XML 35 R15.htm IDEA: XBRL DOCUMENT v3.10.0.1
Acquired Lease Intangibles
12 Months Ended
Dec. 31, 2018
Goodwill and Intangible Assets Disclosure [Abstract]  
Acquired Lease Intangible
Acquired Lease Intangibles
The Company had the following acquired lease intangibles:
 
December 31,
(in thousands)
2018
 
2017
In-place leases
$
457,379

 
470,315

Above-market leases
57,294

 
64,625

Below-market ground leases
92,085

 
92,166

Total intangible assets
$
606,758


627,106

Accumulated amortization
(219,689
)
 
(148,280
)
Acquired lease intangible assets, net
$
387,069

 
478,826

 
 
 
 
Below-market leases
$
584,371

 
588,850

Above-market ground leases
5,101

 
5,101

Total intangible liabilities
589,472

 
593,951

Accumulated amortization
(92,746
)
 
(56,550
)
Acquired lease intangible liabilities, net
$
496,726

 
537,401

The following table provides a summary of amortization and net accretion amounts from acquired lease intangibles:
 
Year ended December 31,
Line item in Consolidated Statements of Operations
(in thousands)
2018
 
2017
 
2016
In-place lease amortization
$
76,649

 
88,284

 
11,533

Depreciation and amortization
Above-market lease amortization
10,433

 
9,443

 
1,742

Minimum rent
Below-market ground lease amortization
1,688

 
1,886

 
1,111

Operating and maintenance
Acquired lease intangible asset amortization
$
88,770

 
99,613

 
14,386

 
 
 
 
 
 
 
 
Below-market lease amortization
$
45,561

 
34,786

 
6,827

Minimum rent
Above-market ground lease amortization
94

 
136

 
167

Operating and maintenance
Acquired lease intangible liability amortization
$
45,655

 
34,922

 
6,994

 

The estimated aggregate amortization and net accretion amounts from acquired lease intangibles for the next five years are as follows:
(in thousands)
 
 
 
 
 
 
In Process Year Ending December 31,
 
Net accretion of Above / Below market lease intangibles
 
Amortization of In-place lease intangibles
 
Net amortization of Below / Above ground lease intangibles
2019
 
$
27,768

 
53,506

 
1,554

2020
 
26,646

 
40,528

 
1,554

2021
 
25,986

 
32,344

 
1,554

2022
 
24,239

 
24,692

 
1,554

2023
 
23,499

 
19,605

 
1,554