XML 94 R76.htm IDEA: XBRL DOCUMENT v3.25.0.1
Leases (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Operating Leased Assets [Line Items]      
Fixed and in-substance fixed lease income $ 1,035,225 $ 928,364 $ 851,409
Variable lease income 356,520 324,037 287,149
Uncollectible straight line rent (1,885) 1,261 12,510
Uncollectible amounts billable in lease income (3,324) (549) 13,841
Total lease income 1,411,379 1,283,939 1,187,452
2025 1,021,232    
2026 942,040    
2027 825,189    
2028 676,595    
2029 536,477    
Thereafter 2,006,865    
Total 6,008,398    
Total fixed operating lease expense 19,109 18,830 17,921
Total variable lease expense 2,545 2,315 2,202
Total lease expense 21,654 21,145 20,123
Operating cash flows for operating leases 16,212 15,823 14,656
2025 16,775    
2026 16,740    
2027 15,567    
2028 14,859    
2029 13,726    
Thereafter 689,232    
Total undiscounted lease liabilities 766,899    
Present value discount (522,038)    
Lease liabilities 244,861 246,063  
Lessor [Member]      
Operating Leased Assets [Line Items]      
Above/below market rent and tenant rent inducement amortization, net 24,843 30,826 22,543
Ground Lease [Member]      
Operating Leased Assets [Line Items]      
Total fixed operating lease expense 15,420 14,727 13,759
Total variable lease expense 1,953 1,586 1,591
2025 12,871    
2026 12,793    
2027 12,819    
2028 12,960    
2029 12,993    
Thereafter 687,963    
Total undiscounted lease liabilities 752,399    
Present value discount (520,621)    
Lease liabilities $ 231,778    
Weighted average discount rate 5.50%    
Weighted average remaining term (in years) 48 years 8 months 12 days    
Office Lease [Member]      
Operating Leased Assets [Line Items]      
Total fixed operating lease expense $ 3,689 4,103 4,162
Total variable lease expense 592 $ 729 $ 611
2025 3,904    
2026 3,947    
2027 2,748    
2028 1,899    
2029 733    
Thereafter 1,269    
Total undiscounted lease liabilities 14,500    
Present value discount (1,417)    
Lease liabilities $ 13,083    
Weighted average discount rate 4.10%    
Weighted average remaining term (in years) 4 years 3 months 18 days