XML 53 R35.htm IDEA: XBRL DOCUMENT v3.25.0.1
Leases (Tables)
12 Months Ended
Dec. 31, 2024
Leases [Abstract]  
Schedule of Lease Revenue Recognized Between Fixed and Variable Lease Revenue The table below sets forth our composition of lease revenue recognized between fixed- and variable-lease revenue (in thousands):
For the Years Ended December 31,
Lease revenue 20242023
2022 (1)
Fixed$513,461 $478,585 $453,907 
Variable157,905 141,262 126,262 
$671,366 $619,847 $580,169 
(1)Excludes lease revenue from discontinued operations of which $1.5 million was fixed and $527,000 was variable.
Schedule of Operating Leases Fixed Contractual Payments Due
Fixed contractual payments due under our property leases were as follows (in thousands):
As of December 31, 2024
Year Ending December 31,Operating leasesSales-type leases
2025$498,617 $960 
2026446,927 960 
2027399,742 960 
2028329,686 960 
2029267,860 960 
Thereafter1,073,432 675 
Total contractual payments$3,016,264 5,475 
Less: Amount representing interest(988)
Net investment in sales-type leases (1)$4,487 
(1) Included in the line entitled “prepaid expenses and other assets, net” on our consolidated balance sheet.
Schedule of Sales-Type Leases Fixed Contractual Payments Due
Fixed contractual payments due under our property leases were as follows (in thousands):
As of December 31, 2024
Year Ending December 31,Operating leasesSales-type leases
2025$498,617 $960 
2026446,927 960 
2027399,742 960 
2028329,686 960 
2029267,860 960 
Thereafter1,073,432 675 
Total contractual payments$3,016,264 5,475 
Less: Amount representing interest(988)
Net investment in sales-type leases (1)$4,487 
(1) Included in the line entitled “prepaid expenses and other assets, net” on our consolidated balance sheet.
Schedule of Property Right-of-Use Assets and Lease Liabilities
The table below sets forth our property right-of-use assets and property lease liabilities on our consolidated balance sheets (in thousands):
As of December 31,
LeasesBalance Sheet Location20242023
Right-of-use assets
Operating leases - PropertyProperty - operating right-of-use assets$55,760 $41,296 
Finance leases - PropertyPrepaid expenses and other assets, net2,491 2,565 
Total right-of-use assets$58,251 $43,861 
Lease liabilities
Operating leases - PropertyProperty - operating lease liabilities$49,240 $33,931 
Finance leases - PropertyOther liabilities391 415 
Total lease liabilities$49,631 $34,346 
Schedule of Property Lease Cost and Effect of Property Lease Payments on Consolidated Statements of Cash Flows The table below presents our total property lease cost (in thousands):
Statement of Operations LocationFor the Years Ended December 31,
Lease cost202420232022
Operating lease cost
Property leases - fixedProperty operating expenses$7,845 $6,955 $4,114 
Property leases - variableProperty operating expenses246 66 65 
Finance lease cost
Amortization of property right-of-use assetsProperty operating expenses74 76 31 
Interest on lease liabilitiesInterest expense37 42 — 
$8,202 $7,139 $4,210 

The table below presents the effect of property lease payments on our consolidated statements of cash flows (in thousands):
For the Years Ended December 31,
Supplemental cash flow information202420232022
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows for operating leases$7,002 $6,056 $3,355 
Operating cash flows for finance leases$37 $42 $— 
Financing cash flows for finance leases$24 $20 $— 
Schedule of Property Operating Lease, Liability, Maturity
Payments on property leases were due as follows (in thousands):
December 31, 2024
Year Ending December 31,Operating LeasesFinance Leases
2025$7,910 $63 
20268,192 65 
20278,392 67 
20282,812 69 
20292,068 71 
Thereafter152,110 226 
Total lease payments181,484 561 
Less: Amount representing interest(132,244)(170)
Lease liability$49,240 $391 
Schedule of Property Finance Lease, Liability, Maturity
Payments on property leases were due as follows (in thousands):
December 31, 2024
Year Ending December 31,Operating LeasesFinance Leases
2025$7,910 $63 
20268,192 65 
20278,392 67 
20282,812 69 
20292,068 71 
Thereafter152,110 226 
Total lease payments181,484 561 
Less: Amount representing interest(132,244)(170)
Lease liability$49,240 $391