XML 43 R11.htm IDEA: XBRL DOCUMENT v3.19.3
Intangibles
9 Months Ended
Sep. 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):

 

 

 

September 30, 2019

 

 

December 31, 2018

 

Intangible assets:

 

 

 

 

 

 

 

 

In-place lease intangibles

 

$

871,031

 

 

$

354,261

 

Above-market lease intangibles

 

 

41,572

 

 

 

21,626

 

Prepaid ground lease intangibles

 

 

 

 

 

16,114

 

Below-market ground lease intangibles

 

 

 

 

 

5,415

 

Other

 

 

21,318

 

 

 

5,676

 

Total intangible assets

 

 

933,921

 

 

 

403,092

 

Accumulated amortization:

 

 

 

 

 

 

 

 

In-place lease amortization

 

 

(233,374

)

 

 

(104,745

)

Above-market lease amortization

 

 

(8,767

)

 

 

(4,903

)

Prepaid ground lease amortization

 

 

 

 

 

(378

)

Below-market ground lease amortization

 

 

 

 

 

(162

)

Other

 

 

(893

)

 

 

(246

)

Total accumulated amortization

 

 

(243,034

)

 

 

(110,434

)

Intangible assets, net

 

$

690,887

 

 

$

292,658

 

Intangible liabilities:

 

 

 

 

 

 

 

 

Below-market lease intangibles

 

$

152,157

 

 

$

62,199

 

Above-market ground lease intangibles

 

 

 

 

 

4,657

 

Total intangible liabilities

 

 

152,157

 

 

 

66,856

 

Accumulated amortization:

 

 

 

 

 

 

 

 

Below-market lease amortization

 

 

(21,789

)

 

 

(11,132

)

Above-market ground lease amortization

 

 

 

 

 

(15

)

Total accumulated amortization

 

 

(21,789

)

 

 

(11,147

)

Intangible liabilities, net

 

$

130,368

 

 

$

55,709

 

 

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

 

 

 

In-place Lease

Intangibles

 

 

Above-market

Lease Intangibles

 

 

Below-market

Lease Intangibles

 

2019 (remaining)

 

$

93,105

 

 

$

2,225

 

 

$

(7,657

)

2020

 

 

182,667

 

 

 

8,127

 

 

 

(27,726

)

2021

 

 

122,184

 

 

 

7,158

 

 

 

(24,144

)

2022

 

 

83,217

 

 

 

5,597

 

 

 

(18,954

)

2023

 

 

55,590

 

 

 

3,365

 

 

 

(15,113

)

2024

 

 

33,824

 

 

 

2,225

 

 

 

(11,787

)

Thereafter

 

 

67,070

 

 

 

4,108

 

 

 

(24,987

)

 

 

$

637,657

 

 

$

32,805

 

 

$

(130,368

)