XML 58 R35.htm IDEA: XBRL DOCUMENT v3.22.4
Leases (Tables)
12 Months Ended
Dec. 31, 2022
Leases [Abstract]  
Operating Lease, Lease Income

The following table provides a disaggregation of lease income recognized as either fixed or variable lease income based on the criteria specified in Topic 842:

 

(in thousands)

 

December 31, 2022

 

 

December 31, 2021

 

 

December 31, 2020

 

Operating lease income

 

 

 

 

 

 

 

 

 

Fixed and in-substance fixed lease income

 

$

851,409

 

 

 

797,502

 

 

 

807,603

 

Variable lease income

 

 

287,149

 

 

 

262,619

 

 

 

247,384

 

Other lease related income, net:

 

 

 

 

 

 

 

 

 

Above/below market rent and tenant rent inducement amortization, net

 

 

22,543

 

 

 

24,539

 

 

 

42,219

 

Uncollectible straight-line rent (1)

 

 

12,510

 

 

 

5,227

 

 

 

(34,673

)

Uncollectible amounts billable in lease income (1)

 

 

13,841

 

 

 

23,481

 

 

 

(82,367

)

Total lease income

 

$

1,187,452

 

 

 

1,113,368

 

 

 

980,166

 

(1)
During the years ended December 31, 2022 and 2021, the Company had improved rent collections following lifting of pandemic-related restrictions which resulted in more favorable income than experienced in 2020 during the height of the pandemic.
Lessor, Operating Lease, Payments to be Received, Maturity

Future minimum rents under non-cancelable operating leases, excluding variable lease payments, are as follows:

 

(in thousands)

 

 

 

For the year ended December 31,

 

December 31, 2022

 

2023

 

$

850,211

 

2024

 

 

768,797

 

2025

 

 

657,870

 

2026

 

 

552,735

 

2027

 

 

440,844

 

Thereafter

 

 

1,579,740

 

Total

 

$

4,850,197

 

 

Lessee, Operating Lease Costs, Description Operating lease expense under the Company's ground and office leases was as follows, including straight-line rent expense and variable lease expenses such as CPI increases, percentage rent and reimbursements of landlord costs:

 

(in thousands)

 

December 31, 2022

 

 

December 31, 2021

 

 

December 31, 2020

 

Fixed operating lease expense

 

 

 

 

 

 

 

 

 

Ground leases

 

$

13,759

 

 

 

13,862

 

 

 

13,716

 

Office leases

 

 

4,162

 

 

 

4,309

 

 

 

4,334

 

Total fixed operating lease expense

 

 

17,921

 

 

 

18,171

 

 

 

18,050

 

Variable lease expense

 

 

 

 

 

 

 

 

 

Ground leases

 

 

1,591

 

 

 

1,032

 

 

 

1,044

 

Office leases

 

 

611

 

 

 

615

 

 

 

585

 

Total variable lease expense

 

 

2,202

 

 

 

1,647

 

 

 

1,629

 

Total lease expense

 

$

20,123

 

 

 

19,818

 

 

 

19,679

 

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

 

 

 

 

 

 

 

 

 

Operating cash flows for operating leases

 

$

14,656

 

 

 

15,165

 

 

 

15,003

 

Lessee, Operating Lease, Liability, Maturity

The following table summarizes the undiscounted future cash flows by year attributable to the operating lease liabilities for ground and office leases as of December 31, 2022, and provides a reconciliation to the Lease liability included in the accompanying Consolidated Balance Sheets:

 

(in thousands)

 

Lease Liabilities

 

For the year ended December 31,

 

Ground Leases

 

 

Office Leases

 

 

Total

 

2023

 

$

10,750

 

 

 

4,046

 

 

 

14,796

 

2024

 

 

10,799

 

 

 

3,082

 

 

 

13,881

 

2025

 

 

10,801

 

 

 

2,880

 

 

 

13,681

 

2026

 

 

10,722

 

 

 

2,715

 

 

 

13,437

 

2027

 

 

10,722

 

 

 

1,517

 

 

 

12,239

 

Thereafter

 

 

516,564

 

 

 

741

 

 

 

517,305

 

Total undiscounted lease liabilities

 

$

570,358

 

 

 

14,981

 

 

 

585,339

 

Present value discount

 

 

(370,486

)

 

 

(1,131

)

 

 

(371,617

)

Lease liabilities

 

$

199,872

 

 

 

13,850

 

 

 

213,722

 

Weighted average discount rate

 

 

5.2

%

 

 

3.6

%

 

 

 

Weighted average remaining term (in years)

 

 

46.8

 

 

 

4.4