XML 72 R25.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Deferred Costs, Acquired Lease Intangibles and Goodwill (Tables)
12 Months Ended
Dec. 31, 2019
Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Abstract]  
Schedule of Deferred Costs, Net
Deferred costs, net, consisted of the following at December 31, 2019 and 2018 (amounts in thousands):      
 
2019
 
2018
Leasing costs
$
199,033

 
$
178,120

Acquired in-place lease value and deferred leasing costs
200,296

 
214,550

Acquired above-market leases
49,213

 
52,136

 
448,542

 
444,806

Less: accumulated amortization
(224,598
)
 
(209,839
)
Total deferred costs, net, excluding net deferred financing costs
$
223,944

 
$
234,967


Deferred financing costs, net, consisted of the following at December 31, 2019 and 2018 (amounts in thousands):     
 
2019
 
2018
Financing costs
$
25,315

 
$
25,315

Less: accumulated amortization
(13,863
)
 
(10,027
)
Total deferred financing costs, net
$
11,452

 
$
15,288


Schedule of Amortizing Acquired Intangible Assets and Liabilities
Amortizing acquired intangible assets and liabilities consisted of the following at December 31, 2019 and 2018 (amounts in thousands):     
 
2019
 
2018
Acquired below-market ground leases
$
396,916

 
$
396,916

Less: accumulated amortization
(44,350
)
 
(36,518
)
Acquired below-market ground leases, net

$
352,566

 
$
360,398

    
 
2019
 
2018
Acquired below-market leases
$
(100,472
)
 
$
(118,462
)
Less: accumulated amortization
60,793

 
66,012

Acquired below-market leases, net
$
(39,679
)
 
$
(52,450
)

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
2020
$
7,831

 
$
17,900

 
$
1,223

2021
7,831

 
10,400

 
3,116

2022
7,831

 
9,598

 
3,435

2023
7,831

 
9,045

 
3,395

2024
7,831

 
7,179

 
2,832

Thereafter
313,411

 
20,450

 
7,981

 
$
352,566

 
$
74,572

 
$
21,982