XML 33 R19.htm IDEA: XBRL DOCUMENT v3.10.0.1
INTANGIBLE ASSETS AND LIABILITIES
12 Months Ended
Dec. 31, 2018
INTANGIBLE ASSETS AND LIABILITIES  
INTANGIBLE ASSETS AND LIABILITIES

NOTE 9.       INTANGIBLE ASSETS AND LIABILITIES

Intangible assets and liabilities consist of the value of above-market and below-market leases, the value of in-place leases, and the value of leasing costs, based in each case on their fair values. Intangible assets and liabilities consisted of the following as of December 31, 2018 and 2017:

 

 

 

 

 

 

 

 

 

 

As of

 

 

    

December 31,

2018

    

December 31,

2017

 

Intangible Lease Assets:

 

 

 

 

 

 

 

Value of In-Place Leases

 

$

39,189,008

 

$

36,827,226

 

Value of Above Market In-Place Leases

 

 

4,114,715

 

 

2,966,322

 

Value of Intangible Leasing Costs

 

 

14,791,111

 

 

10,405,135

 

Sub-total Intangible Lease Assets

 

 

58,094,834

 

 

50,198,683

 

Accumulated Amortization

 

 

(14,539,389)

 

 

(11,440,624)

 

Sub-total Intangible Lease Assets—Net

 

 

43,555,445

 

 

38,758,059

 

Intangible Lease Liabilities (included in accrued and other
liabilities):

 

 

 

 

 

 

 

Value of Below Market In-Place Leases

 

 

(35,321,234)

 

 

(35,312,017)

 

Sub-total Intangible Lease Liabilities

 

 

(35,321,234)

 

 

(35,312,017)

 

Accumulated Amortization

 

 

7,930,884

 

 

5,541,576

 

Sub-total Intangible Lease Liabilities—Net

 

 

(27,390,350)

 

 

(29,770,441)

 

Total Intangible Assets and Liabilities—Net

 

$

16,165,095

 

$

8,987,618

 

During the year ended December 31, 2018, the value of in-place leases increased by approximately $6.7 million, the value of above-market in-place leases increased by approximately $2.9 million, the value of intangible leasing costs increased by approximately $6.0 million, and the value of below-market in-place leases increased by approximately $1.3 million due to the acquisition of eleven single-tenant income properties, offset by the net amortization of approximately $3.5 million and the reclassification of approximately $3.6 million of intangible lease assets and liabilities to held for sale for related to four multi-tenant income properties, for a net increase during 2018 of approximately $7.2 million.

As of December 31, 2018 and 2017, approximately $24.4 and $26.7 million, respectively, of the total below market in-place lease value is related to the Wells Fargo property located in Raleigh, North Carolina which was acquired on November 18, 2015.

The following table reflects the net amortization of intangible assets and liabilities during the years ended December 31, 2018, 2017, and 2016:

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

December 31,
2018

 

December 31,
2017

 

December 31,
2016

 

 

($000's)

 

($000's)

 

($000's)

Depreciation and Amortization Expense

 

$

 5,872

 

$

 4,776

 

$

 2,696

Increase to Income Properties Revenue

 

 

 (2,339)

 

 

 (2,194)

 

 

 (2,240)

Net Amortization of Intangible Assets and Liabilities

 

$

 3,533

 

$

 2,582

 

$

 456

 

The estimated future amortization expense (income) related to net intangible assets and liabilities is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Future Accretion

 

Net Future

 

 

 

Future

 

to Income

 

Amortization of

 

 

 

Amortization

 

Property

 

Intangible Assets

 

Year Ending December 31,

    

Amount

    

Revenue

    

and Liabilities

 

2019

 

$

5,312,683

 

$

(2,506,086)

 

$

2,806,597

 

2020

 

 

4,882,863

 

 

(2,434,424)

 

 

2,448,439

 

2021

 

 

3,492,913

 

 

(2,410,706)

 

 

1,082,207

 

2022

 

 

3,177,980

 

 

(2,379,065)

 

 

798,915

 

2023

 

 

3,085,976

 

 

(2,353,003)

 

 

732,973

 

Thereafter

 

 

20,241,440

 

 

(11,945,476)

 

 

8,295,964

 

Total

 

$

40,193,855

 

$

(24,028,760)

 

$

16,165,095

 

As of December 31, 2018, the weighted average amortization period of both the total intangible assets and liabilities was approximately 14 years.