XML 40 R26.htm IDEA: XBRL DOCUMENT v3.10.0.1
Lease Intangible Assets and Liabilities (Tables)
6 Months Ended
Jun. 30, 2018
Summary of Lease Intangible Assets

The following table summarizes the Company’s lease intangible assets and liabilities (in thousands):

 

June 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross

 

 

Accumulated

 

 

 

 

 

Lease Intangible Assets

 

Asset

 

 

Amortization

 

 

Balance

 

In-place leases, net

 

$

489,593

 

 

$

(254,180

)

 

$

235,413

 

Below-market ground leases, net

 

 

11,766

 

 

 

(609

)

 

 

11,157

 

Above-market leases, net

 

 

8,276

 

 

 

(3,543

)

 

 

4,733

 

Total

 

$

509,635

 

 

$

(258,332

)

 

$

251,303

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross

 

 

Accumulated

 

 

 

 

 

Lease Intangible Assets

 

Asset

 

 

Amortization

 

 

Balance

 

In-place leases, net

 

$

542,655

 

 

$

(249,569

)

 

$

293,086

 

Below-market ground leases, net

 

 

11,766

 

 

 

(508

)

 

 

11,258

 

Above-market leases, net

 

 

8,925

 

 

 

(3,171

)

 

 

5,754

 

Total

 

$

563,346

 

 

$

(253,248

)

 

$

310,098

 

 

Summary of Lease Intangible Liabilities

The following table summarizes the Company’s lease intangible assets and liabilities (in thousands):

 

 

 

Gross

 

 

Accumulated

 

 

 

 

 

Lease Intangible Liabilities

 

Liability

 

 

Amortization

 

 

Balance

 

Below-market leases, net

 

$

19,658

 

 

$

(6,228

)

 

$

13,430

 

Total

 

$

19,658

 

 

$

(6,228

)

 

$

13,430

 

 

 

 

Gross

 

 

Accumulated

 

 

 

 

 

Lease Intangible Liabilities

 

Liability

 

 

Amortization

 

 

Balance

 

Below-market leases, net

 

$

19,658

 

 

$

(5,182

)

 

$

14,476

 

Total

 

$

19,658

 

 

$

(5,182

)

 

$

14,476

 

 

Schedule of Future Amortization for Below-Market Ground Leases

Future amortization of below-market ground leases is estimated to increase property expenses as set forth below (in thousands):

 

Remainder of 2018

 

$

101

 

2019

 

 

203

 

2020

 

 

203

 

2021

 

 

203

 

2022

 

 

203

 

 

Above-Market Leases, Net [Member]  
Schedule of Future Amortization of Leases

Future amortization of these intangibles is estimated to increase rental income as set forth below (in thousands):

 

Remainder of 2018

 

$

(424

)

2019

 

 

(842

)

2020

 

 

(708

)

2021

 

 

(695

)

2022

 

 

(405

)

 

In-Place Leases, Net [Member]  
Schedule of Future Amortization of Leases

Future estimated amortization of acquired in-place leases is set forth below (in thousands):

 

Remainder of 2018

 

$

54,852

 

2019

 

 

30,359

 

2020

 

 

29,913

 

2021

 

 

29,144

 

2022

 

 

28,286