Leases (Tables)
|
6 Months Ended |
Jun. 30, 2025 |
|---|
| 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 Three Months Ended June 30, |
|
For the Six Months Ended June 30, |
| Lease revenue |
2025 |
|
2024 |
|
2025 |
|
2024 |
| Fixed |
$ |
136,334 |
|
|
$ |
127,363 |
|
|
$ |
268,025 |
|
|
$ |
253,561 |
|
| Variable |
39,264 |
|
|
38,256 |
|
|
82,881 |
|
|
77,491 |
|
|
$ |
175,598 |
|
|
$ |
165,619 |
|
|
$ |
350,906 |
|
|
$ |
331,052 |
|
|
| Schedule of Property Right-of-use Assets and Lease Liabilities |
Our property right-of-use assets and property lease liabilities on our consolidated balance sheets consisted of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Leases |
|
Balance Sheet Location |
|
June 30,
2025 |
|
December 31,
2024 |
| Right-of-use assets |
|
|
|
|
|
|
| Operating leases - Property |
|
Property - operating lease right-of-use assets |
|
$ |
53,271 |
|
|
$ |
55,760 |
|
| Finance leases - Property |
|
Prepaid expenses and other assets, net |
|
2,454 |
|
|
2,491 |
|
| Total right-of-use assets |
|
|
|
$ |
55,725 |
|
|
$ |
58,251 |
|
| Lease liabilities |
|
|
|
|
|
|
| Operating leases - Property |
|
Property - operating lease liabilities |
|
$ |
47,372 |
|
|
$ |
49,240 |
|
| Finance leases - Property |
|
Other liabilities |
|
377 |
|
|
391 |
|
| Total lease liabilities |
|
|
|
$ |
47,749 |
|
|
$ |
49,631 |
|
|
| Schedule of Property Lease Costs 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 Three Months Ended June 30, |
|
For the Six Months Ended June 30, |
| Lease cost |
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
| Operating lease cost |
|
|
|
|
|
|
|
|
|
|
| Property leases - fixed |
|
Property operating expenses |
|
$ |
2,271 |
|
|
$ |
1,899 |
|
|
$ |
4,537 |
|
|
$ |
3,758 |
|
| Property leases - variable |
|
Property operating expenses |
|
27 |
|
|
143 |
|
|
54 |
|
|
177 |
|
| Finance lease cost |
|
|
|
|
|
|
|
|
|
|
| Amortization of property right-of-use assets |
|
Property operating expenses |
|
18 |
|
|
18 |
|
|
37 |
|
|
37 |
|
| Interest on lease liabilities |
|
Interest expense |
|
9 |
|
|
10 |
|
|
18 |
|
|
19 |
|
|
|
|
|
$ |
2,325 |
|
|
$ |
2,070 |
|
|
$ |
4,646 |
|
|
$ |
3,991 |
|
The table below presents the effect of property lease payments on our consolidated statements of cash flows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended June 30, |
| Supplemental cash flow information |
|
|
2025 |
|
2024 |
| Cash paid for amounts included in the measurement of lease liabilities: |
|
|
|
|
|
| Operating cash flows for operating leases |
|
|
$ |
3,917 |
|
|
$ |
3,476 |
|
| Operating cash flows for finance leases |
|
|
$ |
18 |
|
|
$ |
19 |
|
| Financing cash flows for finance leases |
|
|
$ |
14 |
|
|
$ |
12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Schedule of Payments Due on Property Operating Leases |
Payments on property leases were due as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2025 |
|
|
|
|
|
|
| Year Ending December 31, |
|
Operating Leases |
|
Finance Leases |
|
|
|
|
|
|
|
|
2025 (1) |
|
$ |
4,021 |
|
|
$ |
31 |
|
|
|
|
|
|
|
|
|
| 2026 |
|
8,217 |
|
|
65 |
|
|
|
|
|
|
|
|
|
| 2027 |
|
8,418 |
|
|
67 |
|
|
|
|
|
|
|
|
|
| 2028 |
|
2,838 |
|
|
69 |
|
|
|
|
|
|
|
|
|
| 2029 |
|
2,094 |
|
|
71 |
|
|
|
|
|
|
|
|
|
| Thereafter |
|
154,000 |
|
|
226 |
|
|
|
|
|
|
|
|
|
| Total lease payments |
|
179,588 |
|
|
529 |
|
|
|
|
|
|
|
|
|
| Less: Amount representing interest |
|
(132,216) |
|
|
(152) |
|
|
|
|
|
|
|
|
|
| Lease liability |
|
$ |
47,372 |
|
|
$ |
377 |
|
|
|
|
|
|
|
|
|
(1)Represents the six months ending December 31, 2025.
|
| Schedule of Payments Due on Property Finance Leases |
Payments on property leases were due as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2025 |
|
|
|
|
|
|
| Year Ending December 31, |
|
Operating Leases |
|
Finance Leases |
|
|
|
|
|
|
|
|
2025 (1) |
|
$ |
4,021 |
|
|
$ |
31 |
|
|
|
|
|
|
|
|
|
| 2026 |
|
8,217 |
|
|
65 |
|
|
|
|
|
|
|
|
|
| 2027 |
|
8,418 |
|
|
67 |
|
|
|
|
|
|
|
|
|
| 2028 |
|
2,838 |
|
|
69 |
|
|
|
|
|
|
|
|
|
| 2029 |
|
2,094 |
|
|
71 |
|
|
|
|
|
|
|
|
|
| Thereafter |
|
154,000 |
|
|
226 |
|
|
|
|
|
|
|
|
|
| Total lease payments |
|
179,588 |
|
|
529 |
|
|
|
|
|
|
|
|
|
| Less: Amount representing interest |
|
(132,216) |
|
|
(152) |
|
|
|
|
|
|
|
|
|
| Lease liability |
|
$ |
47,372 |
|
|
$ |
377 |
|
|
|
|
|
|
|
|
|
(1)Represents the six months ending December 31, 2025.
|