XML 50 R32.htm IDEA: XBRL DOCUMENT v3.20.2
Intangibles (Tables)
6 Months Ended
Jun. 30, 2020
Goodwill And Intangible Assets Disclosure [Abstract]  
Gross Carrying Amount and Accumulated Amortization of Intangible Assets and Liabilities

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

 

 

June 30, 2020

 

 

December 31, 2019

 

Intangible assets:

 

 

 

 

 

 

 

 

In-place lease intangibles

 

$

947,570

 

 

$

811,254

 

Above-market lease intangibles

 

 

49,374

 

 

 

42,483

 

Other

 

 

26,400

 

 

 

26,400

 

Total intangible assets

 

 

1,023,344

 

 

 

880,137

 

Accumulated amortization:

 

 

 

 

 

 

 

 

In-place lease amortization

 

 

(330,876

)

 

 

(200,629

)

Above-market lease amortization

 

 

(15,715

)

 

 

(10,977

)

Other

 

 

(7,747

)

 

 

(3,189

)

Total accumulated amortization

 

 

(354,338

)

 

 

(214,795

)

Intangible assets, net

 

$

669,006

 

 

$

665,342

 

Intangible liabilities:

 

 

 

 

 

 

 

 

Below-market lease intangibles

 

$

187,081

 

 

$

167,032

 

Total intangible liabilities

 

 

187,081

 

 

 

167,032

 

Accumulated amortization:

 

 

 

 

 

 

 

 

Below-market lease amortization

 

 

(47,580

)

 

 

(30,078

)

Total accumulated amortization

 

 

(47,580

)

 

 

(30,078

)

Intangible liabilities, net

 

$

139,501

 

 

$

136,954

 

Estimated Future Amortization

The estimated future amortization on the Company’s intangibles for each of the next five years and thereafter as of June 30, 2020 is as follows ($ in thousands):

 

 

In-place Lease

Intangibles

 

 

Above-market

Lease Intangibles

 

 

Below-market

Lease Intangibles

 

2020 (remaining)

 

$

158,031

 

 

$

5,894

 

 

$

(21,330

)

2021

 

 

149,522

 

 

 

9,226

 

 

 

(32,103

)

2022

 

 

99,404

 

 

 

6,038

 

 

 

(24,581

)

2023

 

 

62,413

 

 

 

3,360

 

 

 

(19,790

)

2024

 

 

46,367

 

 

 

2,767

 

 

 

(15,413

)

2025

 

 

35,925

 

 

 

2,079

 

 

 

(11,775

)

Thereafter

 

 

65,032

 

 

 

4,295

 

 

 

(14,509

)

 

 

$

616,694

 

 

$

33,659

 

 

$

(139,501

)