XML 52 R34.htm IDEA: XBRL DOCUMENT v3.8.0.1
INTANGIBLE ASSETS AND LIABILITIES (Tables)
12 Months Ended
Dec. 31, 2017
Goodwill and Intangible Assets Disclosure [Abstract]  
Summary of Intangible Assets and Liabilities
The following table summarizes the Company’s intangible assets and liabilities as of December 31, 2017 and 2016 (in thousands):
 
 
December 31,
 
 
2017
 
2016
Lease Intangible Assets:
 
 
 
 
Above market leases
  
$
76,443

 
$

Tenant origination and absorption costs
  
76,336

 
23,987

Tenant relationship
 
27,436

 
7,430

Gross lease intangible assets
  
180,215

 
31,417

Accumulated amortization
 
(13,096
)
 
(5,167
)
Lease intangible assets, net
  
$
167,119

 
$
26,250

Lease Intangible Liabilities:
 
 
 
 
Below market leases
 
$
102,643

 
$

Accumulated amortization
 
(4,628
)
 

Lease intangible liabilities, net
 
$
98,015

 
$

Summary of Real Estate Intangible Amortization
The following is a summary of real estate intangible amortization income (expense) for the years ended December 31, 2017, 2016 and 2015 (in thousands): 
 
 
Year Ended December 31,
 
 
2017
 
2016
 
2015
Increase to rental income related to above/below market leases, net
  
$
912

 
$

 
$

Depreciation and amortization related to tenant origination and absorption costs and tenant relationship
 
(11,822
)
 
(3,182
)
 
(3,195
)
Remaining Unamortized Balance for Outstanding Intangible Assets and Liabilities
The remaining unamortized balance for these outstanding intangible assets and liabilities as of December 31, 2017 will be amortized for the years ending December 31 as follows (dollars in thousands):
 
 
Lease Intangible
Assets
 
Lease Intangible
Liabilities
2018
 
$
21,814

 
$
13,588

2019
 
21,612

 
13,588

2020
 
18,482

 
12,328

2021
 
16,619

 
8,119

2022
 
15,193

 
7,227

Thereafter
 
73,399

 
43,165

 
 
$
167,119

 
$
98,015

 
 
  
 
 
Weighted-average remaining amortization period
 
10.5 years

 
9.8 years