XML 181 R20.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
INTANGIBLE ASSETS AND LIABILITIES
12 Months Ended
Dec. 31, 2019
INTANGIBLE ASSETS AND LIABILITIES  
INTANGIBLE ASSETS AND LIABILITIES

NOTE 10.       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, 2019 and 2018:

 

 

 

 

 

 

 

 

 

As of

 

    

December 31,
2019

    

December 31,
2018

Intangible Lease Assets:

 

 

 

 

 

 

Value of In-Place Leases

 

$

42,584,264

 

$

39,189,008

Value of Above Market In-Place Leases

 

 

7,119,316

 

 

4,114,715

Value of Intangible Leasing Costs

 

 

14,645,780

 

 

14,791,111

Sub-total Intangible Lease Assets

 

 

64,349,360

 

 

58,094,834

Accumulated Amortization

 

 

(15,327,182)

 

 

(14,539,389)

Sub-total Intangible Lease Assets—Net

 

 

49,022,178

 

 

43,555,445

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

 

 

 

 

 

 

Value of Below Market In-Place Leases

 

 

(36,507,336)

 

 

(35,321,234)

Sub-total Intangible Lease Liabilities

 

 

(36,507,336)

 

 

(35,321,234)

Accumulated Amortization

 

 

10,309,088

 

 

7,930,884

Sub-total Intangible Lease Liabilities—Net

 

 

(26,198,248)

 

 

(27,390,350)

Total Intangible Assets and Liabilities—Net

 

$

22,823,930

 

$

16,165,095

During the year ended December 31, 2019, the value of in-place leases increased by approximately $16.1 million, the value of above-market in-place leases increased by approximately $3.2 million, the value of intangible leasing costs increased by approximately $5.7 million, and the value of below-market in-place leases increased by approximately $3.7 million due to the acquisition of ten single-tenant and one multi-tenant income properties, offset by the net amortization of approximately $3.5 million, the reclass to accumulated amortization from assets held for sale for the Westcliff property of approximately $10.5 million, and the disposition of approximately $10.7 million of intangible lease assets and liabilities related to the 2019 Multi-Tenant Dispositions, the PINE Income Property Sale Transactions, the Wawa Disposition, for a net increase during 2019 of approximately $6.6 million.

As of December 31, 2019 and 2018, approximately $22.2 and $24.4 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, 2019, 2018, and 2017:

 

 

 

 

 

 

 

 

 

 

Year Ended

 

December 31,
2019

 

December 31,
2018

 

December 31,
2017

 

($000's)

 

($000's)

 

($000's)

Depreciation and Amortization Expense

$

 5,854

 

$

 5,872

 

$

 4,776

Increase to Income Properties Revenue

 

 (2,383)

 

 

 (2,339)

 

 

 (2,194)

Net Amortization of Intangible Assets and Liabilities

$

 3,471

 

$

 3,533

 

$

 2,582

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

2020

 

$

5,812,069

 

$

(1,932,881)

 

$

3,879,188

2021

 

 

4,383,899

 

 

(2,004,052)

 

 

2,379,847

2022

 

 

3,976,582

 

 

(2,075,213)

 

 

1,901,369

2023

 

 

3,851,554

 

 

(2,070,019)

 

 

1,781,535

2024

 

 

3,808,092

 

 

(1,972,289)

 

 

1,835,803

Thereafter

 

 

21,294,453

 

 

(10,248,265)

 

 

11,046,188

Total

 

$

43,126,649

 

$

(20,302,719)

 

$

22,823,930

As of December 31, 2019, the weighted average amortization period of both the total intangible assets and liabilities was approximately 13 years.