XML 41 R26.htm IDEA: XBRL DOCUMENT v3.22.1
Intangibles (Tables)
3 Months Ended
Mar. 31, 2022
Goodwill And Intangible Assets Disclosure [Abstract]  
Summary of 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, 2022

 

 

December 31, 2021

 

Intangible assets: (1)

 

 

 

 

 

 

 

 

 

In-place lease intangibles

$

 

455,095

 

 

$

 

448,447

 

Above-market lease intangibles

 

 

40,188

 

 

 

 

36,696

 

Other

 

 

45,595

 

 

 

 

43,653

 

Total intangible assets

 

 

540,878

 

 

 

 

528,796

 

Accumulated amortization:

 

 

 

 

 

 

 

 

 

In-place lease amortization

 

 

(222,149

)

 

 

 

(144,663

)

Above-market lease amortization

 

 

(9,637

)

 

 

 

(7,718

)

Other

 

 

(9,540

)

 

 

 

(7,300

)

Total accumulated amortization

 

 

(241,326

)

 

 

 

(159,681

)

Intangible assets, net

$

 

299,552

 

 

$

 

369,115

 

Intangible liabilities: (2)

 

 

 

 

 

 

 

 

 

Below-market lease intangibles

$

 

66,475

 

 

$

 

65,143

 

Total intangible liabilities

 

 

66,475

 

 

 

 

65,143

 

Accumulated amortization:

 

 

 

 

 

 

 

 

 

Below-market lease amortization

 

 

(11,645

)

 

 

 

(9,523

)

Total accumulated amortization

 

 

(11,645

)

 

 

 

(9,523

)

Intangible liabilities, net

$

 

54,830

 

 

$

 

55,620

 

 

(1)

Included in Other assets on the Company’s Condensed Consolidated Balance Sheets.

(2)

Included in Other liabilities on the Company’s Condensed Consolidated Balance Sheets.

Summary of Estimated Future Amortization on Intangibles

The estimated future amortization on the Company’s intangibles for each of the next five years and thereafter as of March 31, 2022 is as follows ($ in thousands):

 

 

 

In-place Lease

Intangibles

 

 

Above-market

Lease Intangibles

 

 

Other

 

 

Below-market

Lease Intangibles

 

2022 (remaining)

 

$

57,155

 

 

$

4,991

 

 

$

5,400

 

 

$

(6,574

)

2023

 

 

43,027

 

 

 

6,141

 

 

 

5,613

 

 

 

(8,112

)

2024

 

 

30,204

 

 

 

4,641

 

 

 

5,599

 

 

 

(6,419

)

2025

 

 

23,269

 

 

 

3,272

 

 

 

5,192

 

 

 

(4,982

)

2026

 

 

16,161

 

 

 

2,674

 

 

 

2,507

 

 

 

(4,732

)

Thereafter

 

 

63,130

 

 

 

8,832

 

 

 

11,744

 

 

 

(24,011

)

 

 

$

232,946

 

 

$

30,551

 

 

$

36,055

 

 

$

(54,830

)