Quarterly report [Sections 13 or 15(d)]

LEASES (Tables)

v3.25.1
LEASES (Tables)
3 Months Ended
Mar. 31, 2025
Leases [Abstract]  
Lease income related to operating leases
The disaggregation of the Trust’s lease income as either fixed or variable lease income based on the criteria specified in Financial Accounting Standards Board (“FASB”) Accounting Standard Codification ("ASC") Topic 842 is as follows:

Three Months Ended March 31,
2025 2024
Fixed lease income $ 23,980  $ 25,184 
Variable lease income (a) 969  504 
Straight-line rental income, net (b) (552) (580)
Ground lease reimbursement income (c) 1,027  1,035 
Other
Amortization of above and below market lease intangibles (d) (733) (561)
Lease income $ 24,691  (e) $ 25,582 
(a)Variable lease income consists of lease payments based on either an index or a rate.
(b)Represents the impact of straight-line rent (contractual rent exceeds straight-line rent).
(c)Ground lease reimbursement income consists of lease payments due from the tenant for land leased under non-cancellable operating leases.
(d)Represents above and below market lease amortization recognized straight-line over the lease term.
(e)Includes lease income from the two Retail Properties classified as held for sale as of March 31, 2025.
Undiscounted lease payments to be received under operating leases
As of March 31, 2025, undiscounted lease payments to be received under operating leases, excluding the two Retail Properties classified as held for sale and amounts resulting from CPI adjustments, for the next five years and thereafter are as follows:

Lease Payments
Period from April 1 to December 31, 2025 $ 70,808 
2026 94,410 
2027 94,410 
2028 94,410 
2029 94,410 
Thereafter 1,038,513 
Total $ 1,486,961 
Components of ground lease rent expense
The components of ground lease rent expense, which are included within “Operating expenses” in the accompanying consolidated statements of operations for the three months ended March 31, 2025 and 2024, were as follows:

Three Months Ended March 31,
2025 2024
Amortization of:
Above market ground lease intangibles $ (160) $ (160)
Below market ground lease intangibles 359  365 
Right-of-use assets
251  252 
Interest expense 1,040  1,038 
Ground lease rent expense $ 1,490  $ 1,495 
Undiscounted future rental obligations to be paid under long-term ground and office leases
As of March 31, 2025, undiscounted future rental obligations to be paid under the long-term ground leases by Penney Intermediate Holdings LLC under the terms of the Master Lease on behalf of the Trust, including fixed
rental increases, excluding the two retail properties classified as held for sale, for the next five years and thereafter, are as follows:
Lease Obligations
Period from April 1 to December 31, 2025 $ 3,088 
2026 4,136 
2027 4,195 
2028 4,255 
2029 4,334 
Thereafter 211,543 
Less imputed interest (193,756)
Lease liabilities as of March 31, 2025 $ 37,795