XML 64 R41.htm IDEA: XBRL DOCUMENT v3.24.1
Leases (Tables)
12 Months Ended
Dec. 31, 2023
Leases [Abstract]  
Schedule of Components of Operating Lease Income from Leases
The following table details the components of operating lease income from leases in which the Company is the lessor ($ in thousands):
 Year Ended December 31,
 202320222021
Fixed lease payments$7,307,874 $6,152,782 $2,860,344 
Variable lease payments508,366 411,337 280,184 
Rental revenue$7,816,240 $6,564,119 $3,140,528 
The following table details the fixed and variable components of the Company’s financing leases ($ in thousands):
 Year Ended December 31,
 202320222021
Interest on lease liabilities$4,150 $4,038 $3,403 
Amortization of right-of-use assets1,249 1,278 1,139 
Total financing lease costs$5,399 $5,316 $4,542 
Schedule of Undiscounted Future Minimum Rental Income
The following table presents the undiscounted future minimum rents the Company expects to receive for its industrial, net lease, data centers, retail, and office properties as of December 31, 2023 ($ in thousands). Leases at the Company’s rental housing and self storage properties are short term, generally 12 months or less, and are therefore not included.
YearFuture Minimum Rents
2024$1,826,714 
20251,718,795 
20261,570,722 
20271,357,373 
20281,138,278 
Thereafter15,777,327 
Total$23,389,209 
Schedule of Future Lease Payments Due Under Ground Leases
The following table details the future lease payments due under the Company’s ground leases as of December 31, 2023 ($ in thousands):
 Operating
Leases
Financing
Leases
2024$37,201 $4,266 
202537,755 4,385 
202637,922 4,507 
202738,322 4,633 
202838,676 4,763 
Thereafter2,590,567 559,374 
Total undiscounted future lease payments2,780,443 581,928 
Difference between undiscounted cash flows and discounted cash flows(2,136,640)(503,671)
Total lease liability$643,803 $78,257 
Summary of Fixed and Variable Components of Operating and Financing Leases
The following table details the fixed and variable components of the Company’s operating leases ($ in thousands):
 Year Ended December 31,
 202320222021
Fixed ground rent expense$19,021 $22,789 $4,904 
Variable ground rent expense23,056 1,042 36 
Total cash portion of ground rent expense42,077 23,831 4,940 
Straight-line ground rent expense17,903 13,552 7,488 
Total operating lease costs$59,980 $37,383 $12,428