XML 58 R40.htm IDEA: XBRL DOCUMENT v3.25.1
Leases (Tables)
3 Months Ended
Mar. 31, 2025
Leases [Abstract]  
Schedule of Components of Operating Lease Income from Leases
The following table details the components of operating lease income from leases in which the Company is the lessor ($ in thousands):
 
Three Months Ended March 31,
 20252024
Fixed lease payments$1,688,180 $1,814,604 
Variable lease payments144,209 148,461 
Rental revenue$1,832,389 $1,963,065 
The following table details the fixed and variable components of the Company’s financing leases ($ in thousands):
 Three Months Ended March 31,
 20252024
Interest on lease liabilities$1,087 $1,091 
Amortization of right-of-use assets304 299 
Total financing lease costs$1,391 $1,390 
Schedule of Undiscounted Future Minimum Rental Income
The following table presents the undiscounted future minimum rents the Company expects to receive for its industrial, net lease, data centers, retail, and office properties as of March 31, 2025 ($ in thousands). Leases at the Company’s rental housing and self storage properties are short term, generally 12 months or less, and are therefore not included.
YearFuture Minimum Rents
2025 (remaining)
$1,320,441 
20261,685,818 
20271,498,317 
20281,296,381 
20291,104,577 
2030915,965 
Thereafter14,140,717 
Total$21,962,216 
Schedule of Future Lease Payments Due Under Ground Leases
The following table details the future lease payments due under the Company’s ground leases as of March 31, 2025 ($ in thousands):
 Operating
Leases
Financing
Leases
2025 (remaining)$27,990 $3,303 
202636,101 4,507 
202736,454 4,633 
202836,739 4,763 
202936,861 4,896 
203037,037 5,033 
Thereafter2,034,889 549,465 
Total undiscounted future lease payments2,246,071 576,600 
Difference between undiscounted cash flows and discounted cash flows(1,639,080)(496,803)
Total lease liability$606,991 $79,797 
Schedule of Fixed and Variable Components of Operating and Financing Leases
The following table details the fixed and variable components of the Company’s operating leases ($ in thousands):`
 Three Months Ended March 31,
 20252024
Fixed ground rent expense$3,634 $3,948 
Variable ground rent expense9,005 8,235 
Total cash portion of ground rent expense12,639 12,183 
Straight-line ground rent expense4,870 5,334 
Total operating lease costs$17,509 $17,517