XML 60 R43.htm IDEA: XBRL DOCUMENT v3.25.0.1
Leases (Tables)
12 Months Ended
Dec. 31, 2024
Leases [Abstract]  
Summary of Lease Income Types Relating to Lease Payments Along With the Total Other Rental Income

The following table presents the lease income types relating to lease payments for residential and non-residential leases along with the total other rental income for the years ended December 31, 2024, 2023 and 2022 (amounts in thousands):

 

 

 

December 31, 2024

 

 

December 31, 2023

 

 

December 31, 2022

 

Income Type

 

Residential
Leases

 

 

Non-Residential
Leases

 

 

Total

 

 

Residential
Leases

 

 

Non-Residential
Leases

 

 

Total

 

 

Residential
Leases

 

 

Non-Residential
Leases

 

 

Total

 

Residential and non-residential rent

 

$

2,672,772

 

 

$

63,889

 

 

$

2,736,661

 

 

$

2,588,499

 

 

$

62,193

 

 

$

2,650,692

 

 

$

2,454,587

 

 

$

63,995

 

 

$

2,518,582

 

Utility recoveries (RUBS income) (1)

 

 

93,021

 

 

 

954

 

 

 

93,975

 

 

 

86,628

 

 

 

906

 

 

 

87,534

 

 

 

81,140

 

 

 

844

 

 

 

81,984

 

Parking rent

 

 

46,717

 

 

 

1,422

 

 

 

48,139

 

 

 

44,081

 

 

 

449

 

 

 

44,530

 

 

 

43,335

 

 

 

435

 

 

 

43,770

 

Other lease revenue, net (2)

 

 

(3,452

)

 

 

(1,518

)

 

 

(4,970

)

 

 

(9,317

)

 

 

(131

)

 

 

(9,448

)

 

 

(415

)

 

 

(61

)

 

 

(476

)

Total lease revenue

 

$

2,809,058

 

 

$

64,747

 

 

 

2,873,805

 

 

$

2,709,891

 

 

$

63,417

 

 

 

2,773,308

 

 

$

2,578,647

 

 

$

65,213

 

 

 

2,643,860

 

Parking revenue

 

 

 

 

 

 

 

 

44,079

 

 

 

 

 

 

 

 

 

40,836

 

 

 

 

 

 

 

 

 

37,338

 

Other revenue

 

 

 

 

 

 

 

 

62,224

 

 

 

 

 

 

 

 

 

59,820

 

 

 

 

 

 

 

 

 

53,982

 

Total other rental income (3)

 

 

 

 

 

 

 

 

106,303

 

 

 

 

 

 

 

 

 

100,656

 

 

 

 

 

 

 

 

 

91,320

 

Rental income

 

 

 

 

 

 

 

$

2,980,108

 

 

 

 

 

 

 

 

$

2,873,964

 

 

 

 

 

 

 

 

$

2,735,180

 

 

(1)
RUBS income primarily consists of variable payments representing the recovery of utility costs from residents.
(2)
Other lease revenue consists of the revenue adjustment related to bad debt (see below for further discussion), service fees, late fees and other miscellaneous lease revenue.
(3)
Other rental income is accounted for under the revenue recognition standard and primarily consists of third-party transient parking revenue and ancillary income such as cable and laundry revenue.
Summary of Residential Accounts Receivable and Straight-Line Receivable Balances

The following table presents residential accounts receivable and straight-line receivable balances for the Company’s properties as of December 31, 2024 and 2023 (amounts in thousands):

 

Balance Sheet (Other assets):

 

December 31, 2024

 

 

December 31, 2023

 

Residential accounts receivable balances

 

$

15,152

 

 

$

21,477

 

Allowance for doubtful accounts

 

 

(9,904

)

 

 

(15,846

)

Net receivable balances

 

$

5,248

 

 

$

5,631

 

 

 

 

 

 

 

Straight-line receivable balances

 

$

10,234

 

 

$

9,183

 

 

Summary of Residential Bad Debt for Company's Properties

The following table presents residential bad debt for the Company’s properties for the years ended December 31, 2024, 2023 and 2022 (amounts in thousands):

 

 

 

December 31,

 

Income Statement (Rental income):

 

2024

 

 

2023

 

 

2022

 

Bad debt, net (1)

 

$

33,256

 

 

$

38,117

 

 

$

26,570

 

% of residential rental income

 

 

1.2

%

 

 

1.4

%

 

 

1.0

%

 

(1)
Bad debt, net benefited from additional resident payments due to governmental rental assistance programs of approximately $1.6 million, $2.8 million and $34.7 million for the years ended December 31, 2024, 2023 and 2022, respectively.
Summary of Right-of-Use Assets and Related Lease Liabilities

The following table presents the Company’s ROU assets and related lease liabilities as of December 31, 2024 and 2023 (amounts in thousands):

 

Description

 

Balance Sheet Location

 

2024

 

 

2023

 

Assets

 

 

 

 

 

 

 

 

Operating leases

 

Right-of-use assets

 

$

363,095

 

 

$

363,175

 

Finance leases

 

Right-of-use assets

 

 

92,350

 

 

 

94,091

 

Total

 

 

 

$

455,445

 

 

$

457,266

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Operating leases

 

Lease liabilities

 

$

237,769

 

 

$

243,497

 

Finance leases

 

Lease liabilities

 

 

67,128

 

 

 

68,143

 

Total

 

 

 

$

304,897

 

 

$

311,640

 

Summary of Quantitative Disclosures for Lessees

The following tables illustrate the quantitative disclosures for lessees as of and for the years ended December 31, 2024, 2023 and 2022 (amounts in thousands):

 

 

 

December 31, 2024

 

 

December 31, 2023

 

 

December 31, 2022

 

Lease cost:

 

 

 

 

 

 

 

 

 

Finance lease cost:

 

 

 

 

 

 

 

 

 

Amortization of right-of-use assets (capitalized)

 

$

 

 

$

146

 

 

$

351

 

Amortization of right-of-use assets (expensed)

 

 

1,945

 

 

 

1,781

 

 

 

1,391

 

Interest on lease liabilities (expensed)

 

 

1,865

 

 

 

1,886

 

 

 

1,904

 

Operating lease cost

 

 

23,074

 

 

 

22,791

 

 

 

22,131

 

Variable lease cost

 

 

6,447

 

 

 

4,937

 

 

 

4,772

 

Total lease cost

 

$

33,331

 

 

$

31,541

 

 

$

30,549

 

 

 

 

 

December 31, 2024

 

 

December 31, 2023

 

 

December 31, 2022

 

Other information:

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Financing cash flows from finance leases

 

$

3,084

 

 

$

2,847

 

 

$

2,463

 

Operating cash flows from operating leases

 

$

21,046

 

 

$

20,202

 

 

$

19,154

 

Weighted-average remaining lease term – finance leases

 

22.0 years

 

 

23.1 years

 

 

24.1 years

 

Weighted-average remaining lease term – operating leases

 

53.2 years

 

 

53.0 years

 

 

54.5 years

 

Weighted-average discount rate – finance leases

 

 

2.8

%

 

 

2.8

%

 

 

2.8

%

Weighted-average discount rate – operating leases

 

 

4.9

%

 

 

4.9

%

 

 

4.8

%

Summary of Undiscounted Cash Flows for Contractual Obligations for Minimum Rent Payments/Receipts

The following table summarizes the Company’s undiscounted cash flows for contractual obligations for minimum rent payments/receipts under operating and financing leases for the next five years and thereafter as of December 31, 2024:

(Payments)/Receipts Due by Year (in thousands)

 

 

 

2025

 

 

2026

 

 

2027

 

 

2028

 

 

2029

 

 

Thereafter

 

 

Total

 

Finance Leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minimum Rent Payments

 

$

(2,946

)

 

$

(2,959

)

 

$

(2,971

)

 

$

(2,984

)

 

$

(2,998

)

 

$

(79,256

)

 

$

(94,114

)

Operating Leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minimum Rent Payments

 

$

(15,817

)

 

$

(15,553

)

 

$

(15,651

)

 

$

(15,794

)

 

$

(15,670

)

 

$

(789,790

)

 

$

(868,275

)

Minimum Rent Receipts (a)

 

$

54,235

 

 

$

51,141

 

 

$

47,845

 

 

$

41,973

 

 

$

33,317

 

 

$

112,157

 

 

$

340,668

 

 

(a)
Excludes residential leases due to their short-term nature.
Summary of Reconciliation of Lease Liabilities

The following table provides a reconciliation of lease liabilities from our undiscounted cash flows for minimum rent payments as of December 31, 2024 (amounts in thousands):

 

 

 

Operating Leases

 

 

Finance Leases

 

Total minimum rent payments

 

$

868,275

 

 

$

94,114

 

Less: Lease discount

 

 

(630,506

)

 

 

(26,986

)

Lease liabilities

 

$

237,769

 

 

$

67,128