XML 48 R36.htm IDEA: XBRL DOCUMENT v3.6.0.2
Lease Intangibles (Tables)
12 Months Ended
Dec. 31, 2016
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Finite-Lived Intangible Assets
Intangible assets and liabilities are summarized as follows (in thousands):
 
December 31, 2016
 
December 31, 2015
 
Gross Carrying Amount
 
Accumulated Amortization
 
Net Carrying Amount
 
Gross Carrying Amount
 
Accumulated Amortization
 
Net Carrying Amount
Amortizable Intangible Assets
 
 
 
 
 
 
 
 
 
 
 
In-place lease intangible assets
$
156,420

 
$
(47,827
)
 
$
108,593

 
$
84,443

 
$
(37,996
)
 
$
46,447

Above-market rent
16,649

 
(10,658
)
 
5,991

 
19,545

 
(13,399
)
 
6,146

 
$
173,069

 
$
(58,485
)
 
$
114,584

 
$
103,988

 
$
(51,395
)
 
$
52,593

 
 
 
 
 
 
 
 
 
 
 
 
Amortizable Intangible Liabilities
 
 
 
 
 
 
 
 
 
 
 
Below-market rent
$
(137,032
)
 
$
32,004

 
$
(105,028
)
 
$
(65,607
)
 
$
33,799

 
$
(31,808
)
 
$
(137,032
)
 
$
32,004

 
$
(105,028
)
 
$
(65,607
)
 
$
33,799

 
$
(31,808
)
Schedule of Amortization of Acquired Lease Intangible Assets and Liabilities
The scheduled amortization of acquired lease intangible assets and assumed liabilities as of December 31, 2016 is as follows (in thousands):
 
 
Net Increase in Lease Revenues
 
Increase to Amortization
 
Net
2017
 
$
9,253

 
$
21,433

 
$
(12,180
)
2018
 
9,415

 
17,966

 
(8,551
)
2019
 
9,157

 
12,416

 
(3,259
)
2020
 
8,117

 
10,413

 
(2,296
)
2021
 
6,974

 
9,066

 
(2,092
)
Thereafter
 
56,121

 
37,299

 
18,822

Total
 
$
99,037

 
$
108,593

 
$
(9,556
)