Assets and Related Liabilities Held For Disposition | Assets and Related Liabilities Held for Disposition Total assets and related liabilities held for disposition are summarized below. Assets and liabilities held for non-sale disposition in all periods presented represent a portfolio of 48 hotels in receivership following the lender's acceleration of the underlying debt that was defaulted in April 2020. Control over the operations and any eventual sale of these properties has been transferred to the receivers, who are acting for the benefit of the lender. The Company has not been released from its debt obligations, however, the debt is non-recourse to the Company. March 31, 2021 December 31, 2020 (In thousands) Disposition by Sale Non-Sale Disposition Total Held for Disposition Disposition by Sale Non-Sale Disposition Total Held for Disposition Assets Restricted cash $ 117,548 $ 2,523 $ 120,071 $ 129,817 $ 14,695 $ 144,512 Real estate, net 1,193,009 736,218 1,929,227 4,077,698 743,227 4,820,925 Loans receivable 977,759 — 977,759 1,211,307 — 1,211,307 Equity investments 758,953 — 758,953 860,776 — 860,776 Goodwill, deferred leasing costs and other intangible assets, net 139,851 436 140,287 148,552 437 148,989 Other assets (1) 127,235 26,281 153,516 210,238 15,166 225,404 Due from affiliates 14,844 — 14,844 14,355 — 14,355 Total assets held for disposition $ 3,329,199 $ 765,458 $ 4,094,657 $ 6,652,743 $ 773,525 $ 7,426,268 Liabilities Debt, net (2) $ 922,425 $ 780,000 $ 1,702,425 $ 3,631,467 $ 780,000 $ 4,411,467 Lease intangibles and other liabilities 180,050 54,168 234,218 272,792 47,513 320,305 Total liabilities related to assets held for disposition $ 1,102,475 $ 834,168 $ 1,936,643 $ 3,904,259 $ 827,513 $ 4,731,772 __________ (1) Included corporate aircraft that was impaired by $11.9 million in the second quarter of 2020 to reflect recoverable value prior to its sale to a third party in January 2021. (2) Represents debt related to assets held for disposition if the debt is expected to be assumed by the acquirer upon sale or if the debt is expected to be extinguished through lender's assumption of underlying collateral. Discontinued Operations The table below presents assets and liabilities held for sale and for non-sale disposition that are related to discontinued operations (Note 14). These assets and liabilities are composed of OED investments and intangible assets of the Other IM business, both of which resided in the Other segment, and, prior to its disposition in March 2021, the Company's hotel business, with one hotel portfolio remaining in receivership, as discussed above. March 31, 2021 December 31, 2020 (In thousands) Other Hotel Other Hotel Assets Restricted cash $ 114,074 $ 2,523 $ 51,528 $ 92,870 Real estate, net 944,730 736,218 1,153,724 3,504,249 Loans receivable 977,759 — 1,211,307 — Equity investments 758,953 — 860,776 — Goodwill, deferred leasing costs and other intangible assets, net 133,187 436 143,122 1,851 Other assets 119,948 26,281 152,871 70,343 Due from affiliates 14,844 — 14,355 — Total assets held for disposition—discontinued operations $ 3,063,495 $ 765,458 $ 3,587,683 $ 3,669,313 Liabilities Debt, net $ 878,609 $ 780,000 $ 917,388 $ 3,494,079 Lease intangibles and other liabilities 137,583 54,168 138,265 164,339 Total liabilities related to assets held for disposition—discontinued operations $ 1,016,192 $ 834,168 $ 1,055,653 $ 3,658,418 Impairment of Assets Classified as Held for Disposition and Discontinued Operations Real Estate and Related Intangible Assets —Impairment loss was recorded on real estate and related intangible assets classified as held for disposition and discontinued operations totaling $104.5 million and $259.7 million in the three months ended March 31, 2021 and 2020, respectively (Note 14), as discussed in Note 4. Goodwill —No impairment loss was recorded in the three months ended March 31, 2021 on the Other IM goodwill that is classified as held for disposition and discontinued operations. In 2020, the Company had recognized impairment loss on its Other IM goodwill of $79.0 million in the first quarter and $515.0 million in the second quarter. In light of the economic effects of COVID-19 and the Company's acceleration of its digital transformation in the second quarter of 2020, both of which represented indicators of impairment, the Company's quantitative test in the prior year indicated that the carrying value of the Other IM reporting unit, including goodwill, exceeded its estimated fair value at March 31, 2020 and at June 30, 2020. In valuing the Other IM reporting unit in 2020, no value was ascribed to (a) the future capital raising potential of the non-digital credit and opportunity fund management business as it is no longer part of the Company's long-term strategy; and (b) the hypothetical contract of internally managing the Company's non-digital balance sheet assets following significant decreases in asset values in 2020. The remaining value of the Other IM reporting unit represents principally the CLNC management contract that was valued based upon its contractual termination value, which approximated fair value. The Other IM goodwill balance of $81.6 million at March 31, 2021 was fully realized in April 2021 upon termination of the CLNC management contract. Other Intangible Assets —In the three months ended March 31, 2021, investor relationship intangible asset in Other IM was impaired by $4.0 million (Note 14) to a fair value of $5.5 million based upon estimated recoverable value in a potential monetization of the Company's Other IM business. There was no impairment loss recorded on Other IM identifiable intangible assets held for disposition in 2020. Equity Method Investments —Impairment was recorded on equity method investments classified as held for disposition and discontinued operations totaling $82.9 million and $0.8 million for the three months ended March 31, 2021 and 2020, respectively, included within equity method losses (Note 14). Equity method investments that were impaired and written down to fair value during the three months ended March 31, 2021 and year ended December 31, 2020 had carrying values totaling $479.3 million and $701.8 million, respectively, at the time of impairment. Impairment recorded in 2021 was based upon estimated recoverable values, primarily on ADC loans accounted for as equity method investments. Significant impairment was also recorded on these ADC loans in the fourth quarter of 2020, previously driven by reduced future cash flow streams expected from these investments, primarily taking into consideration a combination of lower land values, delayed leasing, and/or offer prices in the current market, generally discounted at rates between 10% to 20%. Other impairment charges during 2020 were generally determined using estimated recoverable values for investments resolved or sold, investment values based upon projected exit strategies, or fair values based upon discounted expected future cash flows from the investments. Assets Carried at Fair Value —For assets classified as held for disposition and discontinued operations that are carried at fair value, unrealized fair value losses were recorded in other loss of $3.1 million for interest in a third party fund and $200.7 million for loans receivable, and in equity method losses of $25.1 million for equity method investments (Note 14). Additional information is included Note 10 under " —Level 3 Recurring Fair Values. " Discontinued operations represent the following: • Other —operations of substantially all of the OED investments and Other IM business in the Other segment, composed of non-digital real estate, real estate-related equity and debt investments, fee income from CLNC and the Company's private real estate credit funds and co-investment vehicles, and underlying compensation and administrative costs for managing these non-digital investments and investment vehicles. • Hotel —operations of the Company's Hospitality segment and the THL Hotel Portfolio in the Other segment. In March 2021, the Company sold five of the six portfolios in the Hospitality segment and the Company's 55.6% interest in the THL Hotel Portfolio which was deconsolidated upon sale. One hotel portfolio remains in receivership. • Industrial —operations of the bulk industrial portfolio prior to its sale in December 2020. Income (loss) from discontinued operations is presented below. Three Months Ended March 31, 2021 Three Months Ended March 31, 2020 (In thousands) Other Hotel Total Other Hotel Industrial Total Revenues Property operating income $ 21,169 $ 122,106 $ 143,275 $ 28,352 $ 213,111 $ 5,379 $ 246,842 Interest income 4,132 — 4,132 30,262 — 17 30,279 Fee income 15,962 — 15,962 18,377 — — 18,377 Other income 8,260 22 8,282 136 62 — 198 Revenues from discontinued operations 49,523 122,128 171,651 77,127 213,173 5,396 295,696 Expenses Property operating expense 13,253 112,829 126,082 12,612 167,543 1,473 181,628 Interest expense 15,700 62,318 78,018 10,002 49,971 2,406 62,379 Transaction-related, investment and servicing costs 5,894 1,794 7,688 4,711 1,560 — 6,271 Depreciation and amortization 11,670 7,668 19,338 13,062 47,561 633 61,256 Impairment loss 108,528 — 108,528 86,373 252,363 — 338,736 Compensation, including carried interest, and administrative expense (1) 20,557 2,410 22,967 2,282 2,033 414 4,729 Expenses from discontinued operations 175,602 187,019 362,621 129,042 521,031 4,926 654,999 Other income (loss) Gain on sale of real estate 391 45,359 45,750 7,932 — — 7,932 Other gain (loss), net (200,683) 3 (200,680) 3,375 2,857 4 6,236 Equity method earnings (losses), including carried interest (92,611) — (92,611) 109,170 — — 109,170 Income (loss) from discontinued operations before income taxes (418,982) (19,529) (438,511) 68,562 (305,001) 474 (235,965) Income tax benefit (expense) 2,613 (1,524) 1,089 (16,482) 2,589 — (13,893) Income (loss) from discontinued operations (416,369) (21,053) (437,422) 52,080 (302,412) 474 (249,858) Income (loss) from discontinued operations attributable to: Noncontrolling interests in investment entities (302,387) 3,370 (299,017) 35,116 (31,655) 170 3,631 Noncontrolling interests in Operating Company (10,863) (2,328) (13,191) 1,674 (26,726) 30 (25,022) Income (loss) from discontinued operations attributable to Colony Capital, Inc. $ (103,119) $ (22,095) $ (125,214) $ 15,290 $ (244,031) $ 274 $ (228,467) __________ (1) Includes equity-based compensation of $7.3 million and a reversal of $0.4 million for the three months ended March 31, 2021 and 2020, respectively, of which $4.6 million and a reversal of $3.4 million, respectively, relates to CLNC awards that is grossed up in other income and compensation expense. Reversal was due to a decline in CLNC stock price (Note 17). |