| Schedule of Segment Reporting Information, by Segment |
The following table provides the components of Property NOI related to our single reportable segment for the years ended December 31, 2025, 2024 and 2023: | | | | | | | | | | | | | | | | | | | | | Year Ended December 31, | | (Amounts in thousands) | | 2025 | | 2024 | | 2023 | | REVENUE | | | | | | | | Property rentals | | $ | 322,454 | | | $ | 312,674 | | | $ | 291,717 | | | Tenant expense reimbursements | | 131,329 | | | 119,141 | | | 104,756 | | | Total property revenues | | 453,783 | | | 431,815 | | | 396,473 | | | EXPENSES | | | | | | | | Real estate taxes | | 68,301 | | | 70,521 | | | 66,756 | | | Property operating | | 88,893 | | | 79,159 | | | 68,997 | | | Lease expense | | 8,244 | | | 9,559 | | | 11,110 | | | Total property operating expenses | | 165,438 | | | 159,239 | | | 146,863 | | | Property net operating income | | $ | 288,345 | | | $ | 272,576 | | | $ | 249,610 | | | Reconciliation of Property NOI to income before income taxes | | | | | | | | Depreciation and amortization | | (139,166) | | | (150,389) | | | (108,979) | | | Interest and debt expense | | (78,232) | | | (81,587) | | | (74,945) | | | General and administrative expense | | (39,975) | | | (37,474) | | | (37,070) | | | | | | | | | | (Loss) gain on extinguishment of debt | | (534) | | | 21,423 | | | 41,144 | | | Real estate impairment loss | | — | | | — | | | (34,055) | | | Interest income | | 1,791 | | | 2,192 | | | 2,608 | | | Straight-line rents, amortization of above and below-market leases, and other | | 17,129 | | | 11,999 | | | 11,610 | | | Gain on sale of real estate | | 49,695 | | | 38,818 | | | 217,708 | | Other income and expenses(1) | | 1,058 | | | 270 | | | 10,045 | | | Income before income taxes | | $ | 100,111 | | | $ | 77,828 | | | $ | 277,676 | |
(1) Includes intercompany eliminations, lease termination income and other income and expenses related to our corporate activities, including the captive insurance program.
|