XML 31 R14.htm IDEA: XBRL DOCUMENT v3.25.0.1
Other Assets and Intangibles, net
12 Months Ended
Dec. 31, 2024
Other Assets [Abstract]  
Other Assets and Intangibles, net
4.
Other Assets and Intangibles, net

Other assets and intangibles consist of the following (in thousands):

 

December 31, 2024

 

 

Asset

 

 

Accumulated Amortization

 

 

Net

 

Intangible assets, net:

 

 

 

 

 

 

 

 

In-place leases

$

53,964

 

 

$

(45,641

)

 

$

8,323

 

Above-market leases

 

3,855

 

 

 

(3,492

)

 

 

363

 

Lease origination costs

 

5,732

 

 

 

(4,884

)

 

 

848

 

Tenant relationships

 

23,894

 

 

 

(20,487

)

 

 

3,407

 

   Total intangible assets, net

 

87,445

 

 

 

(74,504

)

 

 

12,941

 

Operating lease ROU assets(A)

 

 

 

 

 

 

 

15,818

 

Other assets:

 

 

 

 

 

 

 

 

Prepaid expenses

 

 

 

 

 

 

 

4,283

 

Other assets

 

 

 

 

 

 

 

1,192

 

Deposits

 

 

 

 

 

 

 

2,051

 

Total other assets, net

 

 

 

 

 

 

$

36,285

 

 

Liability

 

 

Accumulated Amortization

 

 

Net

 

Below-market leases(B)

$

16,034

 

 

$

(6,728

)

 

$

9,306

 

(A)
Operating lease ROU assets are discussed further in Note 5.
(B)
Includes $1.2 million related to a below-market lease option for the Company’s Beachwood headquarters included in the Separation and Distribution Agreement with Curbline Properties.

 

December 31, 2023

 

 

Asset

 

 

Accumulated Amortization

 

 

Net

 

Intangible assets, net:

 

 

 

 

 

 

 

 

In-place leases

$

137,706

 

 

$

(113,986

)

 

$

23,720

 

Above-market leases

 

18,762

 

 

 

(16,921

)

 

 

1,841

 

Lease origination costs

 

14,355

 

 

 

(11,976

)

 

 

2,379

 

Tenant relationships

 

79,107

 

 

 

(72,387

)

 

 

6,720

 

   Total intangible assets, net

 

249,930

 

 

 

(215,270

)

 

 

34,660

 

Operating lease ROU assets

 

 

 

 

 

 

 

17,373

 

Other assets:

 

 

 

 

 

 

 

 

Loan commitment fee(A)

 

 

 

 

 

 

 

13,485

 

Prepaid expenses

 

 

 

 

 

 

 

5,002

 

Swap receivables(B)

 

 

 

 

 

 

 

11,115

 

Other assets

 

 

 

 

 

 

 

2,294

 

Deposits

 

 

 

 

 

 

 

2,543

 

Deferred charges, net

 

 

 

 

 

 

 

5,325

 

Total other assets, net

 

 

 

 

 

 

$

91,797

 

 

Liability

 

 

Accumulated Amortization

 

 

Net

 

Below-market leases

$

55,594

 

 

$

(30,741

)

 

$

24,853

 

(A)
Fees related to a commitment obtained in October 2023 for a $1.1 billion mortgage facility to be secured by an originally identified group of 40 properties (the “Mortgage Commitment”). The fees paid to date related to the Mortgage Commitment were recorded as a deferred fee as the facility had not closed and therefore no amounts had been drawn. The Company terminated the Mortgage Commitment in August 2024 when it closed a separate $530.0 million mortgage financing on different terms (Note 6). At termination, when it became probable that the Mortgage Commitment would not be drawn upon, the remaining fees were expensed. For the year ended December 31, 2024, the Company wrote-off $21.2 million of fees relating to the Mortgage Commitment to Debt extinguishment costs on the Company’s consolidated statements of operations.
(B)
Included cash flow hedge and derivative on unsecured notes (Note 6).

Amortization expense related to the Company’s intangibles was as follows (in millions):

Year

 

Income

 

 

Expense

 

2024

 

$

1.4

 

 

$

7.7

 

2023

 

 

11.7

 

 

 

14.6

 

2022

 

 

3.6

 

 

 

19.9

 

Estimated net future amortization associated with the Company’s intangibles is as follows (in millions):

Year

 

Income

 

 

Expense

 

2025

 

$

0.7

 

 

$

2.7

 

2026

 

 

0.7

 

 

 

2.1

 

2027

 

 

0.7

 

 

 

1.4

 

2028

 

 

0.7

 

 

 

1.2

 

2029

 

 

0.7

 

 

 

1.1