XML 33 R11.htm IDEA: XBRL DOCUMENT v2.4.0.8
Deferred Leasing Intangibles
9 Months Ended
Sep. 30, 2013
Deferred Leasing Intangibles  
Deferred Leasing Intangibles

4. Deferred Leasing Intangibles

 

Deferred leasing intangibles included in total assets consisted of the following (in thousands):

 

 

 

September 30,
2013

 

December 31,
2012

 

In-place leases

 

$

132,648

 

$

108,363

 

Less: Accumulated amortization

 

(43,728

)

(28,289

)

In-place leases, net

 

88,920

 

80,074

 

Above market leases

 

56,079

 

50,699

 

Less: Accumulated amortization

 

(15,666

)

(10,362

)

Above market leases, net

 

40,413

 

40,337

 

Tenant relationships

 

73,728

 

61,050

 

Less: Accumulated amortization

 

(16,858

)

(11,298

)

Tenant relationships, net

 

56,870

 

49,752

 

Leasing commissions

 

30,437

 

23,376

 

Less: Accumulated amortization

 

(8,543

)

(5,984

)

Leasing commissions, net

 

21,894

 

17,392

 

Total deferred leasing intangibles, net

 

$

208,097

 

$

187,555

 

 

Deferred leasing intangibles included in total liabilities consisted of the following (in thousands):

 

 

 

September 30,
2013

 

December 31,
2012

 

Below market leases

 

$

11,091

 

$

9,878

 

Less: Accumulated amortization

 

(4,220

)

(3,007

)

Total deferred leasing intangibles, net

 

$

6,871

 

$

6,871

 

 

Amortization expense, inclusive of results from discontinued operations, related to in-place leases, leasing commissions and tenant relationships of deferred leasing intangibles was $10.2 million, $29.3 million, $5.8 million and $15.9 million for the three and nine months ended September 30, 2013 and September 30, 2012, respectively.  Rental income, inclusive of results from discontinued operations, related to net amortization of above (below) market leases decreased by $1.5 million, $4.4 million, $1.2 million and $3.5 million for the three and nine months ended September 30, 2013 and September 30, 2012, respectively.

 

Amortization related to deferred leasing intangibles over the next five years is as follows (in thousands):

 

 

 

Estimated Net Amortization
of In-Place Leases,
Leasing Commissions and
Tenant Relationships

 

Net Decrease to Rental
Income Related to Above and
Below Market Leases

 

Remainder of 2013

 

$

10,366

 

$

1,505

 

2014

 

37,284

 

5,734

 

2015

 

30,004

 

5,928

 

2016

 

25,078

 

5,610

 

2017

 

19,024

 

4,098

 

 

The Company assesses deferred leasing intangibles for impairments on a quarterly basis when certain triggering events are met.  If events or changes in circumstances indicate that the carrying values of certain deferred lease intangibles may be impaired, a recovery analysis is performed based on undiscounted future cash flows expected to be generated from the tenant over the remaining lease term.  If the recovery analysis indicates the carrying value of the tested lease intangibles are not recoverable from estimated future cash flows, it is written down to its estimated fair value and an impairment loss is recognized.  The fair value is determined based on the contractual lease rental payments over the remaining term discounted back to the current reporting period.  On June 11, 2012, the Company received notice from a tenant that the tenant was exercising an option in its lease to downsize its space from approximately 190,000 to 60,000 rentable square feet effective March 31, 2013.  After determining the undiscounted future cash flows were not recoverable, the Company calculated the fair value of the lease intangibles. Using the remaining contractual lease payments for the reduced space and discounting the cash flows at a risk adjusted return for a market participant of 11.4%, it was determined that the fair value of the lease intangibles was $0.4 million, resulting in a noncash impairment loss of $0.6 million during the three and nine months ended September 30, 2012, which is reflected in the accompanying Consolidated Statements of Operations.  The fair value calculation of the lease intangibles of $0.4 million was performed using Level 3 inputs, and this is a nonrecurring fair value measurement.  There was no impairment of lease intangibles during the three or nine months ended September 30, 2013.