other

 

 

124,188

 

 

 

94,338

 

Total

 

$

1,775,919

 

 

$

1,381,963

 

Schedule of Other Liabilities

The following table summarizes our other liabilities, net of amortization, if applicable, at December 31 (in thousands):

 

 

 

2018

 

 

2017

 

Tenant security deposits

 

$

240,467

 

 

$

209,741

 

Environmental liabilities

 

 

88,863

 

 

 

25,728

 

Unearned rents

 

 

86,083

 

 

 

71,392

 

Acquired lease intangibles

 

 

76,087

 

 

 

24,769

 

Income tax liabilities

 

 

59,766

 

 

 

56,988

 

Indemnification liability

 

 

36,476

 

 

 

39,480

 

Value added taxes payable

 

 

11,037

 

 

 

10,081

 

Deferred income

 

 

10,088

 

 

 

15,754

 

Derivative liabilities

 

 

8,159

 

 

 

32,229

 

Other

 

 

149,420

 

 

 

173,737

 

Total

 

$

766,446

 

 

$

659,899

 

Schedule of Amortization Expense and Rental Revenues

The following table summarizes the expected future amortization of leasing commissions and forgone rent (included in acquired lease intangibles) into amortization expense and above and below market leases (included in acquired lease intangibles) and rent leveling net assets into rental revenues, all based on the balances at December 31, 2018 (in thousands):

 

 

 

Amortization Expense

 

 

Net (Increase) Decrease to

Rental Revenues

 

2019

 

$

192,962

 

 

$

(28,646

)

2020

 

 

153,851

 

 

 

20,947

 

2021

 

 

117,338

 

 

 

40,580

 

2022

 

 

88,279

 

 

 

46,408

 

2023

 

 

65,102

 

 

 

43,317

 

Thereafter

 

 

137,245

 

 

 

190,188

 

Total

 

$

754,777

 

 

$

312,794