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 |
|
|
|
2024 |
|
2023 |
|
2022 (1) |
| Fixed |
|
|
|
$ |
513,461 |
|
|
$ |
478,585 |
|
|
$ |
453,907 |
|
| Variable |
|
|
|
157,905 |
|
|
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 leases |
|
Sales-type leases |
|
|
|
|
|
| 2025 |
|
$ |
498,617 |
|
|
$ |
960 |
|
| 2026 |
|
446,927 |
|
|
960 |
|
| 2027 |
|
399,742 |
|
|
960 |
|
| 2028 |
|
329,686 |
|
|
960 |
|
| 2029 |
|
267,860 |
|
|
960 |
|
| Thereafter |
|
1,073,432 |
|
|
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 leases |
|
Sales-type leases |
|
|
|
|
|
| 2025 |
|
$ |
498,617 |
|
|
$ |
960 |
|
| 2026 |
|
446,927 |
|
|
960 |
|
| 2027 |
|
399,742 |
|
|
960 |
|
| 2028 |
|
329,686 |
|
|
960 |
|
| 2029 |
|
267,860 |
|
|
960 |
|
| Thereafter |
|
1,073,432 |
|
|
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, |
| Leases |
|
Balance Sheet Location |
|
2024 |
|
2023 |
| Right-of-use assets |
|
|
|
|
|
|
| Operating leases - Property |
|
Property - operating right-of-use assets |
|
$ |
55,760 |
|
|
$ |
41,296 |
|
| Finance leases - Property |
|
Prepaid expenses and other assets, net |
|
2,491 |
|
|
2,565 |
|
| Total right-of-use assets |
|
|
|
$ |
58,251 |
|
|
$ |
43,861 |
|
| Lease liabilities |
|
|
|
|
|
|
| Operating leases - Property |
|
Property - operating lease liabilities |
|
$ |
49,240 |
|
|
$ |
33,931 |
|
| Finance leases - Property |
|
Other liabilities |
|
391 |
|
|
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 Location |
|
|
|
For the Years Ended December 31, |
| Lease cost |
|
|
|
|
2024 |
|
2023 |
|
2022 |
| Operating lease cost |
|
|
|
|
|
|
|
|
|
|
| Property leases - fixed |
|
Property operating expenses |
|
|
|
$ |
7,845 |
|
|
$ |
6,955 |
|
|
$ |
4,114 |
|
| Property leases - variable |
|
Property operating expenses |
|
|
|
246 |
|
|
66 |
|
|
65 |
|
| Finance lease cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of property right-of-use assets |
|
Property operating expenses |
|
|
|
74 |
|
|
76 |
|
|
31 |
|
| Interest on lease liabilities |
|
Interest expense |
|
|
|
37 |
|
|
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 information |
|
|
2024 |
|
2023 |
|
2022 |
| 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 Leases |
|
Finance Leases |
| 2025 |
|
$ |
7,910 |
|
|
$ |
63 |
|
| 2026 |
|
8,192 |
|
|
65 |
|
| 2027 |
|
8,392 |
|
|
67 |
|
| 2028 |
|
2,812 |
|
|
69 |
|
| 2029 |
|
2,068 |
|
|
71 |
|
| Thereafter |
|
152,110 |
|
|
226 |
|
| Total lease payments |
|
181,484 |
|
|
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 Leases |
|
Finance Leases |
| 2025 |
|
$ |
7,910 |
|
|
$ |
63 |
|
| 2026 |
|
8,192 |
|
|
65 |
|
| 2027 |
|
8,392 |
|
|
67 |
|
| 2028 |
|
2,812 |
|
|
69 |
|
| 2029 |
|
2,068 |
|
|
71 |
|
| Thereafter |
|
152,110 |
|
|
226 |
|
| Total lease payments |
|
181,484 |
|
|
561 |
|
| Less: Amount representing interest |
|
(132,244) |
|
|
(170) |
|
| Lease liability |
|
$ |
49,240 |
|
|
$ |
391 |
|
|