XML 48 R32.htm IDEA: XBRL DOCUMENT v3.19.1
Leases (Tables) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Lessor, Lease, Description [Line Items]    
Lessor, Operating Lease, Description
Operating lease expense under the Company's ground and office leases was as follows, including straight lined rent expense and variable lease expenses such as CPI increases, performance based rent and reimbursements of landlord costs:
 
 
Three months ended March 31,
 
 
2019
Operating lease expense
 
 
Ground leases
$
3,673

Office leases
 
1,042

Total fixed operating lease expense
$
4,715

Variable lease expense
 
 
Ground leases
$
428

Office leases
 
143

Total variable lease expense
$
571

Total Lease Expense
$
5,286

Cash paid for amounts included in the measurement of operating lease liabilities
 
 
Operating cash flows from operating leases
$
3,692

 
Operating Lease, Lease Income [Table Text Block]
The following table provides a disaggregation of lease income recognized during the three months ended March 31, 2019, under ASC Topic 842, Leases, as either fixed or variable lease income based on the criteria specified in ASC 842:
 
 
Three months ended March 31,
 
 
2019
Operating lease income
 
 
Fixed and in-substance fixed lease income
$
201,878

Variable lease income
 
62,835

Other lease related income, net
 
 
Above/below market rent amortization
 
13,454

Uncollectible amounts in lease income
 
(864
)
Total lease income
$
277,303

 
Lessor, Operating Lease, Payments to be Received, Maturity [Table Text Block]
Future minimum rents under non-cancelable operating leases as of March 31, 2019 and December 31, 2018, excluding variable lease payments, are as follows:
 
 
Future Minimum Rents as of
(in thousands)
Year Ending December 31,
 
March 31, 2019
 
December 31, 2018
2019
$
578,963

(1 
) 
761,151

2020
 
713,553

 
693,848

2021
 
629,638

 
608,587

2022
 
537,753

 
516,369

2023
 
437,109

 
414,424

Thereafter
 
1,778,839

 
1,691,203

Total
$
4,675,855

 
4,685,582

(1)  The future minimum rental income for 2019 as of March 31, 2019 includes amounts due between April 1, 2019 and December 31, 2019.
 
Operating Lease, Expense $ 5,286 $ 4,200
Lessee, Operating Lease, Liability, Maturity [Table Text Block]
The following table summarizes the undiscounted future cash flows by year attributable to the operating lease liabilities under ground and office leases as of March 31, 2019, and provides a reconciliation to the Lease liability included in the accompanying Consolidated Balance Sheets:
 
 
Lease liabilities
(in thousands)
Year Ending
December 31,
 
Ground Leases
Office Leases
Total
   2019 (1)
$
8,004

3,807

11,811

2020
 
10,706

4,976

15,682

2021
 
10,674

3,863

14,537

2022
 
10,698

2,893

13,591

2023
 
10,914

2,188

13,102

Thereafter
 
598,327

5,955

604,282

Total undiscounted lease liabilities
$
649,323

23,682

673,005

Present value discount
 
(445,324
)
(2,559
)
(447,883
)
Lease liabilities
 
203,999

21,123

225,122

Weighted average discount rate
 
5.2
%
4.0
%
 
Weighted average remaining term
 
49.9 years

5.9 years

 
 
 
 
 
 
(1)  The undiscounted lease liability maturities shown for 2019 are as of March 31, 2019, and includes amounts due between April 1, 2019 and December 31, 2019.
 
Schedule of Future Minimum Rental Payments for Operating Leases [Table Text Block]
The following table summarizes the future obligations under non-cancelable operating leases, excluding unexercised renewal options, as of December 31, 2018:
 
 
Future Lease Obligations
(in thousands)
Year Ending December 31,
 
Ground Leases
Office Leases
Total Future Lease Obligations
2019
$
10,672

4,405

15,077

2020
 
10,439

4,294

14,733

2021
 
10,344

3,549

13,893

2022
 
10,258

2,893

13,151

2023
 
10,369

2,189

12,558

Thereafter
 
461,762

5,944

467,706

Total
$
513,844

23,274

537,118