XML 47 R38.htm IDEA: XBRL DOCUMENT v3.25.2
Leases (Tables)
6 Months Ended
Jun. 30, 2025
Leases [Abstract]  
Schedule of Rental Revenue, Disaggregated into Fixed and Variable Lease Income

The following table presents the components of rental revenue, disaggregated into fixed and variable lease income (in thousands):

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Fixed lease revenue

$

78,871

 

 

$

69,366

 

 

$

163,074

 

 

$

138,023

 

Variable lease revenue

 

19,426

 

 

 

16,260

 

 

 

37,863

 

 

 

33,640

 

Total rental revenue

$

98,297

 

 

$

85,626

 

 

$

200,937

 

 

$

171,663

 

Schedule of Future Minimum Rental Revenues

The following table summarizes the Company’s scheduled future minimum rental revenues under non-cancelable tenant leases with remaining terms greater than one year, as of June 30, 2025. These amounts assume no new or renegotiated leases or exercise of renewal options not deemed reasonably certain (in thousands):

 

 

 

 

Year Ending December 31,

 

Minimum Rental
Revenues

 

2025 (Remainder)

 

$

139,061

 

2026

 

 

285,942

 

2027

 

 

265,003

 

2028

 

 

233,296

 

2029

 

 

195,453

 

Thereafter

 

 

727,877

 

Total

 

$

1,846,632

 

Schedule of Future Minimum Rental Payments for Operating and Capital Leases

 

 

Minimum Rental Payments

 

Year Ending December 31,

 

Operating Leases (a)

 

 

Finance
Leases
 (a)

 

2025 (Remainder)

 

$

2,670

 

 

$

671

 

2026

 

 

5,637

 

 

 

1,350

 

2027

 

 

4,850

 

 

 

1,350

 

2028

 

 

4,646

 

 

 

1,396

 

2029

 

 

4,121

 

 

 

1,415

 

Thereafter

 

 

13,065

 

 

 

155,318

 

 

 

 

34,989

 

 

 

161,500

 

Interest

 

 

(7,009

)

 

 

(129,749

)

Total

 

$

27,980

 

 

$

31,751

 

 

(a)
Minimum rental payments include $7.0 million of interest related to operating leases and $129.7 million related to finance leases. These amounts exclude lease renewal options that not reasonably certain to be exercised.
Schedule of Lease Cost

The following table summarizes additional lease cost information for the Company’s lessee arrangements (dollars in thousands):

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

Lease Cost

 

 

 

 

 

 

 

 

 

 

 

 

Finance lease cost:

 

 

 

 

 

 

 

 

 

 

 

 

   Amortization of right-of-use assets

$

373

 

 

$

354

 

 

$

747

 

 

$

603

 

 

   Interest on lease liabilities

 

513

 

 

 

512

 

 

 

1,025

 

 

 

1,034

 

 

   Subtotal

 

886

 

 

 

866

 

 

 

1,772

 

 

 

1,637

 

 

Operating lease cost

 

1,409

 

 

 

1,303

 

 

 

2,715

 

 

 

2,635

 

 

Variable lease cost

 

105

 

 

 

69

 

 

 

194

 

 

 

144

 

 

Total lease cost

$

2,400

 

 

$

2,238

 

 

$

4,681

 

 

$

4,416

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Paid

 

 

 

 

 

 

 

 

 

 

 

 

Payments of operating lease obligations - operating activities

$

1,366

 

 

$

1,360

 

 

$

2,731

 

 

$

2,715

 

 

Payments of interest on finance lease obligations - operating activities

 

513

 

 

 

512

 

 

 

1,025

 

 

 

1,034

 

 

Payments of finance lease obligations - financing activities

 

132

 

 

 

47

 

 

 

378

 

 

 

89

 

 

 

 

 

As of June 30,

 

 

 

2025

 

 

2024

 

Other Information

 

 

 

 

 

 

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

 

 

56.5

 

 

 

58.1

 

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

 

 

8.3

 

 

 

9.4

 

Weighted-average discount rate - finance leases

 

 

6.5

%

 

 

6.5

%

Weighted-average discount rate - operating leases

 

 

5.1

%

 

 

5.1

%