XML 56 R37.htm IDEA: XBRL DOCUMENT v3.24.0.1
Leases (Tables)
12 Months Ended
Dec. 31, 2023
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, 2023

 

 

December 31, 2022

 

 

December 31, 2021

 

Operating lease income

 

 

 

 

 

 

 

 

 

Fixed and in-substance fixed lease income

 

$

928,364

 

 

 

851,409

 

 

 

797,502

 

Variable lease income

 

 

324,037

 

 

 

287,149

 

 

 

262,619

 

Other lease related income, net:

 

 

 

 

 

 

 

 

 

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

 

 

30,826

 

 

 

22,543

 

 

 

24,539

 

Uncollectible straight-line rent

 

 

1,261

 

 

 

12,510

 

 

 

5,227

 

Uncollectible amounts billable in lease income

 

 

(549

)

 

 

13,841

 

 

 

23,481

 

Total lease income

 

$

1,283,939

 

 

 

1,187,452

 

 

 

1,113,368

 

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, 2023

 

2024

 

$

972,980

 

2025

 

 

872,330

 

2026

 

 

757,633

 

2027

 

 

633,290

 

2028

 

 

480,640

 

Thereafter

 

 

1,740,783

 

Total

 

$

5,457,656

 

Lessee, Operating Lease Costs, Description

Operating lease expense under the Company's ground and office leases were 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, 2023

 

 

December 31, 2022

 

 

December 31, 2021

 

Fixed operating lease expense

 

 

 

 

 

 

 

 

 

Ground leases

 

$

14,727

 

 

 

13,759

 

 

 

13,862

 

Office leases

 

 

4,103

 

 

 

4,162

 

 

 

4,309

 

Total fixed operating lease expense

 

 

18,830

 

 

 

17,921

 

 

 

18,171

 

Variable lease expense

 

 

 

 

 

 

 

 

 

Ground leases

 

 

1,586

 

 

 

1,591

 

 

 

1,032

 

Office leases

 

 

729

 

 

 

611

 

 

 

615

 

Total variable lease expense

 

 

2,315

 

 

 

2,202

 

 

 

1,647

 

Total lease expense

 

$

21,145

 

 

 

20,123

 

 

 

19,818

 

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

 

 

 

 

 

 

 

 

 

Operating cash flows for operating leases

 

$

15,823

 

 

 

14,656

 

 

 

15,165

 

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, 2023, 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

 

2024

 

$

12,955

 

 

 

3,082

 

 

 

16,037

 

2025

 

 

12,962

 

 

 

3,464

 

 

 

16,426

 

2026

 

 

12,883

 

 

 

3,331

 

 

 

16,214

 

2027

 

 

12,909

 

 

 

2,151

 

 

 

15,060

 

2028

 

 

13,051

 

 

 

1,305

 

 

 

14,356

 

Thereafter

 

 

702,602

 

 

 

312

 

 

 

702,914

 

Total undiscounted lease liabilities

 

$

767,362

 

 

 

13,645

 

 

 

781,007

 

Present value discount

 

 

(533,777

)

 

 

(1,167

)

 

 

(534,944

)

Lease liabilities

 

$

233,585

 

 

 

12,478

 

 

 

246,063

 

Weighted average discount rate

 

 

5.5

%

 

 

3.7

%

 

 

 

Weighted average remaining term (in years)

 

 

49.4

 

 

 

4.1