XML 56 R34.htm IDEA: XBRL DOCUMENT v3.6.0.2
Intangibles, net (Tables)
12 Months Ended
Dec. 31, 2016
Goodwill And Intangible Assets Disclosure [Abstract]  
Schedule of Net Book Value of Intangibles

The gross carrying amount and accumulated amortization of the Company’s intangible assets and liabilities as of December 31, 2016 and 2015 are as follows (in thousands):

 

 

 

December 31,

 

 

 

2016

 

 

2015

 

In-place lease intangibles

 

$

225,246

 

 

$

220,917

 

Above-market lease intangibles

 

 

13,974

 

 

 

13,960

 

Below-market ground lease intangibles

 

 

12,470

 

 

 

12,470

 

Less: accumulated amortization

 

 

(120,188

)

 

 

(74,895

)

Intangible assets, net

 

$

131,502

 

 

$

172,452

 

Below-market lease intangibles

 

$

(12,060

)

 

$

(12,095

)

Above-market ground lease intangibles

 

 

(3,488

)

 

 

(3,488

)

Less: accumulated amortization

 

 

4,247

 

 

 

2,581

 

Intangible liabilities, net (1)

 

$

(11,301

)

 

$

(13,002

)

 

FOOTNOTE:

 

(1)

Intangible liabilities, net are included in other liabilities in the accompanying consolidated balance sheets.

Schedule of Estimated Future Amortization and Weighted Average Remaining Useful Life

The estimated future amortization on the Company’s intangibles for each of the next five years and thereafter, in the aggregate, as of December 31, 2016 is as follows (in thousands):

 

 

 

In-place

Lease

Intangibles

 

 

Above-

market

Leases

 

 

Below-

market

Ground

Leases

 

 

Total Assets

 

 

Below-

market

Leases

 

 

Above-

market

Ground

Leases

 

 

Total

Liabilities

 

2017

 

$

29,222

 

 

 

1,741

 

 

 

320

 

 

$

31,283

 

 

$

1,396

 

 

 

89

 

 

$

1,485

 

2018

 

 

17,749

 

 

 

1,569

 

 

 

320

 

 

 

19,638

 

 

 

1,254

 

 

 

89

 

 

 

1,343

 

2019

 

 

12,499

 

 

 

1,269

 

 

 

320

 

 

 

14,088

 

 

 

1,094

 

 

 

89

 

 

 

1,183

 

2020

 

 

10,481

 

 

 

1,059

 

 

 

320

 

 

 

11,860

 

 

 

866

 

 

 

89

 

 

 

955

 

2021

 

 

9,312

 

 

 

976

 

 

 

320

 

 

 

10,608

 

 

 

750

 

 

 

89

 

 

 

839

 

Thereafter

 

 

31,755

 

 

 

2,194

 

 

 

10,076

 

 

 

44,025

 

 

 

2,633

 

 

 

2,863

 

 

 

5,496

 

 

 

$

111,018

 

 

 

8,808

 

 

 

11,676

 

 

$

131,502

 

 

$

7,993

 

 

 

3,308

 

 

$

11,301

 

 

Weighted average remaining useful life as of December 31, 2016 (in years):

 

 

 

In-place

Lease

Intangibles

 

 

Above-

market

Leases

 

 

Below-

market

Ground

Leases

 

 

 

 

 

Below-

market

Leases

 

 

Above-

market

Ground

Leases

 

 

 

 

 

 

 

4.3

 

 

 

5.2

 

 

 

36.6

 

 

 

 

 

 

 

4.9

 

 

 

37.1