XML 49 R19.htm IDEA: XBRL DOCUMENT v3.25.0.1
Leases
 12 Months Ended
Dec. 31, 2024
Leases [Abstract]  
Leases Leases
Lessee

The Company's leases office facilities under various cancellable and non-cancellable operating leases, most of which provide extension or early termination options. The Company's lease agreements do not contain any residual value guarantees or material restrictive covenants.
The following table summarizes the impact of the Company's leases in its financial statements (in thousands):

Balance SheetFinancial statement captionDecember 31, 2024December 31, 2023
Right-of-use asset - operatingOther assets$10,645 $10,093 
Lease liability - operatingAccounts payable and other accrued expenses$14,331 $13,510 
Year Ended December 31,
Income StatementFinancial statement caption202420232022
Operating lease cost(1)
Administrative expenses$2,968 $2,869 $3,205 
(1)     Includes short-term leases that are immaterial.

Cash paid for amounts included in the measurement of lease liabilities included in operating cash flows was $2.5 million, $2.9 million, and $3.4 million for the years ended December 31, 2024, 2023, and 2022, respectively.

The following represents the Company's future undiscounted cash flows related to lease liabilities for each of the next five years and thereafter as of December 31, 2024 (in thousands):
Years ending December 31,
2025$2,936 
20262,413 
20271,975 
20281,713 
20291,581 
2030 and thereafter7,595 
Total undiscounted future cash flows related to lease payments$18,213 
Less: imputed interest(3,882)
Total present value of lease liability$14,331 

The following table includes supplemental information related to the Company's operating leases:

December 31, 2024December 31, 2023
Weighted-Average Remaining Lease Term
8.5 years
9.5 years
Weighted-Average Discount Rate5.67 %5.67 %

Lessor

Operating Leases

The following is the minimum future rental income as of December 31, 2024 under non-cancelable operating leases, assuming the minimum contractual lease term (in thousands):
Years ending December 31,
2025$949,398 
2026777,437 
2027639,232 
2028542,814 
2029397,239 
2030 and thereafter950,413 
Total$4,256,533 
As of December 31, 2024, the Company has deferred revenue balances related to operating leases with uneven payment terms. These amounts will be amortized into revenue as follows (in thousands):

Years ending December 31,
2025$65,984 
202643,225 
202716,725 
202815,568 
202913,877 
2030 and thereafter29,381 
Total$184,760 

Finance Leases

The following table summarizes the components of the net investment in finance leases (in thousands):
December 31, 2024December 31, 2023
Future minimum lease payment receivable(1)
$1,989,859 $1,928,167 
Estimated residual receivable(2)
269,090 218,199 
Gross finance lease receivables(3)
2,258,949 2,146,366 
Unearned income(4)
(673,137)(636,486)
Finance lease reserve(5)
— (2,588)
Net investment in finance leases(6)
$1,585,812 $1,507,292 
(1)     There were no executory costs included in gross finance lease receivables as of December 31, 2024 and December 31, 2023.
(2)    The Company's finance leases generally include a purchase option at nominal amounts that is reasonably certain to be exercised, and therefore, the Company has immaterial residual value risk for assets.
(3)    The gross finance lease receivable is reduced as billed to customers and reclassified to accounts receivable until paid by customers.
(4)     There were no unamortized initial direct costs as of December 31, 2024 and December 31, 2023.
(5)    The Company reversed the finance lease reserve during the second quarter of 2024.
(6)    One major customer represented 93% of the Company's finance lease portfolio as of December 31, 2024 and 2023. No other customer represented more than 10% of the Company's finance lease portfolio in each of those periods.

Maturities of the Company's gross finance lease receivables subsequent to December 31, 2024 are as follows (in thousands):
Years ending December 31,
2025$231,432 
2026220,064 
2027194,218 
2028187,853 
2029185,641 
2030 and thereafter1,239,741 
Total$2,258,949 
The Company’s finance lease portfolio customers are primarily large international shipping lines. In its estimate of expected credit losses, the Company evaluates the overall credit quality of its finance lease portfolio. The Company considers an account past due when a payment has not been received in accordance with the terms of the related lease agreement and maintains allowances, if necessary, for doubtful accounts. These allowances are based on, but not limited to, historical experience which includes stronger and weaker economic cycles, each lessee's payment history, management's current assessment of each lessee's financial condition, consideration of current economic conditions and reasonable market forecasts.
Leases Leases
Lessee

The Company's leases office facilities under various cancellable and non-cancellable operating leases, most of which provide extension or early termination options. The Company's lease agreements do not contain any residual value guarantees or material restrictive covenants.
The following table summarizes the impact of the Company's leases in its financial statements (in thousands):

Balance SheetFinancial statement captionDecember 31, 2024December 31, 2023
Right-of-use asset - operatingOther assets$10,645 $10,093 
Lease liability - operatingAccounts payable and other accrued expenses$14,331 $13,510 
Year Ended December 31,
Income StatementFinancial statement caption202420232022
Operating lease cost(1)
Administrative expenses$2,968 $2,869 $3,205 
(1)     Includes short-term leases that are immaterial.

Cash paid for amounts included in the measurement of lease liabilities included in operating cash flows was $2.5 million, $2.9 million, and $3.4 million for the years ended December 31, 2024, 2023, and 2022, respectively.

The following represents the Company's future undiscounted cash flows related to lease liabilities for each of the next five years and thereafter as of December 31, 2024 (in thousands):
Years ending December 31,
2025$2,936 
20262,413 
20271,975 
20281,713 
20291,581 
2030 and thereafter7,595 
Total undiscounted future cash flows related to lease payments$18,213 
Less: imputed interest(3,882)
Total present value of lease liability$14,331 

The following table includes supplemental information related to the Company's operating leases:

December 31, 2024December 31, 2023
Weighted-Average Remaining Lease Term
8.5 years
9.5 years
Weighted-Average Discount Rate5.67 %5.67 %

Lessor

Operating Leases

The following is the minimum future rental income as of December 31, 2024 under non-cancelable operating leases, assuming the minimum contractual lease term (in thousands):
Years ending December 31,
2025$949,398 
2026777,437 
2027639,232 
2028542,814 
2029397,239 
2030 and thereafter950,413 
Total$4,256,533 
As of December 31, 2024, the Company has deferred revenue balances related to operating leases with uneven payment terms. These amounts will be amortized into revenue as follows (in thousands):

Years ending December 31,
2025$65,984 
202643,225 
202716,725 
202815,568 
202913,877 
2030 and thereafter29,381 
Total$184,760 

Finance Leases

The following table summarizes the components of the net investment in finance leases (in thousands):
December 31, 2024December 31, 2023
Future minimum lease payment receivable(1)
$1,989,859 $1,928,167 
Estimated residual receivable(2)
269,090 218,199 
Gross finance lease receivables(3)
2,258,949 2,146,366 
Unearned income(4)
(673,137)(636,486)
Finance lease reserve(5)
— (2,588)
Net investment in finance leases(6)
$1,585,812 $1,507,292 
(1)     There were no executory costs included in gross finance lease receivables as of December 31, 2024 and December 31, 2023.
(2)    The Company's finance leases generally include a purchase option at nominal amounts that is reasonably certain to be exercised, and therefore, the Company has immaterial residual value risk for assets.
(3)    The gross finance lease receivable is reduced as billed to customers and reclassified to accounts receivable until paid by customers.
(4)     There were no unamortized initial direct costs as of December 31, 2024 and December 31, 2023.
(5)    The Company reversed the finance lease reserve during the second quarter of 2024.
(6)    One major customer represented 93% of the Company's finance lease portfolio as of December 31, 2024 and 2023. No other customer represented more than 10% of the Company's finance lease portfolio in each of those periods.

Maturities of the Company's gross finance lease receivables subsequent to December 31, 2024 are as follows (in thousands):
Years ending December 31,
2025$231,432 
2026220,064 
2027194,218 
2028187,853 
2029185,641 
2030 and thereafter1,239,741 
Total$2,258,949 
The Company’s finance lease portfolio customers are primarily large international shipping lines. In its estimate of expected credit losses, the Company evaluates the overall credit quality of its finance lease portfolio. The Company considers an account past due when a payment has not been received in accordance with the terms of the related lease agreement and maintains allowances, if necessary, for doubtful accounts. These allowances are based on, but not limited to, historical experience which includes stronger and weaker economic cycles, each lessee's payment history, management's current assessment of each lessee's financial condition, consideration of current economic conditions and reasonable market forecasts.