XML 35 R24.htm IDEA: XBRL DOCUMENT v3.4.0.3
Real Estate Investments (Tables)
3 Months Ended
Mar. 31, 2016
Real Estate [Abstract]  
Schedule of Future Minimum Rental Payments for Operating Leases
The following table presents future minimum base cash rental payments due to the Company, excluding future minimum base cash rental payments related to the Company's unconsolidated joint venture, subsequent to March 31, 2016. These amounts exclude contingent rental payments, as applicable, that may be collected from certain tenants based on provisions related to sales thresholds and increases in annual rent based on exceeding certain economic indexes among other items.
(In thousands)
 
Future Minimum Base Cash Rental Payments
April 1, 2016 - December 31, 2016
 
$
77,008

2017
 
104,977

2018
 
102,941

2019
 
94,835

2020
 
95,310

Thereafter
 
552,608

Total
 
$
1,027,679

Schedule of Annualized Rental Income by Major Tenants
The following table lists the tenants whose annualized cash rent represented greater than 10% of total annualized cash rent as of March 31, 2016 and 2015, including annualized cash rent related to the Company's unconsolidated joint venture:
 
 
 
 
March 31,
Property Portfolio
 
Tenant
 
2016
 
2015
Worldwide Plaza
 
Cravath, Swaine & Moore, LLP
 
16%
 
16%
Worldwide Plaza
 
Nomura Holdings America, Inc.
 
11%
 
11%
Schedule of Finite-Lived Intangible Assets
Acquired intangible assets and liabilities as of March 31, 2016 and December 31, 2015 consist of the following:
 
 
March 31, 2016
(In thousands)
 
Gross Carrying Amount
 
Accumulated Amortization
 
Net Carrying Amount
Intangible assets:
 
 
 
 
 
 
In-place leases
 
$
113,310

 
$
33,998

 
$
79,312

Other intangibles
 
3,804

 
509

 
3,295

Above-market leases
 
20,398

 
4,073

 
16,325

Total acquired intangible assets
 
$
137,512

 
$
38,580

 
$
98,932

Intangible lease liabilities:
 
 

 
 
 
 

Below-market leases
 
$
77,054

 
$
22,959

 
$
54,095

Above-market ground lease liability
 
17,968

 
1,064

 
16,904

Total market lease intangibles
 
$
95,022

 
$
24,023

 
$
70,999

 
 
December 31, 2015
(In thousands)
 
Gross Carrying Amount
 
Accumulated Amortization
 
Net Carrying Amount
Intangible assets:
 
 
 
 
 
 
In-place leases
 
$
113,392

 
$
31,120

 
$
82,272

Other intangibles
 
3,804

 
429

 
3,375

Above-market leases
 
20,398

 
3,713

 
16,685

Total acquired intangible assets
 
$
137,594

 
$
35,262

 
$
102,332

Intangible lease liabilities:
 
 

 
 
 
 

Below-market leases
 
$
77,177

 
$
21,110

 
$
56,067

Above-market ground lease liability
 
17,968

 
952

 
17,016

Total market lease intangibles
 
$
95,145

 
$
22,062

 
$
73,083

The following table discloses amounts recognized within the consolidated statements of operations and comprehensive loss related to amortization of in-place leases and other intangibles, amortization and accretion of above- and below-market lease assets and liabilities, net and the amortization of above-market ground lease, for the periods presented:
 
 
Three Months Ended March 31,
(In thousands)
 
2016
 
2015
Amortization of in-place leases and other intangibles(1)
 
$
3,040

 
$
6,170

Amortization and (accretion) of above- and below market leases, net(2)
 
$
(1,612
)
 
$
(2,959
)
Amortization of above-market ground lease(3)
 
$
(112
)
 
$
(112
)
_______________
(1)
Reflected within depreciation and amortization expense.
(2)
Reflected within rental income.
(3)
Reflected within hotel expenses.
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense
The following table provides the projected amortization expense and adjustments to revenues for the next five years as of March 31, 2016:
 
 
April 1, 2016 - December 31, 2016
 
2017
 
2018
 
2019
 
2020
In-place leases
 
$
7,705

 
$
9,612

 
$
8,655

 
$
8,271

 
$
8,033

Other intangibles
 
241

 
321

 
321

 
321

 
321

Total to be included in depreciation and amortization expense
 
$
7,946

 
$
9,933

 
$
8,976

 
$
8,592

 
$
8,354

 
 
 
 
 
 
 
 
 
 
 
Above-market lease assets
 
$
(1,068
)
 
$
(1,420
)
 
$
(1,420
)
 
$
(1,420
)
 
$
(1,407
)
Below-market lease liabilities
 
5,476

 
6,660

 
5,875

 
5,490

 
5,250

Total to be included in rental income
 
$
4,408

 
$
5,240

 
$
4,455

 
$
4,070

 
$
3,843

 
 
 
 
 
 
 
 
 
 
 
Above-market ground lease liability to be deducted from hotel expenses
 
$
(337
)
 
$
(449
)
 
$
(449
)
 
$
(449
)
 
$
(449
)
Disposal Groups, Including Discontinued Operations
The following table summarizes the properties sold during the three months ended March 31, 2016. The Company did not sell any properties during the three months ended March 31, 2015.
Property
 
Borough
 
Disposition Date
 
Contract Sales Price
 
Gain on Sale(1)(2)
 
 
 
 
 
 
(in thousands)
 
(in thousands)
Duane Reade(3)
 
Queens
 
February 2, 2016
 
$
12,600

 
$
126

1623 Kings Highway
 
Brooklyn
 
February 17, 2016
 
17,000

 
4,293

Foot Locker
 
Brooklyn
 
March 30, 2016
 
8,400

 
2,086

 
 
 
 
 
 
$
38,000

 
$
6,505

______________________
(1)
Reflected within gain on sale of real estate investments, net in the consolidated statements of operations and comprehensive loss.
(2)
During the three months ended March 31, 2016, the Company repaid three mortgage notes payable totaling $18.9 million as a result of the sales of Duane Reade, 1623 Kings Highway and Foot Locker.
(3)
Impairment charge of $0.9 million was recognized during the year ended December 31, 2015 in connection with the classification of Duane Reade as held for sale.