XML 43 R29.htm IDEA: XBRL DOCUMENT v3.23.1
Leases (Tables)
12 Months Ended
Dec. 31, 2022
Leases [Abstract]  
Lease, Cost

The following table presents additional information pertaining to the Company’s leases:

 

 

Year Ended December 31,

 

 

 

For the Year Ended December 31, 2022

 

 

For the Year Ended December 31, 2021

 

(in thousands of dollars)

 

Solar Panel
Leases

 

 

Ground Leases

 

 

Office,
equipment,
and vehicle
leases

 

 

Total

 

 

Solar Panel
Leases

 

 

Ground Leases

 

 

Office,
equipment,
and vehicle
leases

 

 

Total

 

Finance lease cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of right-of-use assets

 

$

808

 

 

$

 

 

$

 

 

$

808

 

 

$

809

 

 

$

 

 

$

 

 

$

809

 

Interest on lease liabilities

 

 

239

 

 

 

 

 

 

 

 

 

239

 

 

 

242

 

 

 

 

 

 

 

 

 

242

 

Operating lease costs

 

 

 

 

 

2,342

 

 

 

250

 

 

 

2,592

 

 

 

 

 

 

2,155

 

 

 

1,493

 

 

 

3,648

 

Variable lease costs

 

 

 

 

 

183

 

 

 

853

 

 

 

1,036

 

 

 

 

 

 

180

 

 

 

149

 

 

 

329

 

Total lease costs

 

$

1,047

 

 

$

2,525

 

 

$

1,103

 

 

$

4,675

 

 

$

1,051

 

 

$

2,335

 

 

$

1,642

 

 

$

5,028

 

Supplemental Cash Flows and Terms

Other information related to leases as of and for the years ended December 31, 2022 and 2021 are as follows:

 

(in thousands of dollars)

 

2022

 

 

2021

 

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

 

 

 

 

 

 

Operating cash flows used for finance leases

 

$

238

 

 

$

242

 

Operating cash flows used for operating leases

 

$

2,612

 

 

$

2,721

 

Financing cash flows used for finance leases

 

$

754

 

 

$

750

 

Weighted average remaining lease term-finance leases (months)

 

 

63

 

 

 

75

 

Weighted average remaining lease term-operating leases (months)

 

 

283

 

 

 

291

 

Weighted average discount rate-finance leases

 

 

4.38

%

 

 

4.36

%

Weighted average discount rate-operating leases

 

 

6.46

%

 

 

6.43

%

Future Minimum Payments Against Lease Liabilities Maturity

Future payments against lease liabilities as of December 31, 2022 are as follows:

 

(in thousands of dollars)

 

Finance leases

 

 

Operating leases

 

 

Total

 

2023

 

$

985

 

 

$

2,556

 

 

$

3,541

 

2024

 

 

950

 

 

 

2,471

 

 

 

3,421

 

2025

 

 

929

 

 

 

2,428

 

 

 

3,357

 

2026

 

 

926

 

 

 

2,429

 

 

 

3,355

 

2027

 

 

859

 

 

 

2,450

 

 

 

3,309

 

Thereafter

 

 

288

 

 

 

46,208

 

 

 

46,496

 

Total undiscounted lease payments

 

 

4,937

 

 

 

58,542

 

 

 

63,479

 

Less imputed interest

 

 

(536

)

 

 

(30,285

)

 

 

(30,821

)

Total lease liabilities

 

$

4,401

 

 

$

28,257

 

 

$

32,658

 

Lessor, Operating Lease, Payments to be Received, Maturity

As of December 31, 2022, the fixed contractual lease payments, including minimum rents and fixed CAM amounts, to be received over the next five years pursuant to the terms of noncancellable operating leases with initial terms greater than one year are included in the table below. The amounts presented assume that no leases are renewed and no renewal options are exercised. Additionally, the table does not include variable lease payments that may be received under certain leases for percentage rents or the reimbursement of operating costs, such as common area expenses, utilities, insurance and real estate taxes. These variable lease payments are recognized in the period when the applicable expenditures are incurred or, in the case of percentage rents, when the sales data is made available. Except for utility reimbursements, the fixed and variable lease payments are included with lease revenue in the consolidated statements of operations. Utility reimbursements are included within expense reimbursements as a separate line item in the consolidated statement of operations as their pattern of transfer is not aligned with the other payments.

 

(in thousands of dollars)

 

 

 

For the Year Ending December 31,

 

 

 

2023

 

$

238,875

 

2024

 

 

209,425

 

2025

 

 

171,344

 

2026

 

 

140,934

 

2027

 

 

112,925

 

Thereafter

 

 

295,445

 

 

 

$

1,168,948

 

Disaggregation of Fixed Lease Revenue and Variable Lease Revenue

The disaggregation of fixed lease revenue and variable lease revenue for the year ended December 31, 2022 is as follows:

 

 

For the Year Ended December 31,

 

(in thousands of dollars)

2022

 

 Fixed lease revenue

$

209,693

 

 Variable lease revenue

 

62,058

 

 Total lease revenue

$

271,751