XML 46 R23.htm IDEA: XBRL DOCUMENT v3.25.0.1
Commitments and Contingent Liabilities
12 Months Ended
Dec. 31, 2024
Commitments and Contingencies Disclosure [Abstract]  
Commitments and Contingent Liabilities Commitments and Contingent Liabilities
Litigation
In the ordinary course of business, from time to time, we may be subject to legal claims and administrative proceedings. As of December 31, 2024, we are not subject to any litigation that we believe could have, individually or in the aggregate, a material adverse effect on our business, financial condition or results of operations, liquidity or cash flows.
Lease Commitments
Operating Lease Commitments. We are liable under operating leases for: (i) land at the Cascata golf course, which expires in 2038 and has three 10-year extension options and (ii) our corporate headquarters in New York, NY, which expires in 2035 and has one five-year renewal option.
Sub-Lease Commitments. Certain of our acquisitions necessitate that we assume, as the lessee, ground and use leases that are integral to the operations of the property, the cost of which is passed to our tenants through our lease agreements, which require the tenants to pay all costs associated with such ground and use leases and provide for their direct payment to the landlord.
We have determined we are the primary obligor of certain of such ground and use leases and, accordingly, have presented these leases on a gross basis on our Balance Sheets and Statement of Operations.
For the ground and use leases determined to be operating leases, we recorded sub-lease right-of-use assets in Other assets and sub-lease liabilities in Other liabilities. For ground and lease uses determined to be finance leases, we recorded a sales-type sub-lease in Other assets and finance sub-lease liability in Other liabilities.
The following table details the balance and location in our Balance Sheets of the ground and use sub-leases as of December 31, 2024 and 2023:
(In thousands)December 31, 2024December 31, 2023
Other assets (operating lease and sub-leases right-of-use assets)$54,144 $38,345 
Other liabilities (operating lease and sub-lease liabilities)53,822 38,345 
Other assets (sales-type sub-leases, net) (1)
842,776 847,330 
Other liabilities (finance sub-lease liabilities)863,374 866,052 
___________________
(1) As of December 31, 2024 and December 31, 2023, sales-type sub-leases are net of $20.6 million and $18.7 million of allowance for credit losses, respectively. Refer to Note 5 – Allowance for Credit Losses for further details.
Total rental expense for operating lease commitments and total rental income and rental expense for operating and Finance sub-lease commitments and contractual rent expense under these agreements were as follows:
Year Ended December 31,
(In thousands)202420232022
Operating leases
Rental expense (1)
$2,334 $2,004 $2,006 
Contractual rent1,363 1,905 1,901 
Operating sub-leases
Rental income and expense (2)
6,889 6,849 5,707 
Contractual rent6,754 6,585 5,338 
Finance sub-leases
Rental income and expense (2)
63,918 58,240 47,819 
Contractual rent65,030 59,094 52,191 
___________________
(1) Total rental expense is included in golf operations and general and administrative expenses in our Statement of Operations.
(2) Total rental income and rental expense for operating and finance sub-lease commitments are presented gross and included in Other income and Other expenses in our Statement of Operations.
The future minimum lease commitments relating to the base lease rent portion of noncancelable operating leases at December 31, 2024 are as follows:
(In thousands)Operating Lease CommitmentsOperating Sub-Lease CommitmentsFinancing Sub-Lease Commitments
2025$1,082 $6,510 $65,194 
20262,772 6,428 65,194 
20271,921 6,603 65,194 
20282,813 5,847 65,253 
20291,921 5,102 65,803 
Thereafter20,825 7,168 2,692,070 
Total minimum lease commitments$31,334 $37,658 $3,018,708 
Discounting factor10,048 5,122 2,155,334 
Lease liability$21,286 $32,536 $863,374 
Discount rates (1)
5.3% -7.0%
2.6% - 5.8%
5.6% - 8.3%
Weighted average remaining lease term12.2 years6.7 years51.7 years
____________________
(1) The discount rates for the leases were determined based on the yield of our then current secured borrowings, adjusted to match borrowings of similar terms.