XML 82 R16.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Acquired Lease Intangibles
12 Months Ended
Dec. 31, 2019
Goodwill And Intangible Assets Disclosure [Abstract]  
Acquired Lease Intangible

6.

Acquired Lease Intangibles

The Company had the following acquired lease intangibles:

 

 

 

December 31,

 

(in thousands)

 

2019

 

 

2018

 

In-place leases

 

$

438,188

 

 

$

457,379

 

Above-market leases

 

 

63,944

 

 

 

57,294

 

Below-market ground leases (1)

 

 

 

 

 

92,085

 

Total intangible assets

 

$

502,132

 

 

 

606,758

 

Accumulated amortization

 

 

(259,310

)

 

 

(219,689

)

Acquired lease intangible assets, net

 

$

242,822

 

 

 

387,069

 

Below-market leases

 

 

558,936

 

 

$

584,371

 

Above-market ground leases (1)

 

 

 

 

 

5,101

 

Total intangible liabilities

 

 

558,936

 

 

 

589,472

 

Accumulated amortization

 

 

(131,676

)

 

 

(92,746

)

Acquired lease intangible liabilities, net

 

$

427,260

 

 

 

496,726

 

 

(1)

On January 1, 2019, the Company adopted the new accounting guidance in ASC Topic 842, Leases, including all related ASUs, and correspondingly reclassified Below-market ground leases and Above-market ground leases against the Company’s Right of use asset.  

 

The following table provides a summary of amortization and net accretion amounts from acquired lease intangibles:

 

 

 

Year ended December 31,

 

 

 

(in thousands)

 

2019

 

 

2018

 

 

2017

 

 

Line item in Consolidated Statements of Operations

In-place lease amortization

 

$

60,250

 

 

 

76,649

 

 

 

88,284

 

 

Depreciation and amortization

Above-market lease amortization

 

 

9,112

 

 

 

10,433

 

 

 

9,443

 

 

Lease income

Below-market ground lease amortization (1)

 

 

 

 

 

1,688

 

 

 

1,886

 

 

Operating and maintenance

Acquired lease intangible asset amortization

 

$

69,362

 

 

 

88,770

 

 

 

99,613

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Below-market lease amortization

 

$

54,730

 

 

 

45,561

 

 

 

34,786

 

 

Lease income

Above-market ground lease amortization (1)

 

 

 

 

 

94

 

 

 

136

 

 

Operating and maintenance

Acquired lease intangible liability amortization

 

$

54,730

 

 

 

45,655

 

 

 

34,922

 

 

 

 

(1)

On January 1, 2019, the Company adopted the new accounting guidance in ASC Topic 842, Leases, including all related ASUs, and correspondingly reclassified Below-market ground leases and Above-market ground leases against the Company’s Right of use asset.

 

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,

 

Amortization of

In-place lease intangibles

 

 

Net accretion of Above

/ Below market lease

intangibles

 

2020

 

 

42,998

 

 

$

37,593

 

2021

 

 

32,551

 

 

 

24,120

 

2022

 

 

24,928

 

 

 

22,228

 

2023

 

 

19,682

 

 

 

21,379

 

2024

 

 

15,395

 

 

 

19,346