XML 72 R58.htm IDEA: XBRL DOCUMENT v3.22.4
Operating Leases (Details)
$ in Thousands
12 Months Ended
Dec. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Dec. 31, 2020
USD ($)
Property Subject to or Available for Operating Lease [Line Items]      
Deferred Rent Receivables, Net $ 2,100 $ 27,300  
Number of Properties Subject to Ground Leases 52 51  
Operating Lease, Liability $ 241,407 $ 218,795  
Operating Lease, Right-of-Use Asset 200,985 180,808  
Straight-Line Rent Receivable 44,986 38,419  
Total Operating Leased Assets 215,571 193,702  
Operating Lease, Lease Income 575,601 478,882 $ 372,176
Property operating expense 55,985 56,739 58,587
General and Administrative Expense 51,579 44,362 42,596
Impairment charges 27,349 2,711 85,657
Straight line rent write off 200 200 38,000
Lessor, Operating Lease, Payment to be Received, Year One 559,537 510,576  
Lessor, Operating Lease, Payment to be Received, Year Two 545,754 510,539  
Lessor, Operating Lease, Payment to be Received, Year Three 539,526 507,798  
Lessor, Operating Lease, Payment to be Received, Year Four 534,795 502,713  
Lessor, Operating Lease, Payment to be Received, Year Five 503,498 498,389  
Lessor, Operating Lease, Payment to be Received, after Year Five 3,706,186 3,873,499  
Lessor, Operating Lease, Payments to be Received 6,389,296 6,403,514  
Property Subject to Operating Lease      
Property Subject to or Available for Operating Lease [Line Items]      
Operating Lease, Lease Income 551,383 [1] 457,063 361,393
Experiential Reportable Operating Segment [Member]      
Property Subject to or Available for Operating Lease [Line Items]      
Operating Lease, Lease Income 535,382 441,423 311,130
Property operating expense 55,499 56,027 55,500
Right-of-Use Assets, Operating Lease      
Property Subject to or Available for Operating Lease [Line Items]      
Impairment charges 2,000    
Right-of-Use Assets, Operating Lease | Experiential Reportable Operating Segment [Member]      
Property Subject to or Available for Operating Lease [Line Items]      
Impairment charges 1,968 [2] 0 15,009
Ground Lease Arrangement [Member]      
Property Subject to or Available for Operating Lease [Line Items]      
Sublease Income 24,218 [3] 21,819 10,783
Property operating expense 25,167 22,863 24,386
Office Lease [Member]      
Property Subject to or Available for Operating Lease [Line Items]      
General and Administrative Expense 904 905 905
Operating Leases [Member]      
Property Subject to or Available for Operating Lease [Line Items]      
Lessor, Operating Lease, Payment to be Received, Year One [4] 534,742 [5] 487,344  
Lessor, Operating Lease, Payment to be Received, Year Two [4] 519,773 [5] 487,624  
Lessor, Operating Lease, Payment to be Received, Year Three [4] 513,408 [5] 485,383  
Lessor, Operating Lease, Payment to be Received, Year Four [4] 510,542 [5] 480,161  
Lessor, Operating Lease, Payment to be Received, Year Five [4] 480,005 [5] 477,702  
Lessor, Operating Lease, Payment to be Received, after Year Five [4] 3,485,821 [5] 3,687,535  
Lessor, Operating Lease, Payments to be Received [4] $ 6,044,291 [5] 6,105,749  
Ground Lease Arrangement [Member]      
Property Subject to or Available for Operating Lease [Line Items]      
Number of vacant properties 2    
Receivable with Imputed Interest, Discount $ 129,066 106,878  
Operating Lease, Liability 238,200 214,679  
Operating Lease, Right-of-Use Asset $ 198,009 $ 176,984  
Operating Lease, Weighted Average Remaining Lease Term 15 years 1 month 6 days 15 years  
Operating Lease, Weighted Average Discount Rate, Percent 5.31% 4.97%  
Lessee, Operating Lease, Liability, to be Paid, Year One [6] $ 26,317 $ 24,753  
Lessee, Operating Lease, Liability, to be Paid, Year Two [6] 27,504 24,440  
Lessee, Operating Lease, Liability, to be Paid, Year Three [6] 27,622 23,939  
Lessee, Operating Lease, Liability, to be Paid, Year Four [6] 25,796 24,058  
Lessee, Operating Lease, Liability, to be Paid, Year Five [6] 24,235 22,232  
Lessee, Operating Lease, Liability, to be Paid, after Year Five [6] 235,792 202,135  
Lessee, Operating Lease, Liability, to be Paid 367,266 321,557 [6]  
Lessor, Operating Lease, Payment to be Received, Year One [4] 24,795 [5] 23,232  
Lessor, Operating Lease, Payment to be Received, Year Two [4] 25,981 [5] 22,915  
Lessor, Operating Lease, Payment to be Received, Year Three [4] 26,118 [5] 22,415  
Lessor, Operating Lease, Payment to be Received, Year Four [4] 24,253 [5] 22,552  
Lessor, Operating Lease, Payment to be Received, Year Five [4] 23,493 [5] 20,687  
Lessor, Operating Lease, Payment to be Received, after Year Five [4] 220,365 [5] 185,964  
Lessor, Operating Lease, Payments to be Received [4] 345,005 [5] 297,765  
Office Lease [Member]      
Property Subject to or Available for Operating Lease [Line Items]      
Receivable with Imputed Interest, Discount 384 476  
Operating Lease, Liability 3,207 4,116  
Operating Lease, Right-of-Use Asset $ 2,976 $ 3,824  
Operating Lease, Weighted Average Remaining Lease Term 3 years 9 months 18 days 4 years 9 months 18 days  
Operating Lease, Weighted Average Discount Rate, Percent 6.04% 4.62%  
Lessee, Operating Lease, Liability, to be Paid, Year One [7] $ 958 $ 967  
Lessee, Operating Lease, Liability, to be Paid, Year Two [7] 958 967  
Lessee, Operating Lease, Liability, to be Paid, Year Three [7] 958 967  
Lessee, Operating Lease, Liability, to be Paid, Year Four [7] 717 967  
Lessee, Operating Lease, Liability, to be Paid, Year Five [7] 0 724  
Lessee, Operating Lease, Liability, to be Paid, after Year Five [7] 0 0  
Lessee, Operating Lease, Liability, to be Paid 3,591 4,592 [7]  
COVID-19 Deferred Receivable      
Property Subject to or Available for Operating Lease [Line Items]      
Lessor, Operating Lease, Payment to be Received, Year One 1,600    
Lessor, Operating Lease, Payment to be Received, Year Two $ 500    
Maximum [Member]      
Property Subject to or Available for Operating Lease [Line Items]      
Lessee, Operating Lease, Term of Contract 27 years    
Maximum [Member] | Ground Lease Arrangement [Member]      
Property Subject to or Available for Operating Lease [Line Items]      
Lessee, Operating Lease, Term of Contract 44 years    
Minimum [Member]      
Property Subject to or Available for Operating Lease [Line Items]      
Lessee, Operating Lease, Term of Contract 1 year    
Minimum [Member] | Ground Lease Arrangement [Member]      
Property Subject to or Available for Operating Lease [Line Items]      
Lessee, Operating Lease, Term of Contract 2 years    
Ground Lease Arrangement [Member] | Sub-lessor [Member]      
Property Subject to or Available for Operating Lease [Line Items]      
Straight-Line Rent Receivable $ 14,586 12,894  
straight-line receivable      
Property Subject to or Available for Operating Lease [Line Items]      
Straight line rent write off   26,500 26,500
Tenant Receivable      
Property Subject to or Available for Operating Lease [Line Items]      
Allowance for Loan and Lease Losses, Write-offs   25,700  
Ground Lease Straight Line Receivable      
Property Subject to or Available for Operating Lease [Line Items]      
Straight line rent write off   11,500 $ 11,500
Ground Lease Receivable      
Property Subject to or Available for Operating Lease [Line Items]      
Allowance for Loan and Lease Losses, Write-offs   $ 1,400  
[1] (1) During the year ended December 31, 2020, the Company wrote-off straight-line rent receivables totaling $26.5 million, to straight-line rental revenue classified in rental revenue in the accompanying consolidated statements of income (loss) and comprehensive income (loss). Additionally, during the year ended December 31, 2020, the Company wrote-off lease receivables from tenants totaling $25.7 million, to minimum rent, tenant reimbursements and percentage rent classified in "Rental revenue" in the accompanying consolidated statements of income (loss) and comprehensive income (loss) related to tenants being recognized on a cash basis.
[2] (3) During the years ended December 31, 2022 and 2020, the Company recognized impairment charges of $2.0 million and $15.0 million, respectively. See Note 4 for the details on these impairments.
[3] (2) During the year ended December 31, 2020, the Company wrote-off sub-lessor ground lease straight-line rent receivables totaling $11.5 million, to straight-line rental revenue classified in "Rental revenue" in the accompanying consolidated statements of income (loss) and comprehensive income (loss). Additionally, during the year ended December 31, 2020, the Company wrote-off sub-lessor ground lease receivables from tenants totaling $1.4 million to minimum rent classified in "Rental revenue" in the accompanying consolidated statements of income (loss) and comprehensive income (loss) related to tenants being recognized on a cash basis.
[4] (2) Included in rental revenue.
[5] Amounts presented above are based on contractual obligations and exclude the impact of COVID-19 deferred rent payments. As of December 31, 2022, receivables from tenants included fixed rent payments of approximately $2.1 million that were deferred due to the COVID-19 pandemic and determined to be collectible. The Company is currently scheduled to collect approximately $1.6 million in 2023 and $0.5 million in 2024.
[6] (1) Included in property operating expense.
[7] (2) Included in general and administrative expense