XML 41 R31.htm IDEA: XBRL DOCUMENT v3.22.2.2
Lease Intangibles (Tables)
9 Months Ended
Sep. 30, 2022
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, net and Accounts payable and other liabilities (Note 5) on the consolidated balance sheet and summarized as follows (in thousands):

 

 

 

September 30, 2022

 

 

December 31, 2021

 

 

 

Gross Carrying
Amount

 

 

Accumulated
Amortization

 

 

Net Carrying
Amount

 

 

Gross Carrying
Amount

 

 

Accumulated
Amortization

 

 

Net Carrying
Amount

 

Amortizable Intangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In-place lease intangible assets

 

$

303,140

 

 

$

(199,808

)

 

$

103,332

 

 

$

290,819

 

 

$

(189,981

)

 

$

100,838

 

Above-market rent

 

 

24,064

 

 

 

(16,776

)

 

 

7,288

 

 

 

24,191

 

 

 

(16,111

)

 

 

8,080

 

 

 

$

327,204

 

 

$

(216,584

)

 

$

110,620

 

 

$

315,010

 

 

$

(206,092

)

 

$

108,918

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortizable Intangible Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Below-market rent

 

$

(181,202

)

 

$

101,018

 

 

$

(80,184

)

 

$

(171,245

)

 

$

94,871

 

 

$

(76,374

)

Above-market ground lease

 

 

(671

)

 

 

311

 

 

 

(360

)

 

 

(671

)

 

 

267

 

 

 

(404

)

 

 

$

(181,873

)

 

$

101,329

 

 

$

(80,544

)

 

$

(171,916

)

 

$

95,138

 

 

$

(76,778

)

Scheduled Amortization of Acquired Lease Intangible Assets and Assumed Liabilities

The scheduled amortization of acquired lease intangible assets and assumed liabilities as of September 30, 2022 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 (Remainder)

 

$

1,688

 

 

$

(9,484

)

 

$

15

 

 

$

(7,781

)

2023

 

 

6,397

 

 

 

(31,875

)

 

 

58

 

 

 

(25,420

)

2024

 

 

6,209

 

 

 

(23,616

)

 

 

58

 

 

 

(17,349

)

2025

 

 

5,792

 

 

 

(17,184

)

 

 

58

 

 

 

(11,334

)

2026

 

 

5,440

 

 

 

(12,920

)

 

 

58

 

 

 

(7,422

)

Thereafter

 

 

47,370

 

 

 

(8,253

)

 

 

113

 

 

 

39,230

 

Total

 

$

72,896

 

 

$

(103,332

)

 

$

360

 

 

$

(30,076

)