Leases (Tables)
|
3 Months Ended |
Mar. 31, 2022 |
|---|
| Leases [Abstract] |
|
| Operating Lease Revenue Recognized |
The table below sets forth our composition of lease revenue recognized between fixed and variable lease revenue (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, |
| Lease revenue (1) |
|
|
|
|
|
2022 |
|
2021 |
| Fixed |
|
|
|
|
|
$ |
111,167 |
|
|
$ |
106,935 |
|
| Variable |
|
|
|
|
|
30,222 |
|
|
30,355 |
|
|
|
|
|
|
|
$ |
141,389 |
|
|
$ |
137,290 |
|
(1)Excludes lease revenue from discontinued operations of which $1.5 million and $5.5 million was fixed and $527,000 and $1.8 million was variable for the three months ended March 31, 2022 and 2021, respectively.
|
| Sales-type Leases Fixed Contractual Payments Due |
Fixed contractual payments due under our property leases were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2022 |
| Year Ending December 31, |
|
Operating leases |
|
Sales-type leases |
|
|
|
|
|
| 2022 (1) |
|
$ |
329,371 |
|
|
$ |
720 |
|
| 2023 |
|
412,129 |
|
|
960 |
|
| 2024 |
|
363,829 |
|
|
960 |
|
| 2025 |
|
276,356 |
|
|
960 |
|
| 2026 |
|
212,571 |
|
|
960 |
|
| Thereafter |
|
1,032,507 |
|
|
3,556 |
|
| Total contractual payments |
|
$ |
2,626,763 |
|
|
8,116 |
|
| Less: Amount representing interest |
|
|
|
(2,051) |
|
| Net investment in sales-type leases |
|
|
|
$ |
6,065 |
|
(1)Represents the nine months ending December 31, 2022.
|
| Operating Leases Fixed Contractual Payments Due |
Fixed contractual payments due under our property leases were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2022 |
| Year Ending December 31, |
|
Operating leases |
|
Sales-type leases |
|
|
|
|
|
| 2022 (1) |
|
$ |
329,371 |
|
|
$ |
720 |
|
| 2023 |
|
412,129 |
|
|
960 |
|
| 2024 |
|
363,829 |
|
|
960 |
|
| 2025 |
|
276,356 |
|
|
960 |
|
| 2026 |
|
212,571 |
|
|
960 |
|
| Thereafter |
|
1,032,507 |
|
|
3,556 |
|
| Total contractual payments |
|
$ |
2,626,763 |
|
|
8,116 |
|
| Less: Amount representing interest |
|
|
|
(2,051) |
|
| Net investment in sales-type leases |
|
|
|
$ |
6,065 |
|
(1)Represents the nine months ending December 31, 2022.
|
| Right-of-Use Assets and Lease Liabilities |
Our property right-of-use assets consisted of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Leases |
|
Balance Sheet Location |
|
March 31, 2022 |
|
December 31, 2021 |
| Right-of-use assets |
|
|
|
|
|
|
| Operating leases - Property |
|
Property - operating right-of-use assets |
|
$ |
38,566 |
|
|
$ |
38,361 |
|
| Finance leases - Property |
|
Prepaid expenses and other assets, net |
|
2,230 |
|
|
2,238 |
|
| Total right-of-use assets |
|
|
|
$ |
40,796 |
|
|
$ |
40,599 |
|
Our property lease liabilities reported on our consolidated balance sheets consisted of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Leases |
|
Balance Sheet Location |
|
March 31, 2022 |
|
December 31, 2021 |
| Lease liabilities |
|
|
|
|
|
|
| Operating leases - Property |
|
Property - operating lease liabilities |
|
$ |
29,729 |
|
|
$ |
29,342 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Lease Costs |
The table below presents our total property lease cost (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statement of Operations Location |
|
|
|
For the Three Months Ended March 31, |
| Lease cost |
|
|
|
|
|
|
2022 |
|
2021 |
| Operating lease cost |
|
|
|
|
|
|
|
|
|
|
| Property leases - fixed |
|
Property operating expenses |
|
|
|
|
|
$ |
1,019 |
|
|
$ |
973 |
|
| Property leases - variable |
|
Property operating expenses |
|
|
|
|
|
16 |
|
|
10 |
|
| Finance lease cost |
|
|
|
|
|
|
|
|
|
|
| Amortization of property right-of-use assets |
|
Property operating expenses |
|
|
|
|
|
8 |
|
|
9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,043 |
|
|
$ |
992 |
|
The table below presents the effect of property lease payments on our consolidated statements of cash flows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, |
| Supplemental cash flow information |
|
|
2022 |
|
2021 |
| Cash paid for amounts included in the measurement of lease liabilities: |
|
|
|
|
|
| Operating cash flows for operating leases |
|
|
$ |
837 |
|
|
$ |
782 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating Lease, Liability, Maturity |
Payments on property operating leases were due as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Year Ending December 31, |
|
March 31, 2022 |
|
|
|
|
|
|
|
|
|
|
| 2022 (1) |
|
$ |
2,518 |
|
|
|
|
|
|
|
|
|
|
|
| 2023 |
|
3,399 |
|
|
|
|
|
|
|
|
|
|
|
| 2024 |
|
3,451 |
|
|
|
|
|
|
|
|
|
|
|
| 2025 |
|
1,797 |
|
|
|
|
|
|
|
|
|
|
|
| 2026 |
|
1,578 |
|
|
|
|
|
|
|
|
|
|
|
| Thereafter |
|
125,934 |
|
|
|
|
|
|
|
|
|
|
|
| Total lease payments |
|
138,677 |
|
|
|
|
|
|
|
|
|
|
|
| Less: Amount representing interest |
|
(108,948) |
|
|
|
|
|
|
|
|
|
|
|
| Lease liability |
|
$ |
29,729 |
|
|
|
|
|
|
|
|
|
|
|
(1)Represents the nine months ending December 31, 2022.
|