XML 50 R33.htm IDEA: XBRL DOCUMENT v3.19.1
Acquired Intangible Assets and Liabilities (Tables)
3 Months Ended
Mar. 31, 2019
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 March 31, 2019 and December 31, 2018.
 
 
Balance as of
(Amounts in thousands)
March 31, 2019

December 31, 2018
Real Estate Intangibles:
 
 
 
Acquired in-place lease value:



Gross amount (1)
$
1,450,914


$
1,569,401

Accumulated amortization
(840,778
)

(795,033
)
Net
$
610,136


$
774,368

Tenant relationship value:
 
 
 
Gross amount (1)
$
1,966,006

 
$
2,339,606

Accumulated amortization
(322,791
)
 
(291,818
)
Net
$
1,643,215

 
$
2,047,788

Acquired above-market leases:



Gross amount
$
278,592


$
277,796

Accumulated amortization
(172,548
)

(158,037
)
Net
$
106,044


$
119,759

Acquired below-market leases:



Gross amount
$
442,936


$
442,535

Accumulated amortization
(250,269
)

(242,422
)
Net
$
192,667


$
200,113



(1)
In connection with the deconsolidation of Ascenty, $120.0 million of acquired in-place lease value and $375.0 million of tenant relationship value were written off during the three months ended March 31, 2019.
Schedule of Estimated Annual Amortization of Below Market Leases
Estimated annual amortization of acquired below-market leases, net of acquired above-market leases, for each of the five succeeding years and thereafter, commencing April 1, 2019 is as follows:
(Amounts in thousands)
 
Remainder of 2019
$
(9,150
)
2020
(3,912
)
2021
889

2022
7,923

2023
12,070

Thereafter
78,803

Total
$
86,623

Schedule of Estimated Annual Amortization of Acquired of Intangible Assets
Estimated annual amortization of acquired in-place lease value for each of the five succeeding years and thereafter, commencing April 1, 2019 is as follows:
(Amounts in thousands)
 
Remainder of 2019
$
101,543

2020
111,585

2021
87,036

2022
65,153

2023
53,596

Thereafter
191,223

Total
$
610,136

Estimated annual amortization of tenant relationship value for each of the five succeeding years and thereafter, commencing April 1, 2019 is as follows:
(Amounts in thousands)
 
Remainder of 2019
$
92,301

2020
123,069

2021
123,069

2022
123,069

2023
123,069

Thereafter
1,058,638

Total
$
1,643,215