XML 38 R22.htm IDEA: XBRL DOCUMENT v3.23.1
Commitments and Contingent Liabilities
3 Months Ended
Mar. 31, 2023
Commitments and Contingencies Disclosure [Abstract]  
Commitments and Contingent Liabilities Commitments and Contingent Liabilities
Litigation
In the ordinary course of business, from time to time, we may be subject to legal claims and administrative proceedings. As of March 31, 2023, we are not subject to any litigation that we believe could have, individually or in the aggregate, a material adverse effect on our business, financial condition or results of operations, liquidity or cash flows.
Operating Lease Commitments
We are liable under various operating leases for: (i) land at the Cascata golf course, which expires in 2038 and has three 10-year extension options and (ii) certain corporate offices, the most material of which is our corporate headquarters in New York, NY, which expires in 2030 and has one five-year renewal option. The discount rates for the leases were determined based on the yield of our then current secured borrowings, adjusted to match borrowings of similar terms, and are between 5.3% and 5.5%. The weighted average remaining lease term as of March 31, 2023 under our operating leases was 13.4 years.
Total rental expense, included in golf operations and general and administrative expenses in our Statement of Operations and contractual rent expense under these agreements were as follows:
Three Months Ended March 31,
(In thousands)20232022
Rent expense$498 $499 
Contractual rent473 475 
The future minimum lease commitments relating to the base lease rent portion of noncancelable operating leases at March 31, 2023 are as follows:
(In thousands)Lease Commitments
2023 (remaining)$1,426 
20241,847 
20251,908 
20261,958 
20271,979 
20282,000 
Thereafter13,138 
Total minimum lease commitments$24,256 
Discounting factor8,401 
Lease liability$15,855 
Sub-Lease Commitments
Certain of our acquisitions necessitate that we assume, as the lessee, ground and use leases that are integral to the operations of the property, the cost of which is passed to our tenants through the Lease Agreements, which require the tenants to pay all costs associated with such ground and use leases and provide for their direct payment to the landlord.
We have determined we are the primary obligor of certain of such ground and use leases and, accordingly, have presented these leases on a gross basis on our Balance Sheet and Statement of Operations. The following is a summary of the leases, the lease classification of which has been determined to be either an operating sub-lease or finance sub-lease.
Operating Sub-Lease Commitments
With respect to the following information, we assessed the lease classification of certain of the sub-leases to our tenants through the Lease Agreements, and our obligation as primary obligor of the leases and determined that they meet the definition of an operating lease. Accordingly, we have recorded sub-lease right-of-use assets in Other assets and sub-lease liabilities in Other liabilities.
(In thousands)March 31, 2023December 31, 2022
Others assets (operating sub-leases)$27,522 $28,953 
Other liabilities (operating sub-lease liabilities)27,522 28,953 
Total rental income and rental expense, included in Other income and Other expenses, respectively, in our Statement of Operations and contractual rent expense under these agreements were as follows:
Three Months Ended March 31,
(In thousands)20232022
Rental income and expense$1,712 $571 
Contractual rent1,631 528 
The future minimum lease commitments relating to the sub-leases at March 31, 2023 are as follows:
(In thousands)Lease Commitments
2023 (remaining)$4,953 
20246,553 
20255,129 
20263,934 
20274,010 
20283,034 
Thereafter2,094 
Total minimum lease commitments$29,707 
Discounting factor2,185 
Sub-lease liabilities$27,522 
The discount rate for the operating sub-leases were determined based on the yield of our secured borrowings at the time of assumption of the leases, adjusted to match borrowings of similar terms, and are between 2.6% and 2.9%. The weighted average remaining lease term as of March 31, 2023 under our operating sub-lease was 5.2 years.
Finance Sub-Lease Commitments
With respect to the following information, we assessed the lease classification of certain of the sub-leases to our tenants through the Lease Agreements, and our obligation as primary obligor of the ground and use leases and determined that they meet the definition of a sales-type lease and finance lease. Accordingly, we have recorded a sales-type sub-lease in Other assets and finance sub-lease liability in Other liabilities.
The following table details the balance and location in our Balance Sheet of the ground and use sub-leases as of March 31, 2023 and December 31, 2022:
(In thousands)March 31, 2023December 31, 2022
Others assets (sales-type sub-leases, net)$767,436 $764,509 
Other liabilities (finance sub-lease liabilities)784,407 784,259 
Total rental income and rental expense, included in Other income and Other expenses, respectively, in our Statement of Operations and contractual rent expense under these agreements were as follows:
Three Months Ended March 31,
(In thousands)20232022
Rental income and expense$14,429 $6,484 
Contractual rent14,281 6,678 
The future minimum lease commitments relating to the ground and use sub-leases at March 31, 2023 are as follows:
(In thousands)Lease Commitments
2023 (remaining)$44,487 
202459,039 
202559,174 
202659,174 
202759,174 
202859,174 
Thereafter2,496,361 
Total minimum lease commitments$2,836,583 
Discounting factor2,052,176 
Finance sub-lease liability$784,407 
The discount rates for the finance ground and use sub-leases were determined based on the yield of our secured borrowings at the time of assumption of the leases, adjusted to match borrowings of similar terms, and are between 6% and 8%. The weighted average remaining lease term as of March 31, 2023 under our finance sub-leases was 54.5 years.