XML 51 R37.htm IDEA: XBRL DOCUMENT v3.10.0.1
Lease Intangibles (Tables)
12 Months Ended
Dec. 31, 2018
Goodwill And Intangible Assets Disclosure [Abstract]  
Schedule of Intangible Assets and Liabilities Included in Other Assets and Other Liabilities

Intangible assets and liabilities are included in other assets and other liabilities (Note 5) on the consolidated balance sheet and summarized as follows (in thousands):

 

 

 

December 31, 2018

 

 

December 31, 2017

 

 

 

Gross Carrying

Amount

 

 

Accumulated

Amortization

 

 

Net Carrying

Amount

 

 

Gross Carrying

Amount

 

 

Accumulated

Amortization

 

 

Net Carrying

Amount

 

Amortizable Intangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In-place lease intangible assets

 

$

216,021

 

 

$

(105,972

)

 

$

110,049

 

 

$

193,821

 

 

$

(72,749

)

 

$

121,072

 

Above-market rent

 

 

18,169

 

 

 

(12,279

)

 

 

5,890

 

 

 

16,786

 

 

 

(10,287

)

 

 

6,499

 

 

 

$

234,190

 

 

$

(118,251

)

 

$

115,939

 

 

$

210,607

 

 

$

(83,036

)

 

$

127,571

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortizable Intangible Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Below-market rent

 

$

(152,188

)

 

$

57,721

 

 

$

(94,467

)

 

$

(147,232

)

 

$

43,391

 

 

$

(103,841

)

Above-market ground lease

 

 

(671

)

 

 

93

 

 

 

(578

)

 

 

(671

)

 

 

34

 

 

 

(637

)

 

 

$

(152,859

)

 

$

57,814

 

 

$

(95,045

)

 

$

(147,903

)

 

$

43,425

 

 

$

(104,478

)

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, 2018 is as follows (in thousands):

 

Years Ending December 31,

 

Net Increase in

Lease Revenues

 

 

Increase to

Amortization

 

 

Reduction of

Rent Expense

 

 

Net Income

(Expense)

 

2019

 

$

8,431

 

 

$

(27,309

)

 

$

58

 

 

$

(18,820

)

2020

 

 

8,206

 

 

 

(20,511

)

 

 

58

 

 

 

(12,247

)

2021

 

 

7,725

 

 

 

(15,196

)

 

 

58

 

 

 

(7,413

)

2022

 

 

7,346

 

 

 

(10,467

)

 

 

58

 

 

 

(3,063

)

2023

 

 

7,053

 

 

 

(8,192

)

 

 

58

 

 

 

(1,081

)

Thereafter

 

 

49,816

 

 

 

(28,374

)

 

 

288

 

 

 

21,730

 

Total

 

$

88,577

 

 

$

(110,049

)

 

$

578

 

 

$

(20,894

)