XML 49 R36.htm IDEA: XBRL DOCUMENT v3.22.4
Leases (Tables)
12 Months Ended
Jan. 01, 2023
Lessee, Lease, Description [Line Items]  
Summary of the maturity of the Company's operating and finance lease liabilities

The maturity of the Company’s operating and finance lease liabilities as of January 1, 2023 is as follows:

 

(in thousands)
Fiscal year ended

 

Operating
Leases

 

 

Finance
Leases

 

Undiscounted lease payments

 

 

 

 

 

 

2023

 

$

133,942

 

 

$

5,734

 

2024

 

 

137,792

 

 

 

5,735

 

2025

 

 

140,910

 

 

 

5,774

 

2026

 

 

141,807

 

 

 

5,699

 

2027

 

 

133,194

 

 

 

5,699

 

Thereafter

 

 

1,619,510

 

 

 

216,541

 

Total undiscounted lease payments

 

 

2,307,155

 

 

 

245,182

 

Present value adjustment

 

 

1,058,079

 

 

 

168,544

 

Total net lease liabilities

 

$

1,249,076

 

 

$

76,638

 

Summary of the supplemental disclosure for the statement of cash flows related to operating and finance leases

The following information represents supplemental disclosure for the statement of cash flows related to operating and finance leases:

 

 

 

For the Fiscal Year Ended

 

(in thousands)

 

January 1, 2023

 

 

January 2, 2022

 

 

January 3, 2021

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

Cash paid for amounts included in the measurement of lease liabilities:

 

 

 

 

 

 

 

 

 

Operating cash flows from operating leases

 

$

(118,269

)

 

$

(86,523

)

 

$

(67,412

)

Interest payments for finance leases

 

 

(5,002

)

 

 

(5,037

)

 

 

(5,112

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

Principal payments for finance leases

 

$

(528

)

 

$

(281

)

 

$

(230

)

Supplemental disclosures of non-cash investing and financing activities:

 

 

 

 

 

 

 

 

 

Operating lease assets obtained in exchange for new operating lease liabilities

 

$

133,743

 

 

$

170,105

 

 

$

67,235

 

Acquisitions of property and equipment under finance leases

 

 

12,315

 

 

 

 

 

 

 

Summary of the additional information related to operating and finance leases

The following summarizes additional information related to operating and finance leases:

 

 

 

As of

 

 

January 1, 2023

 

January 2, 2022

Weighted-average remaining lease term

 

 

 

 

Finance leases

 

43 years

 

44 years

Operating leases

 

17 years

 

18 years

Weighted-average discount rate

 

 

 

 

Finance leases

 

7.29%

 

7.00%

Operating leases

 

7.93%

 

8.06%

 

Summary of the Company's estimated future undiscounted lease payments for current leases

The following summarizes the Company’s estimated future undiscounted lease payments for current leases signed but not commenced, including properties where the SHD team is acting as the construction manager:

 

(in thousands)

 

Operating
Leases Under

 

Fiscal year ended

 

Construction

 

Estimated total undiscounted lease payments

 

 

 

2023

 

$

4,342

 

2024

 

 

27,252

 

2025

 

 

59,323

 

2026

 

 

73,904

 

2027

 

 

77,513

 

Thereafter

 

 

1,229,816

 

Total undiscounted lease payments expected for leases signed but not commenced

 

$

1,472,150

 

DTLA Property [Member]  
Lessee, Lease, Description [Line Items]  
Summary of the supplemental disclosure for the statement of cash flows related to operating and finance leases

The following information represents supplemental disclosure for the statement of cash flows related to the financing obligation for the DTLA property:

 

 

For the Fiscal Year Ended

 

(in thousands)

January 1, 2023

 

 

January 2, 2022

 

 

January 3, 2021

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

Interest payments for financing obligation

$

 

(6,894

)

 

$

 

(5,626

)

 

$

 

(6,626

)

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

Capitalized interest

$

 

 

 

$

 

 

 

$

 

 

Purchase of property and equipment

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

Principal payments on financing obligation

$

 

(1,578

)

 

$

 

(1,334

)

 

$

 

 

Proceeds from financing obligation

 

 

 

 

 

 

 

 

 

 

3,652

 

 

Summary of the company's future undiscounted finance lease

The following summarizes the Company's future undiscounted lease payments for the DTLA property:

 

(in thousands)

Financing Obligation

 

Fiscal year ended

 

 

Undiscounted lease payments

 

 

2023

$

7,031

 

2024

 

7,172

 

2025

 

7,316

 

2026

 

7,462

 

2027

 

7,611

 

Thereafter

 

116,442

 

Total undiscounted lease payments

 

153,034

 

Present value adjustment

 

76,795

 

Total net financing obligation

$

76,239