XML 62 R35.htm IDEA: XBRL DOCUMENT v3.20.1
Leases (Tables)
3 Months Ended
Mar. 31, 2020
Leases [Abstract]  
Schedule of Assets and Liabilities in Connection With Acquisitions of Leasehold Interests

 

 

 

 

 

The Company recorded the following assets and liabilities in connection with acquisitions of leasehold interests:

 

 

 

Three Months Ended March 31,

2020

 

 

Year Ended December 31,

2019

 

 

 

 

 

 

 

 

 

 

Amounts recorded upon acquisition of leasehold interests:

 

 

 

 

 

 

 

 

Right of use asset - operating lease

 

$

 

 

$

50,147

 

Right of use asset - finance lease

 

 

 

 

 

19,422

 

Leasehold improvements

 

 

 

 

 

13,354

 

Lease intangibles (Note 6)

 

 

 

 

 

1,760

 

Lease liability - operating lease

 

 

 

 

 

(45,293

)

Acquisition-related intangible liabilities (Note 6)

 

 

 

 

 

(359

)

Cash paid upon acquisition of leasehold interests

 

$

 

 

$

39,031

 

 

 

 

 

 

 

 

 

 

 

Schedule of Lease Cost

 

 

Three Months Ended March 31,

 

 

 

2020

 

 

2019

 

Lease Cost

 

 

 

 

 

 

 

 

Finance lease cost:

 

 

 

 

 

 

 

 

   Amortization of right-of-use assets

 

$

657

 

 

$

496

 

   Interest on lease liabilities

 

 

850

 

 

 

843

 

   Subtotal

 

 

1,507

 

 

 

1,339

 

Operating lease cost

 

 

1,394

 

 

 

536

 

Short-term lease cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable lease cost

 

 

16

 

 

 

32

 

Less: sublease income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total lease cost

 

$

2,917

 

 

$

1,907

 

 

 

 

 

 

 

 

 

 

Other Information

 

 

 

 

 

 

 

 

Weighted-average remaining lease term - finance leases (years)

 

 

42.3

 

 

 

47.4

 

Weighted-average remaining lease term - operating leases (years)

 

 

34.1

 

 

 

8.4

 

Weighted-average discount rate - finance leases

 

 

4.4

%

 

 

4.4

%

Weighted-average discount rate - operating leases

 

 

5.8

%

 

 

5.0

%

 

 

 

 

 

 

 

 

 

 

Schedule of Future Minimum Rental Revenues and Payments for Operating and Capital Leases

The scheduled future minimum (i) rental revenues from rental properties under the terms of non-cancelable tenant leases greater than one year (assuming no new or renegotiated leases or option extensions for such premises) and (ii) rental payments under the terms of all non-cancelable operating and finance leases in which the Company is the lessee, principally for office space, land and equipment, as of March 31, 2020, are summarized as follows (in thousands):

 

Year Ending December 31,

 

Minimum Rental

Revenues (a)

 

 

Minimum Rental

Payments (b)

 

2020 (Remainder)

 

$

151,850

 

 

$

5,251

 

2021

 

 

201,955

 

 

 

6,823

 

2022

 

 

182,397

 

 

 

6,832

 

2023

 

 

161,665

 

 

 

6,825

 

2024

 

 

139,995

 

 

 

7,008

 

Thereafter

 

 

575,373

 

 

 

312,421

 

Total

 

$

1,413,235

 

 

$

345,160