XML 52 R34.htm IDEA: XBRL DOCUMENT v3.21.1
Intangibles (Tables)
3 Months Ended
Mar. 31, 2021
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):

 

 

March 31, 2021

 

 

December 31, 2020

 

Intangible assets:

 

 

 

 

 

 

 

 

In-place lease intangibles

 

$

1,104,056

 

 

$

1,094,561

 

Above-market lease intangibles

 

 

49,243

 

 

 

49,261

 

Other

 

 

32,602

 

 

 

32,549

 

Total intangible assets

 

 

1,185,901

 

 

 

1,176,371

 

Accumulated amortization:

 

 

 

 

 

 

 

 

In-place lease amortization

 

 

(501,777

)

 

 

(407,256

)

Above-market lease amortization

 

 

(22,440

)

 

 

(20,291

)

Other

 

 

(11,416

)

 

 

(10,565

)

Total accumulated amortization

 

 

(535,633

)

 

 

(438,112

)

Intangible assets, net

 

$

650,268

 

 

$

738,259

 

Intangible liabilities:

 

 

 

 

 

 

 

 

Below-market lease intangibles

 

$

195,474

 

 

$

194,158

 

Total intangible liabilities

 

 

195,474

 

 

 

194,158

 

Accumulated amortization:

 

 

 

 

 

 

 

 

Below-market lease amortization

 

 

(73,380

)

 

 

(65,519

)

Total accumulated amortization

 

 

(73,380

)

 

 

(65,519

)

Intangible liabilities, net

 

$

122,094

 

 

$

128,639

 

Estimated Future Amortization

The estimated future amortization on the Company’s intangibles for each of the next five years and thereafter as of March 31, 2021 is as follows ($ in thousands):

 

 

 

In-place Lease

Intangibles

 

 

Above-market

Lease Intangibles

 

 

Below-market

Lease Intangibles

 

2021 (remaining)

 

$

198,333

 

 

$

6,149

 

 

$

(23,241

)

2022

 

 

125,058

 

 

 

6,590

 

 

 

(25,811

)

2023

 

 

81,193

 

 

 

4,125

 

 

 

(21,067

)

2024

 

 

56,084

 

 

 

2,874

 

 

 

(16,781

)

2025

 

 

43,335

 

 

 

2,241

 

 

 

(12,666

)

2026

 

 

32,750

 

 

 

1,637

 

 

 

(9,515

)

Thereafter

 

 

65,526

 

 

 

3,187

 

 

 

(13,013

)

 

 

$

602,279

 

 

$

26,803

 

 

$

(122,094

)