XML 24 R11.htm IDEA: XBRL DOCUMENT v3.7.0.1
Acquired Intangible Assets and Liabilities
3 Months Ended
Mar. 31, 2017
Goodwill And Intangible Assets Disclosure [Abstract]  
Acquired Intangible Assets and Liabilities

NOTE 5 – ACQUIRED INTANGIBLE ASSETS AND LIABILITIES

The following table summarizes the Company’s identified intangible assets and liabilities as of March 31, 2017 and December 31, 2016: 

 

 

 

March 31,

2017

 

 

December 31,

2016

 

Intangible assets:

 

 

 

 

 

 

 

 

Acquired in place lease value

 

$

164,624

 

 

$

159,679

 

Acquired above market lease value

 

$

39,318

 

 

$

37,179

 

Accumulated amortization

 

$

(53,166

)

 

$

(46,750

)

Acquired lease intangibles, net

 

$

150,776

 

 

$

150,108

 

Intangible liabilities:

 

 

 

 

 

 

 

 

Acquired below market lease value

 

$

71,103

 

 

$

66,962

 

Above market ground lease

 

$

5,169

 

 

$

5,169

 

Accumulated amortization

 

$

(10,168

)

 

$

(8,657

)

Acquired intangible liabilities, net

 

$

66,104

 

 

$

63,474

 

 

As of March 31, 2017, the weighted average amortization periods for acquired in place lease, above market lease intangibles, below market lease intangibles and above market ground leases are 10, 13, 19 and 55 years, respectively.

The portion of the purchase price allocated to acquired above market lease value and acquired below market lease value is amortized on a straight-line basis over the term of the related lease as an adjustment to rental income. For below market lease values, the amortization period includes any renewal periods with fixed rate renewals. The acquired above market ground lease is amortized on a straight-line basis as an adjustment to property operating expense over the term of the lease and includes renewal periods. The portion of the purchase price allocated to acquired in place lease value is amortized on a straight-line basis over the acquired leases’ weighted average remaining term.

As of March 31, 2017, no amount has been allocated to customer relationship value.

Amortization pertaining to acquired in place lease value, above market ground lease, above market lease value and below market lease value is summarized below:

 

 

 

Three Months Ended

March 31,

 

Amortization recorded as amortization expense:

 

2017

 

 

2016

 

Acquired in place lease value

 

$

5,419

 

 

$

7,297

 

Amortization recorded as a reduction to property operating expense:

 

 

 

 

 

 

 

 

Above market ground lease

 

$

23

 

 

$

23

 

Amortization recorded as a (reduction) increase to rental income:

 

 

 

 

 

 

 

 

Acquired above market leases

 

$

(997

)

 

$

(1,202

)

Acquired below market leases

 

 

1,488

 

 

 

1,257

 

Net rental income increase

 

$

491

 

 

$

55

 

 

Estimated amortization of the respective intangible lease assets and liabilities as of March 31, 2017 for each of the five succeeding years and thereafter is as follows:  

 

 

 

Acquired

In-Place

Leases

 

 

Above Market Leases

 

 

Below

Market

Leases

 

 

Above Market Ground Lease

 

2017 (remainder of year)

 

$

15,516

 

 

$

2,988

 

 

$

(3,493

)

 

$

(70

)

2018

 

$

18,687

 

 

$

3,449

 

 

$

(4,495

)

 

$

(94

)

2019

 

$

16,850

 

 

$

3,084

 

 

$

(4,350

)

 

$

(94

)

2020

 

$

14,015

 

 

$

2,745

 

 

$

(4,139

)

 

$

(94

)

2021

 

$

11,459

 

 

$

2,676

 

 

$

(3,920

)

 

$

(94

)

Thereafter

 

$

43,013

 

 

$

16,294

 

 

$

(40,679

)

 

$

(4,582

)

Total

 

$

119,540

 

 

$

31,236

 

 

$

(61,076

)

 

$

(5,028

)