XML 39 R24.htm IDEA: XBRL DOCUMENT v3.8.0.1
Deferred Costs, Acquired Lease Intangibles and Goodwill (Tables)
12 Months Ended
Dec. 31, 2017
Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Abstract]  
Schedule of Deferred Costs, Net
Deferred costs, net, consisted of the following at December 31, 2017 and 2016 (amounts in thousands):      
 
2017
 
2016
Leasing costs
$
164,751

 
$
140,325

Acquired in-place lease value and deferred leasing costs
237,364

 
253,113

Acquired above-market leases
67,415

 
74,770

 
469,530

 
468,208

Less: accumulated amortization
(215,102
)
 
(195,617
)
Total deferred costs, net, excluding net deferred financing costs
$
254,428

 
$
272,591

Deferred financing costs, net, consisted of the following at December 31, 2017 and 2016 (amounts in thousands):     
 
2017
 
2016
Financing costs
$
24,446

 
$
23,145

Less: accumulated amortization
(7,039
)
 
(12,241
)
Total deferred financing costs, net
$
17,407

 
$
10,904

Schedule of Amortizing Acquired Intangible Assets and Liabilities
Amortizing acquired intangible assets and liabilities consisted of the following at December 31, 2017 and 2016 (amounts in thousands):     
 
2017
 
2016
Acquired below-market ground leases
$
396,916

 
$
396,916

Less: accumulated amortization
(28,687
)
 
(20,856
)
Acquired below-market ground leases, net

$
368,229

 
$
376,060

    
 
2017
 
2016
Acquired below-market leases
$
(132,026
)
 
$
(135,026
)
Less: accumulated amortization
65,979

 
52,726

Acquired below-market leases, net
$
(66,047
)
 
$
(82,300
)
Schedule of Future Amortization Expense and Rental Revenue from Acquired Intangible Assets
We expect to recognize amortization expense and rental revenue from the acquired intangible assets and liabilities as follows (amounts in thousands):
For the year ending:
Future Ground Rent Amortization
 
Future Amortization Expense
 
Future Rental Revenue
2018
$
7,831

 
$
18,650

 
$
6,442

2019
7,831

 
15,996

 
6,689

2020
7,831

 
13,046

 
3,559

2021
7,831

 
11,302

 
2,857

2022
7,831

 
10,485

 
3,175

Thereafter
329,074

 
41,549

 
12,690

 
$
368,229

 
$
111,028

 
$
35,412