XML 50 R38.htm IDEA: XBRL DOCUMENT v3.25.3
Segment Information (Tables)
9 Months Ended
Sep. 30, 2025
Segment Reporting [Abstract]  
Summary of Net Operating Income ('"NOI")

The following tables provide information about the Company's reportable segment's revenues, significant expenses, net operating income ("NOI") and the reconciliation of NOI to the Company’s consolidated Net income:

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Lease income

$

413,947

 

 

 

383,762

 

 

$

1,227,950

 

 

 

1,151,343

 

Other property income

 

3,201

 

 

 

4,644

 

 

 

11,193

 

 

 

12,016

 

Less:

 

 

 

 

 

 

 

 

 

 

 

Straight-line rent on lease income

 

(7,642

)

 

 

(6,444

)

 

 

(20,425

)

 

 

(16,258

)

Above/below market rent amortization, net

 

(5,968

)

 

 

(5,916

)

 

 

(18,892

)

 

 

(19,545

)

Total real estate revenues

 

403,538

 

 

 

376,046

 

 

 

1,199,826

 

 

 

1,127,556

 

Operating expenses (1)

 

(70,073

)

 

 

(64,792

)

 

 

(209,201

)

 

 

(196,951

)

Real estate taxes

 

(51,597

)

 

 

(50,094

)

 

 

(154,286

)

 

 

(148,115

)

NOI

$

281,868

 

 

 

261,160

 

 

$

836,339

 

 

 

782,490

 

(1)
Operating expenses include Operating and maintenance, Ground rent and Termination expense
Summary of Reconciliation of NOI to Net Income

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Reconciliation of NOI to Net income:

 

 

 

 

 

 

 

 

 

 

 

NOI

$

281,868

 

 

 

261,160

 

 

$

836,339

 

 

 

782,490

 

Consolidated:

 

 

 

 

 

 

 

 

 

 

 

Straight-line rent on lease income

 

6,743

 

 

 

5,163

 

 

 

18,137

 

 

 

14,877

 

Above/below market rent amortization, net

 

5,784

 

 

 

5,726

 

 

 

18,265

 

 

 

18,990

 

Management, transaction, and other fees

 

6,720

 

 

 

6,765

 

 

 

20,776

 

 

 

19,896

 

Straight-line rent on ground rent

 

(336

)

 

 

(337

)

 

 

(1,009

)

 

 

(1,014

)

Above/below market ground rent amortization

 

(535

)

 

 

(536

)

 

 

(1,602

)

 

 

(1,606

)

Depreciation and amortization

 

(102,799

)

 

 

(100,955

)

 

 

(299,108

)

 

 

(299,508

)

General and administrative

 

(27,060

)

 

 

(25,073

)

 

 

(74,140

)

 

 

(75,443

)

Other operating expenses

 

(1,770

)

 

 

(3,654

)

 

 

(5,402

)

 

 

(9,363

)

Other expense, net

 

(45,897

)

 

 

(34,290

)

 

 

(145,610

)

 

 

(94,898

)

Add: Share of noncontrolling interests excluded from NOI

 

1,998

 

 

 

2,099

 

 

 

6,402

 

 

 

6,181

 

Less: Equity in income of investments in real estate excluded from NOI

 

(12,099

)

 

 

(12,492

)

 

 

(40,229

)

 

 

(39,439

)

Net income

$

112,617

 

 

 

103,576

 

 

$

332,819

 

 

 

321,163