XML 45 R38.htm IDEA: XBRL DOCUMENT v3.25.3
Leases (Tables)
9 Months Ended
Sep. 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 September 30,

 

 

Nine Months Ended September 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Fixed lease revenue

$

80,558

 

 

$

70,073

 

 

$

243,631

 

 

$

208,096

 

Variable lease revenue

 

18,156

 

 

 

16,215

 

 

 

56,020

 

 

 

49,855

 

Total rental revenue

$

98,714

 

 

$

86,288

 

 

$

299,651

 

 

$

257,951

 

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 September 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)

 

$

71,497

 

2026

 

 

300,258

 

2027

 

 

284,606

 

2028

 

 

252,945

 

2029

 

 

215,119

 

Thereafter

 

 

833,535

 

Total

 

$

1,957,960

 

 

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)

 

$

1,305

 

 

$

333

 

2026

 

 

5,637

 

 

 

1,350

 

2027

 

 

4,850

 

 

 

1,350

 

2028

 

 

4,646

 

 

 

1,396

 

2029

 

 

4,121

 

 

 

1,415

 

Thereafter

 

 

13,066

 

 

 

155,320

 

 

 

 

33,625

 

 

 

161,164

 

Interest

 

 

(6,656

)

 

 

(129,233

)

Total

 

$

26,969

 

 

$

31,931

 

 

(a)
Minimum rental payments include $6.7 million of interest related to operating leases and $129.2 million related to finance leases. These amounts exclude lease renewal options that are 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 September 30,

 

 

Nine Months Ended September 30,

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

Lease Cost

 

 

 

 

 

 

 

 

 

 

 

 

Finance lease cost:

 

 

 

 

 

 

 

 

 

 

 

 

   Amortization of right-of-use assets

$

374

 

 

$

361

 

 

$

1,121

 

 

$

964

 

 

   Interest on lease liabilities

 

512

 

 

 

511

 

 

 

1,541

 

 

 

1,545

 

 

   Subtotal

 

886

 

 

 

872

 

 

 

2,662

 

 

 

2,509

 

 

Operating lease cost

 

1,409

 

 

 

1,306

 

 

 

4,124

 

 

 

3,941

 

 

Variable lease cost

 

38

 

 

 

78

 

 

 

232

 

 

 

222

 

 

Total lease cost

$

2,333

 

 

$

2,256

 

 

$

7,018

 

 

$

6,672

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Paid

 

 

 

 

 

 

 

 

 

 

 

 

Payments of operating lease obligations - operating activities

$

1,365

 

 

$

1,329

 

 

$

4,097

 

 

$

4,044

 

 

Payments of interest on finance lease obligations - operating activities

 

516

 

 

 

505

 

 

 

1,541

 

 

 

1,539

 

 

Payments of finance lease obligations - financing activities

 

179

 

 

 

1,983

 

 

 

557

 

 

 

2,072

 

 

 

 

 

As of September 30,

 

 

 

2025

 

 

2024

 

Other Information

 

 

 

 

 

 

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

 

 

56.4

 

 

 

56.9

 

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

 

 

8.2

 

 

 

9.2

 

Weighted-average discount rate - finance leases

 

 

6.5

%

 

 

6.5

%

Weighted-average discount rate - operating leases

 

 

5.1

%

 

 

5.1

%