XML 40 R29.htm IDEA: XBRL DOCUMENT v3.19.3
Leases (Tables)
9 Months Ended
Sep. 30, 2019
Leases [Abstract]  
Schedule of Leases Recorded on Balance Sheet

Leases recorded on the balance sheet consist of the following (in thousands):

 

Leases

 

Classification on the Balance Sheet

 

September 30, 2019

 

ASSETS

 

 

 

 

 

 

 

Operating lease ROU assets

 

 

 

$

 

245,344

 

Finance lease ROU assets

 

Property and equipment, net(1)

 

$

 

646,353

 

LIABILITIES

 

 

 

 

 

 

 

Current:

 

 

 

 

 

 

 

Operating

 

 

 

$

 

21,963

 

Finance

 

Current portion of long-term debt

 

$

 

133

 

Noncurrent:

 

 

 

 

 

 

 

Operating

 

 

 

$

 

229,297

 

Finance

 

Long-term financing obligation and debt

 

$

 

968,138

 

 

 

 

(1)

Finance lease ROU assets are recorded net of accumulated depreciation of $12.4 million as of September 30, 2019.

Schedule of Other Information Related to Lease Terms and Discount Rates

Other information related to lease terms and discount rates are as follows:

 

  

 

September 30, 2019

 

Weighted Average Remaining Lease Term

 

 

 

 

 

Operating leases

 

 

34.1 years

 

Finance leases

 

 

34.0 years

 

Weighted Average Discount Rate

 

 

 

 

 

Operating leases(1)

 

 

7.2%

 

Finance leases

 

 

10.2%

 

 

 

(1)

Upon adoption of the new lease standard, discount rates used for existing operating leases were established on January 1, 2019.

Components of Lease Expense

The components of lease expense are as follows (in thousands):

 

Three Months Ended

 

Nine Months Ended

 

 

September 30, 2019

 

September 30, 2019

 

Operating lease cost:

 

 

 

 

 

 

 

 

 

 

Operating lease cost

$

 

 

7,674

 

$

 

 

22,729

 

Short-term and variable lease cost

 

 

 

1,573

 

 

 

 

5,211

 

Finance lease cost:

 

 

 

 

 

 

 

 

 

 

Interest expense on lease liabilities

 

 

 

24,696

 

 

 

 

73,931

 

Amortization of ROU assets

 

 

 

2,628

 

 

 

 

7,766

 

Total lease cost

$

 

 

36,571

 

$

 

 

109,637

 

Supplemental Cash Flow Information Related to Leases

Supplemental cash flow information related to leases is as follows (in thousands):

 

Nine Months Ended

 

 

September 30, 2019

 

Cash paid for amounts included in the measurement of lease liabilities:

 

 

 

 

 

Operating cash flows for operating leases

$

 

 

19,382

 

Operating cash flows for finance leases

$

 

 

65,785

 

Summary of Maturities of Lease Liabilities

Maturities of lease liabilities are summarized as follows (in thousands):

 

 

Operating Leases

 

 

Finance Leases

 

Year ending December 31,

 

 

 

 

 

 

 

 

 

 

2019 (excluding the nine months ended September 30, 2019)

 

$

 

8,462

 

 

$

 

22,314

 

2020

 

 

 

19,666

 

 

 

 

89,246

 

2021

 

 

 

20,786

 

 

 

 

90,463

 

2022

 

 

 

19,784

 

 

 

 

91,756

 

2023

 

 

 

19,823

 

 

 

 

92,990

 

Thereafter

 

 

 

821,046

 

 

 

 

3,506,672

 

Total future minimum lease payments

 

 

 

909,567

 

 

 

 

3,893,441

 

Less: amount representing interest

 

 

 

(658,307

)

 

 

 

(3,345,270

)

Present value of future minimum lease payments

 

 

 

251,260

 

 

 

 

548,171

 

Less: current lease obligations

 

 

 

(21,963

)

 

 

 

(133

)

Plus: residual values - GLPI

 

 

 

 

 

 

 

420,100

 

Long-term lease obligations

 

$

 

229,297

 

 

$

 

968,138