XML 31 R11.htm IDEA: XBRL DOCUMENT v3.19.2
Intangibles
6 Months Ended
Jun. 30, 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):

 

 

 

June 30, 2019

 

 

December 31, 2018

 

Intangible assets:

 

 

 

 

 

 

 

 

In-place lease intangibles

 

$

505,668

 

 

$

354,261

 

Above-market lease intangibles

 

 

25,202

 

 

 

21,626

 

Prepaid ground lease intangibles

 

 

 

 

 

16,114

 

Below-market ground lease intangibles

 

 

 

 

 

5,415

 

Other

 

 

6,719

 

 

 

5,676

 

Total intangible assets

 

 

537,589

 

 

 

403,092

 

Accumulated amortization:

 

 

 

 

 

 

 

 

In-place lease amortization

 

 

(189,995

)

 

 

(104,745

)

Above-market lease amortization

 

 

(7,409

)

 

 

(4,903

)

Prepaid ground lease amortization

 

 

 

 

 

(378

)

Below-market ground lease amortization

 

 

 

 

 

(162

)

Other

 

 

(348

)

 

 

(246

)

Total accumulated amortization

 

 

(197,752

)

 

 

(110,434

)

Intangible assets, net

 

$

339,837

 

 

$

292,658

 

Intangible liabilities:

 

 

 

 

 

 

 

 

Below-market lease intangibles

 

$

77,224

 

 

$

62,199

 

Above-market ground lease intangibles

 

 

 

 

 

4,657

 

Total intangible liabilities

 

 

77,224

 

 

 

66,856

 

Accumulated amortization:

 

 

 

 

 

 

 

 

Below-market lease amortization

 

 

(17,110

)

 

 

(11,132

)

Above-market ground lease amortization

 

 

 

 

 

(15

)

Total accumulated amortization

 

 

(17,110

)

 

 

(11,147

)

Intangible liabilities, net

 

$

60,114

 

 

$

55,709

 

 

The estimated future amortization on the Company’s intangibles for each of the next five years and thereafter as of June 30, 2019 is as follows ($ in thousands)

 

 

 

In-place Lease

Intangibles

 

 

Above-market

Lease Intangibles

 

 

Below-market

Lease Intangibles

 

2019 (remaining)

 

$

107,624

 

 

$

2,732

 

 

$

(7,560

)

2020

 

 

62,850

 

 

 

4,711

 

 

 

(12,712

)

2021

 

 

47,215

 

 

 

4,015

 

 

 

(10,032

)

2022

 

 

32,999

 

 

 

2,786

 

 

 

(7,993

)

2023

 

 

21,478

 

 

 

1,459

 

 

 

(6,349

)

2024

 

 

13,698

 

 

 

871

 

 

 

(4,462

)

Thereafter

 

 

29,809

 

 

 

1,219

 

 

 

(11,006

)

 

 

$

315,673

 

 

$

17,793

 

 

$

(60,114

)