XML 23 R17.htm IDEA: XBRL DOCUMENT v3.19.3
Leases
9 Months Ended
Sep. 30, 2019
Leases [Abstract]  
Lessor, Operating Leases

7.

Leases

Lessor Accounting

The Company's Lease income is comprised of both fixed and variable income, as follows:

Fixed and in-substance fixed lease income includes stated amounts per the lease contract, which are primarily related to base rent, and in some cases stated amounts for CAM, real estate taxes, and insurance. Income for these amounts is recognized on a straight- line basis.

Variable lease income includes the following two main items in the lease contracts:

(i) Recoveries from tenants represents amounts which tenants are contractually obligated to reimburse the Company for the tenants’ portion of actual Recoverable Costs incurred. Generally the Company’s leases provide for the tenants to reimburse the Company based on the tenants’ share of the actual costs incurred in proportion to the tenants’ share of leased space in the property.

(ii) Percentage rent represents amounts billable to tenants based on the tenants' actual sales volume in excess of levels specified in the lease contract.

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

 

(in thousands)

 

Three months ended

September 30, 2019

 

 

 

Nine months ended September 30, 2019

 

Operating lease income

 

 

 

 

 

 

 

 

 

Fixed and in-substance fixed lease income

 

$

203,407

 

 

 

 

602,698

 

Variable lease income

 

 

59,872

 

 

 

 

185,317

 

Other lease related income, net

 

 

 

 

 

 

 

 

 

Above/below market rent amortization

 

 

11,086

 

 

 

 

31,334

 

Uncollectible amounts in lease income

 

 

(2,222

)

 

 

 

(3,667

)

Total lease income

 

$

272,143

 

 

 

 

815,682

 

 

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

 

(in thousands)

 

Future Minimum Rents as of

 

Year Ending December 31,

 

September 30, 2019

 

 

 

December 31, 2018

 

2019

 

$

198,877

 

(1)

 

 

761,151

 

2020

 

 

765,960

 

 

 

 

693,848

 

2021

 

 

685,457

 

 

 

 

608,587

 

2022

 

 

593,471

 

 

 

 

516,369

 

2023

 

 

489,035

 

 

 

 

414,424

 

Thereafter

 

 

1,925,998

 

 

 

 

1,691,203

 

Total

 

$

4,658,798

 

 

 

 

4,685,582

 

 

(1) The future minimum rental income as of September 30, 2019 includes amounts due between October 1, 2019 and December 31, 2019.


Lessee Accounting

The Company has shopping centers that are subject to non-cancelable, long-term ground leases where a third party owns the underlying land and has leased the land to the Company to construct and/or operate a shopping center.

The Company has 22 properties within its consolidated real estate portfolio that are either partially or completely on land subject to ground leases with third parties. Accordingly, the Company owns only a long-term leasehold or similar interest in these properties. These ground leases expire through the year 2101, and in most cases, provide for renewal options.

In addition, the Company has non-cancelable operating leases pertaining to office space from which it conducts its business. Office leases expire through the year 2029, and in many cases, provide for renewal options.

The ground and office lease expense is recognized on a straight-line basis over the term of the leases, including management's estimate of expected option renewal periods. 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)

 

Three months ended

September 30, 2019

 

 

Nine months ended September 30, 2019

 

Operating lease expense

 

 

 

 

 

 

 

 

Ground leases

 

$

3,514

 

 

 

10,714

 

Office leases

 

 

1,066

 

 

 

3,173

 

Total fixed operating lease expense

 

 

4,580

 

 

 

13,887

 

Variable lease expense

 

 

 

 

 

 

 

 

Ground leases

 

 

364

 

 

 

1,236

 

Office leases

 

 

137

 

 

 

410

 

Total variable lease expense

 

 

501

 

 

 

1,646

 

Total lease expense

 

$

5,081

 

 

 

15,533

 

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

 

 

 

 

 

 

 

 

Operating cash flows for operating leases

 

$

3,684

 

 

 

11,096

 

 

Operating lease expense under the Company's ground and office leases was $5.1 million and $5.0 million during the three months ended September 30, 2019 and 2018, respectively, and $15.5 million and $14.2 million during the nine months ended September 30, 2019 and 2018, respectively, which includes fixed and variable rent expense.

The following table summarizes the undiscounted future cash flows by year attributable to the operating lease liabilities under ground and office leases as of September 30, 2019, and provides a reconciliation to the Lease liability included in the accompanying Consolidated Balance Sheets:

 

(in thousands)

 

Lease liabilities

 

Year Ending December 31,

 

Ground Leases

 

 

Office Leases

 

 

Total

 

2019 (1)

 

$

2,668

 

 

 

1,281

 

 

 

3,949

 

2020

 

 

10,707

 

 

 

5,079

 

 

 

15,786

 

2021

 

 

10,674

 

 

 

3,969

 

 

 

14,643

 

2022

 

 

10,698

 

 

 

3,002

 

 

 

13,700

 

2023

 

 

10,914

 

 

 

2,301

 

 

 

13,215

 

Thereafter

 

 

564,080

 

 

 

6,344

 

 

 

570,424

 

Total undiscounted lease liabilities

 

$

609,741

 

 

 

21,976

 

 

 

631,717

 

Present value discount

 

 

(405,850

)

 

 

(2,286

)

 

 

(408,136

)

Lease liabilities

 

$

203,891

 

 

 

19,690

 

 

 

223,581

 

Weighted average discount rate

 

5.2%

 

 

3.9%

 

 

 

 

 

Weighted average remaining term

 

49.4 years

 

 

5.7 years

 

 

 

 

 

 

(1) The undiscounted lease liability maturities shown as of September 30, 2019, includes amounts due between October 1, 2019 and December 31, 2019.

The following table summarizes the future obligations under non-cancelable operating leases, excluding unexercised renewal options, as of December 31, 2018:

 

(in thousands)

 

Future Lease Obligations

 

Year Ending December 31,

 

Ground Leases

 

 

 

Office Leases

 

 

Total

 

2019

 

$

10,672

 

 

 

 

4,405

 

 

 

15,077

 

2020

 

 

10,439

 

 

 

 

4,294

 

 

 

14,733

 

2021

 

 

10,344

 

 

 

 

3,549

 

 

 

13,893

 

2022

 

 

10,258

 

 

 

 

2,893

 

 

 

13,151

 

2023

 

 

10,369

 

 

 

 

2,189

 

 

 

12,558

 

Thereafter

 

 

461,762

 

 

 

 

5,944

 

 

 

467,706

 

Total

 

$

513,844

 

 

 

 

23,274

 

 

 

537,118