XML 47 R27.htm IDEA: XBRL DOCUMENT v3.3.1.900
Deferred Leasing Costs and Lease Intangibles, net (Tables)
12 Months Ended
Dec. 31, 2015
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Finite-Lived Intangible Assets and Liabilities
The following summarizes our deferred leasing costs and lease intangibles as of:
 
 
December 31,
2015
 
December 31,
2014
Above-market leases
$
38,481

 
$
10,891

Accumulated amortization
(17,210
)
 
(5,743
)
Above-market leases, net
21,271

 
5,148

Deferred leasing costs and in-place lease intangibles
352,276

 
130,370

Accumulated amortization
(112,337
)
 
(39,939
)
Deferred leasing costs and in-place lease intangibles, net
239,939

 
90,431

Below-market ground leases
59,578

 
7,513

Accumulated amortization
(2,757
)
 
(1,069
)
Below-market ground leases, net
56,821

 
6,444

Deferred leasing costs and lease intangibles assets, net
$
318,031

 
$
102,023

 
 
 
 
Below-market leases
140,041

 
57,420

Accumulated amortization
(45,882
)
 
(16,451
)
Below-market leases, net
94,159

 
40,969

Above-market ground leases
1,095

 

Accumulated amortization
(46
)
 

Above-market ground leases, net
1,049

 

Lease intangible liabilities, net
$
95,208

 
$
40,969

Schedule of Future Amortization Expense
As of December 31, 2015, the estimated aggregate amortization of deferred leasing costs and lease intangible assets, net for each of the next five years and thereafter are as follows:

Year ended
 
Above-market leases
 
Deferred lease cost and in-place lease intangibles
 
Below-market ground leases
2016
 
$
11,242

 
$
76,208

 
$
2,182

2017
 
3,700

 
49,994

 
2,182

2018
 
3,030

 
30,275

 
2,182

2019
 
2,515

 
23,355

 
2,182

2020
 
386

 
13,099

 
2,182

Thereafter
 
398

 
47,008

 
45,911

 
 
$
21,271

 
$
239,939

 
$
56,821

Schedule of Amortization During Period
The company recognized the following amortization related to deferred leasing cost and lease intangibles:
 
For the Year Ended
 
Consolidated Financial
 
2015
 
2014
 
2013
 
Statement Classification
Above-market lease
12,534

 
2,026

 
2,542

 
Rental Revenue
Below-market lease
(34,607
)
 
(7,661
)
 
(8,570
)
 
Rental Revenue
Deferred lease costs and in-place lease intangibles
91,965

 
20,879

 
24,374

 
Depreciation and amortization expense
Above-market ground lease
(46
)
 

 

 
Office operating expenses
Below-market ground lease
1,688

 
248

 
247

 
Office operating expenses
Schedule of Estimated Amortization Income
As of December 31, 2015 the estimated amortization of below-market leases, net for each of the next five years and thereafter are as follows:

Year ended
Below-market lease
 
Above-market ground leases
2016
$
30,319

 
$
43

2017
21,663

 
43

2018
13,669

 
43

2019
10,778

 
43

2020
7,450

 
43

Thereafter
10,280

 
834

 
$
94,159

 
$
1,049