XML 51 R38.htm IDEA: XBRL DOCUMENT v3.22.0.1
Lease Intangibles (Tables)
12 Months Ended
Dec. 31, 2021
Goodwill And Intangible Assets Disclosure [Abstract]  
Schedule of Intangible Assets and Liabilities Included in Other Assets and Accounts Payable and Other Liabilities

Intangible assets and liabilities are included in Other assets and Accounts payable and other liabilities (Note 6) on the consolidated balance sheets and summarized as follows (in thousands):

 

 

 

December 31, 2021

 

 

December 31, 2020

 

 

 

Gross Carrying
Amount

 

 

Accumulated
Amortization

 

 

Net Carrying
Amount

 

 

Gross Carrying
Amount

 

 

Accumulated
Amortization

 

 

Net Carrying
Amount

 

Amortizable Intangible Assets

 

 

 

 

 

 

 

 

 

 

(As Restated)

 

 

(As Restated)

 

 

(As Restated)

 

In-place lease intangible assets

 

$

290,819

 

 

$

(189,981

)

 

$

100,838

 

 

$

265,063

 

 

$

(168,891

)

 

$

96,172

 

Above-market rent

 

 

24,191

 

 

 

(16,111

)

 

 

8,080

 

 

 

19,010

 

 

 

(14,756

)

 

$

4,254

 

 

 

$

315,010

 

 

$

(206,092

)

 

$

108,918

 

 

$

284,073

 

 

$

(183,647

)

 

$

100,426

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortizable Intangible Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Below-market rent

 

$

(171,245

)

 

$

94,871

 

 

$

(76,374

)

 

$

(162,238

)

 

$

86,266

 

 

 

(75,972

)

Above-market ground lease

 

 

(671

)

 

 

267

 

 

 

(404

)

 

 

(671

)

 

 

209

 

 

 

(462

)

 

 

$

(171,916

)

 

$

95,138

 

 

$

(76,778

)

 

$

(162,909

)

 

$

86,475

 

 

$

(76,434

)

Scheduled Amortization of Acquired Lease Intangible Assets and Assumed Liabilities

The scheduled amortization of acquired lease intangible assets and assumed liabilities as of December 31, 2021 is as follows (in thousands):

 

Years Ending December 31,

 

Net Increase in
Lease Revenues

 

 

Increase to
Amortization

 

 

Reduction of
Rent Expense

 

 

Net (Expense) Income

 

2022

 

$

5,215

 

 

$

(26,371

)

 

$

58

 

 

$

(21,098

)

2023

 

 

4,768

 

 

 

(19,902

)

 

 

58

 

 

 

(15,076

)

2024

 

 

4,700

 

 

 

(14,046

)

 

 

58

 

 

 

(9,288

)

2025

 

 

4,287

 

 

 

(9,804

)

 

 

58

 

 

 

(5,459

)

2026

 

 

3,992

 

 

 

(7,433

)

 

 

58

 

 

 

(3,383

)

Thereafter

 

 

45,332

 

 

 

(23,282

)

 

 

114

 

 

 

22,164

 

Total

 

$

68,294

 

 

$

(100,838

)

 

$

404

 

 

$

(32,140

)