XML 29 R11.htm IDEA: XBRL DOCUMENT v3.19.1
Intangibles
3 Months Ended
Mar. 31, 2019
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):

 

 

 

March 31, 2019

 

 

December 31, 2018

 

Intangible assets:

 

 

 

 

 

 

 

 

In-place lease intangibles

 

$

368,599

 

 

$

354,261

 

Above-market lease intangibles

 

 

21,621

 

 

 

21,626

 

Prepaid ground lease intangibles

 

 

 

 

 

16,114

 

Below-market ground lease intangibles

 

 

 

 

 

5,415

 

Other

 

 

5,676

 

 

 

5,676

 

Total intangible assets

 

 

395,896

 

 

 

403,092

 

Accumulated amortization:

 

 

 

 

 

 

 

 

In-place lease amortization

 

 

(140,752

)

 

 

(104,745

)

Above-market lease amortization

 

 

(6,265

)

 

 

(4,903

)

Prepaid ground lease amortization

 

 

 

 

 

(378

)

Below-market ground lease amortization

 

 

 

 

 

(162

)

Other

 

 

(289

)

 

 

(246

)

Total accumulated amortization

 

 

(147,306

)

 

 

(110,434

)

Intangible assets, net

 

$

248,590

 

 

$

292,658

 

Intangible liabilities:

 

 

 

 

 

 

 

 

Below-market lease intangibles

 

$

62,338

 

 

$

62,199

 

Above-market ground lease intangibles

 

 

 

 

 

4,657

 

Total intangible liabilities

 

 

62,338

 

 

 

66,856

 

Accumulated amortization:

 

 

 

 

 

 

 

 

Below-market lease amortization

 

 

(14,074

)

 

 

(11,132

)

Above-market ground lease amortization

 

 

 

 

 

(15

)

Total accumulated amortization

 

 

(14,074

)

 

 

(11,147

)

Intangible liabilities, net

 

$

48,264

 

 

$

55,709

 

 

The estimated future amortization on the Company’s intangibles for each of the next five years and thereafter as of March 31, 2019 is as follows ($ in thousands)

 

 

 

In-place Lease

Intangibles

 

 

Above-market

Lease Intangibles

 

 

Below-market

Lease Intangibles

 

2019 (remaining)

 

$

71,595

 

 

$

3,502

 

 

$

(9,267

)

2020

 

 

49,829

 

 

 

3,957

 

 

 

(10,254

)

2021

 

 

37,330

 

 

 

3,406

 

 

 

(7,907

)

2022

 

 

25,628

 

 

 

2,334

 

 

 

(5,958

)

2023

 

 

15,464

 

 

 

1,017

 

 

 

(4,414

)

2024

 

 

8,674

 

 

 

489

 

 

 

(2,680

)

Thereafter

 

 

19,327

 

 

 

651

 

 

 

(7,784

)

 

 

$

227,847

 

 

$

15,356

 

 

$

(48,264

)