XML 32 R11.htm IDEA: XBRL DOCUMENT v3.19.1
Intangibles
12 Months Ended
Dec. 31, 2018
Goodwill And Intangible Assets Disclosure [Abstract]  
Intangibles

4. Intangibles

The gross carrying amount and accumulated amortization of the Company’s intangible assets and liabilities consisted of the following ($ in thousands):  

 

 

 

December 31, 2018

 

 

December 31, 2017

 

Intangible assets:

 

 

 

 

 

 

 

 

In-place lease intangibles

 

$

354,261

 

 

$

131,833

 

Below-market ground lease intangibles

 

 

5,415

 

 

 

4,623

 

Above-market lease intangibles

 

 

21,626

 

 

 

6,670

 

Prepaid ground lease intangibles

 

 

16,114

 

 

 

16,114

 

Other

 

 

5,676

 

 

 

676

 

Total intangible assets

 

 

403,092

 

 

 

159,916

 

Accumulated amortization:

 

 

 

 

 

 

 

 

In-place lease amortization

 

 

(104,745

)

 

 

(45,160

)

Below-market ground lease amortization

 

 

(162

)

 

 

(85

)

Above-market lease amortization

 

 

(4,903

)

 

 

(600

)

Prepaid ground lease amortization

 

 

(378

)

 

 

(151

)

Other

 

 

(246

)

 

 

(76

)

Total accumulated amortization

 

 

(110,434

)

 

 

(46,072

)

Intangible assets, net

 

$

292,658

 

 

$

113,844

 

Intangible liabilities:

 

 

 

 

 

 

 

 

Below-market lease intangibles

 

$

62,199

 

 

$

14,920

 

Above-market ground lease intangibles

 

 

4,657

 

 

 

 

Total intangible liabilities

 

 

66,856

 

 

 

14,920

 

Accumulated amortization:

 

 

 

 

 

 

 

 

Below-market lease amortization

 

 

(11,132

)

 

 

(1,764

)

Above-market ground lease amortization

 

 

(15

)

 

 

 

Total accumulated amortization

 

 

(11,147

)

 

 

(1,764

)

Intangible liabilities, net

 

$

55,709

 

 

$

13,156

 

 

The estimated future amortization on the Company’s intangibles for each of the next five years and thereafter as of December 31, 2018 is as follows ($ in thousands): 

 

 

 

In-place Lease

Intangibles

 

 

Below-market

Ground

Lease Intangibles

 

 

Above-market

Lease Intangibles

 

 

Prepaid Ground

Lease Intangibles

 

 

Below-market

Lease Intangibles

 

 

Above-market Ground

Lease Intangibles

 

2019

 

$

93,288

 

 

$

91

 

 

$

4,871

 

 

$

227

 

 

$

(12,362

)

 

$

(54

)

2020

 

 

49,827

 

 

 

91

 

 

 

3,954

 

 

 

227

 

 

 

(10,185

)

 

 

(54

)

2021

 

 

37,350

 

 

 

91

 

 

 

3,407

 

 

 

227

 

 

 

(7,834

)

 

 

(54

)

2022

 

 

25,658

 

 

 

91

 

 

 

2,336

 

 

 

227

 

 

 

(5,884

)

 

 

(54

)

2023

 

 

15,402

 

 

 

91

 

 

 

1,018

 

 

 

227

 

 

 

(4,340

)

 

 

(54

)

Thereafter

 

 

27,991

 

 

 

4,798

 

 

 

1,137

 

 

 

14,601

 

 

 

(10,462

)

 

 

(4,372

)

 

 

$

249,516

 

 

$

5,253

 

 

$

16,723

 

 

$

15,736

 

 

$

(51,067

)

 

$

(4,642

)