XML 57 R36.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquired Intangible Assets and Liabilities (Tables)
12 Months Ended
Dec. 31, 2017
Acquired Intangible Assets And Liabilities [Abstract]  
Summary of Acquired Intangible Assets
The following summarizes our acquired intangible assets (real estate intangibles, comprised of acquired in-place lease value and tenant relationship value along with acquired above-market lease value) and intangible liabilities (acquired below-market lease value) as of December 31, 2017 and 2016.
 
Balance as of
(Amounts in thousands)
December 31, 2017
 
December 31, 2016
Real Estate Intangibles:
 
 
 
Acquired in-place lease value:
 
 
 
Gross amount
$
1,473,515

 
$
896,693

Accumulated amortization
(613,948
)
 
(517,443
)
Net
$
859,567

 
$
379,250

Tenant relationship value:
 
 
 
Gross amount
$
1,978,277

 
$
971,519

Accumulated amortization
(169,919
)
 
(82,069
)
Net
$
1,808,358

 
$
889,450

Trade name:
 
 
 
Gross amount
$

 
$
7,300

Accumulated amortization

 
(7,300
)
Net
$

 
$

Acquired above-market leases:
 
 
 
Gross amount
$
294,514

 
$
110,142

Accumulated amortization
(110,139
)
 
(87,961
)
Net
$
184,375

 
$
22,181

Acquired below-market leases:
 
 
 
Gross amount
$
469,119

 
$
283,899

Accumulated amortization
(219,654
)
 
(202,000
)
Net
$
249,465

 
$
81,899

Schedule of Below Market Lease Future Amortization
Estimated annual amortization of acquired below-market lease value, net of acquired above-market lease value, for each of the five succeeding years and thereafter, commencing January 1, 2018 is as follows:
(Amounts in thousands)
 
2018
$
(26,622
)
2019
(15,372
)
2020
(3,151
)
2021
2,055

2022
9,054

Thereafter
99,126

Total
$
65,090

Schedule of Finite-Lived Intangible Assets Future Amortization Expense
Estimated annual amortization of acquired in-place lease value for each of the five succeeding years and thereafter, commencing January 1, 2018 is as follows:
(Amounts in thousands)
 
2018
$
209,091

2019
147,137

2020
111,205

2021
86,583

2022
64,666

Thereafter
240,885

Total
$
859,567

Estimated annual amortization of tenant relationship value for each of the five succeeding years and thereafter, commencing January 1, 2018 is as follows:

(Amounts in thousands)
 
2018
$
123,786

2019
123,786

2020
123,786

2021
123,786

2022
123,792

Thereafter
1,189,422

Total
$
1,808,358