XML 46 R35.htm IDEA: XBRL DOCUMENT v3.21.1
Leases (Tables)
3 Months Ended
Mar. 31, 2021
Leases [Abstract]  
Activity for Reserves Related to Billed Rents and Straight-line Rents

The activity for the reserves related to billed rents and straight-line rents is as follows:

 

 

Three Months Ended March 31, 2021

 

 

 

Balance at

Beginning of

Period

 

 

Charged to

Expenses

 

 

Adjustments

to Valuation

Accounts

 

 

Deductions

 

 

Balance at

End of Period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit loss - billed rents

 

$

30,366

 

 

$

3,065

 

 

$

 

 

$

(1,162

)

 

$

32,269

 

Straight-line rent reserves

 

 

15,042

 

 

 

817

 

 

 

 

 

 

(175

)

 

 

15,684

 

Total - rents receivable

 

$

45,408

 

 

$

3,882

 

 

$

 

 

$

(1,337

)

 

$

47,953

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of Lease Cost

 

 

Three Months Ended March 31,

 

 

 

2021

 

 

2020

 

Lease Cost

 

 

 

 

 

 

 

 

Finance lease cost:

 

 

 

 

 

 

 

 

   Amortization of right-of-use assets

 

$

226

 

 

$

657

 

   Interest on lease liabilities

 

 

95

 

 

 

850

 

   Subtotal

 

 

321

 

 

 

1,507

 

Operating lease cost

 

 

2,286

 

 

 

1,394

 

Variable lease cost

 

 

101

 

 

 

16

 

Total lease cost

 

$

2,708

 

 

$

2,917

 

 

 

 

 

 

 

 

 

 

Other Information

 

 

 

 

 

 

 

 

Weighted-average remaining lease term - finance leases (years)

 

 

33.2

 

 

 

42.3

 

Weighted-average remaining lease term - operating leases (years)

 

 

24.5

 

 

 

34.1

 

Weighted-average discount rate - finance leases

 

 

6.3

%

 

 

4.4

%

Weighted-average discount rate - operating leases

 

 

5.6

%

 

 

5.8

%

 

 

 

 

 

 

 

 

 

 

Schedule of Future Minimum Rental Revenues and Payments for Operating and Capital Leases

The scheduled future minimum (i) rental revenues from rental properties under the terms of non-cancelable tenant leases greater than one year (assuming no new or renegotiated leases or option extensions for such premises) and (ii) rental payments under the terms of all non-cancelable operating and finance leases in which the Company is the lessee, principally for office space, land and equipment, as of March 31, 2021, are summarized as follows (in thousands):

 

 

 

 

 

 

 

Minimum Rental Payments

 

Year Ending December 31,

 

Minimum Rental

Revenues (a)

 

 

Operating Leases (b)

 

 

Finance

Leases (b)

 

2021 (Remainder)

 

$

149,226

 

 

$

6,465

 

 

$

69

 

2022

 

 

198,269

 

 

 

7,768

 

 

 

28

 

2023

 

 

177,885

 

 

 

7,789

 

 

 

 

2024

 

 

152,363

 

 

 

7,974

 

 

 

 

2025

 

 

122,715

 

 

 

7,969

 

 

 

 

Thereafter

 

 

503,880

 

 

 

150,446

 

 

 

12,289

 

 

 

 

1,304,338

 

 

 

188,411

 

 

 

12,386

 

Interest

 

 

 

 

 

(100,587

)

 

 

(6,230

)

Total

 

$

1,304,338

 

 

$

87,824

 

 

$

6,156

 

 

(a)

Amount represents contractual lease maturities at March 31, 2021 including any extension options that management determined were reasonably certain of exercise. During 2020, numerous tenants were forced to suspend operations by government mandate as a result of the COVID-19 Pandemic. The Company has negotiated payment agreements with selected tenants which resulted in rent concessions or deferral of rents as discussed further below.

(b)

Minimum rental payments exclude options or renewals not reasonably certain of exercise.

Schedule of Earnings Impact The Company was impacted as follows by the COVID-19 Pandemic during the periods presented:

 

 

Three Months Ended March 31, 2021

 

 

Three Months Ended March 31, 2020

 

 

 

Consolidated

 

 

Non-Controlling Interests

 

 

Unconsolidated

 

 

Attributable to Acadia

 

 

Consolidated

 

 

Non-Controlling Interests

 

 

Unconsolidated

 

 

Attributable to Acadia

 

Credit Loss - Billed Rents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core

 

$

1,883

 

 

$

17

 

 

$

386

 

 

$

2,286

 

 

$

832

 

 

$

 

 

$

268

 

 

$

1,100

 

Funds

 

 

1,182

 

 

 

(979

)

 

 

37

 

 

 

240

 

 

 

526

 

 

 

(498

)

 

 

110

 

 

 

138

 

Total

 

 

3,065

 

 

 

(962

)

 

 

423

 

 

 

2,526

 

 

 

1,358

 

 

 

(498

)

 

 

378

 

 

 

1,238

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight - Line Rent Reserves

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core

 

 

(8

)

 

 

(1

)

 

 

(29

)

 

 

(38

)

 

 

2,744

 

 

 

 

 

 

220

 

 

 

2,964

 

Funds

 

 

825

 

 

 

(645

)

 

 

10

 

 

 

190

 

 

 

223

 

 

 

(220

)

 

 

62

 

 

 

65

 

Total

 

 

817

 

 

 

(646

)

 

 

(19

)

 

 

152

 

 

 

2,967

 

 

 

(220

)

 

 

282

 

 

 

3,029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rent Abatements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core

 

 

756

 

 

 

 

 

 

87

 

 

 

843

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds

 

 

783

 

 

 

(611

)

 

 

7

 

 

 

179

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

1,539

 

 

 

(611

)

 

 

94

 

 

 

1,022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impairment charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

51,549

 

 

 

(39,149

)

 

 

 

 

 

12,400

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

51,549

 

 

 

(39,149

)

 

 

 

 

 

12,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COVID Earnings Impact

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core

 

 

2,631

 

 

 

16

 

 

 

444

 

 

 

3,091

 

 

 

3,576

 

 

 

 

 

 

488

 

 

 

4,064

 

Funds

 

 

2,790

 

 

 

(2,235

)

 

 

54

 

 

 

609

 

 

 

52,298

 

 

 

(39,867

)

 

 

172

 

 

 

12,603

 

Total

 

$

5,421

 

 

$

(2,219

)

 

$

498

 

 

$

3,700

 

 

$

55,874

 

 

$

(39,867

)

 

$

660

 

 

$

16,667