XML 50 R39.htm IDEA: XBRL DOCUMENT v3.25.0.1
Lease Intangibles (Tables)
12 Months Ended
Dec. 31, 2024
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Intangible Assets and Liabilities Included in Other Assets Net 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 Sheets and summarized as follows (in thousands):

 

 

 

December 31, 2024

 

 

December 31, 2023

 

 

 

Gross Carrying
Amount

 

 

Accumulated
Amortization

 

 

Net Carrying
Amount

 

 

Gross Carrying
Amount

 

 

Accumulated
Amortization

 

 

Net Carrying
Amount

 

Amortizable Intangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In-place lease intangible assets

 

$

336,660

 

 

$

(255,899

)

 

$

80,761

 

 

$

327,484

 

 

$

(234,808

)

 

$

92,676

 

Above-market rent

 

 

26,432

 

 

 

(20,340

)

 

 

6,092

 

 

 

27,294

 

 

 

(19,376

)

 

 

7,918

 

 

 

$

363,092

 

 

$

(276,239

)

 

$

86,853

 

 

$

354,778

 

 

$

(254,184

)

 

$

100,594

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortizable Intangible Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Below-market rent

 

$

(196,239

)

 

$

118,933

 

 

$

(77,306

)

 

$

(188,098

)

 

$

114,393

 

 

$

(73,705

)

Above-market ground lease

 

 

(671

)

 

 

443

 

 

 

(228

)

 

 

(671

)

 

 

382

 

 

 

(289

)

 

 

$

(196,910

)

 

$

119,376

 

 

$

(77,534

)

 

$

(188,769

)

 

$

114,775

 

 

$

(73,994

)

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, 2024 is as follows (in thousands):

 

Years Ending December 31,

 

Net Increase in
Rental Revenues

 

 

Increase to
Amortization Expense

 

 

Reduction of
Property Operating Expense

 

2025

 

$

6,620

 

 

$

(22,110

)

 

$

58

 

2026

 

 

6,094

 

 

 

(17,602

)

 

 

58

 

2027

 

 

5,493

 

 

 

(12,569

)

 

 

58

 

2028

 

 

5,567

 

 

 

(7,841

)

 

 

54

 

2029

 

 

5,435

 

 

 

(4,719

)

 

 

 

Thereafter

 

 

42,005

 

 

 

(15,920

)

 

 

 

Total

 

$

71,214

 

 

$

(80,761

)

 

$

228