XML 57 R37.htm IDEA: XBRL DOCUMENT v3.10.0.1
Acquired Lease Intangibles (Tables)
12 Months Ended
Dec. 31, 2018
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Net Accumulated Amortization and Accretion
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

 
Schedule of Future Amortization Expense and Minimum Rent
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