XML 51 R39.htm IDEA: XBRL DOCUMENT v3.20.4
Other Assets and Other Liabilities (Tables)
 12 Months Ended
Dec. 31, 2020
Other Assets and Other Liabilities [Abstract]  
Schedule of deferred expenses and other assets, net
Deferred expenses and other assets, net, consist of the following items ($ in thousands):
 As of December 31,
20202019
Intangible assets, net(1)
$156,041 $174,973 
Finance lease right-of-use assets(2)
143,727 145,209 
Operating lease right-of-use assets(2)
48,891 34,063 
Other receivables10,881 16,846 
Restricted cash51,933 45,034 
Other assets(3)
19,453 17,534 
Leasing costs, net(4)
2,340 3,793 
Corporate furniture, fixtures and equipment, net(5)
2,024 2,736 
Deferred financing fees, net1,549 2,300 
Deferred expenses and other assets, net$436,839 $442,488 
_______________________________________________________________________________
(1)Intangible assets, net includes above market and in-place lease assets and lease incentives related to the acquisition of real estate assets. Accumulated amortization on intangible assets, net was $44.4 million and $33.4 million as of December 31, 2020 and 2019, respectively. The amortization of above market leases and lease incentive assets decreased operating lease income in the Company's consolidated statements of operations by $1.4 million, $1.7 million and $2.2 million for the years ended December 31, 2020, 2019 and 2018, respectively. These intangible lease assets are amortized over the term of the lease. The amortization expense for in-place leases was $10.5 million, $9.6 million and $7.2 million for the years ended December 31, 2020, 2019 and 2018, respectively. These amounts are included in "Depreciation and amortization" in the Company's consolidated statements of operations. As of December 31, 2020, the weighted average remaining amortization period for the Company's intangible assets was approximately 16.7 years.
(2)Right-of-use lease assets relate primarily to the Company's leases of office space and certain of its ground leases. Right-of use lease assets initially equal the lease liability. The lease liability (see table below) equals the present value of the minimum rental payments due under the lease discounted at the rate implicit in the lease or the Company's incremental secured borrowing rate for similar collateral. For operating leases, lease liabilities were discounted at the Company's weighted average incremental secured borrowing rate for similar collateral estimated to be 5.1% and the weighted average remaining lease term is 8.2 years. For finance leases, lease liabilities were discounted at a weighted average rate implicit in the lease of 5.5% and the weighted average remaining lease term is 97.0 years. Right-of-use assets for finance leases are amortized on a straight-line basis over the term of the lease and are recorded in "Depreciation and amortization" in the Company's consolidated statements of operations. During the years ended December 31, 2020 and 2019, the Company recognized $8.2 million and $5.1 million, respectively, in "Interest expense" and $1.5 million and $0.9 million, respectively, in "Depreciation and amortization" in its consolidated statement of operations relating to finance leases. For operating leases, rent expense is recognized on a straight-line basis over the term of the lease and is recorded in "General and administrative" and "Real estate expense" in the Company's consolidated statements of operations (refer to Note 3). During the years ended December 31, 2020 and 2019, the Company recognized $4.7 million and $3.6 million, respectively, in "General and administrative" and $3.5 million and $3.3 million, respectively, in "Real estate expense" in its consolidated statement of operations relating to operating leases.
(3)Other assets primarily includes derivative assets, prepaid expenses and deposits for certain real estate assets.
(4)Accumulated amortization of leasing costs was $2.6 million and $3.3 million as of December 31, 2020 and 2019, respectively.
(5)Accumulated depreciation on corporate furniture, fixtures and equipment was $14.3 million and $13.1 million as of December 31, 2020 and 2019, respectively.
Schedule of accounts payable, accrued expenses and other liabilities
Accounts payable, accrued expenses and other liabilities consist of the following items ($ in thousands):
 As of December 31,
20202019
Other liabilities(1)
$91,513 $81,709 
Finance lease liabilities (see table above)150,520 147,749 
Operating lease liabilities (see table above)50,072 34,182 
Accrued expenses94,724 83,778 
Accrued interest payable32,355 25,733 
Intangible liabilities, net(2)
48,738 51,223 
Accounts payable, accrued expenses and other liabilities$467,922 $424,374 
_______________________________________________________________________________
(1)As of December 31, 2020 and 2019, "Other liabilities" includes $36.9 million and $27.5 million, respectively, of deferred income. As of December 31, 2020 and 2019, other liabilities includes $19.0 million and $8.7 million, respectively, of derivative liabilities. As of December 31, 2020, other liabilities includes $1.0 million of expected credit losses for unfunded loan commitments.
(2)Intangible liabilities, net includes below market lease liabilities related to the acquisition of real estate assets. Accumulated amortization on below market lease liabilities was $7.5 million and $5.0 million as of December 31, 2020 and 2019, respectively. The amortization of below market lease liabilities increased operating lease income in the Company's consolidated statements of operations by $2.5 million, $2.3 million and $3.9 million for the years ended December 31, 2020, 2019 and 2018, respectively. As of December 31, 2020, the weighted average amortization period for the Company's intangible liabilities was approximately 17.5 years.
Schedule of expense from the amortization of lease intangible assets and liabilities The estimated expense from the amortization of intangible assets for each of the five succeeding fiscal years is as follows ($ in thousands):
YearAmount
2021$11,725 
202211,724 
202311,570 
202411,452 
202511,144