XML 49 R33.htm IDEA: XBRL DOCUMENT v3.19.3
Leases (Tables)
9 Months Ended
Sep. 30, 2019
Leases  
Summary of lease cost

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

Nine Months Ended

​

​

September 30, 2019

    

September 30, 2019

Operating lease cost

​

$

30,469

​

$

91,287

Short-term lease cost

​

​

851

​

​

2,437

Variable lease cost

​

​

550

​

​

1,652

Sublease income

​

​

(480)

​

​

(996)

Net lease costs

​

$

31,390

​

$

94,380

Schedule of cash flow supplemental information

​

​

​

​

​

​

​

Nine Months Ended

​

​

September 30, 2019

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

​

​

​

Operating cash flows for operating leases

​

$

90,835

​

​

​

​

ROU assets obtained in exchange for lease liabilities:

​

​

​

Operating leases

​

$

86,349

Schedule of future lease obligations

​

​

​

​

​

​

    

Operating

​

    

Leases

2019

    

$

31,119

2020

​

​

123,467

2021

​

​

122,212

2022

​

​

117,288

2023

​

​

113,744

Thereafter

​

​

958,629

Total lease payments

​

​

1,466,459

Less: Imputed interest

​

​

(557,300)

Total lease obligations

​

​

909,159

Less: Current portion

​

​

(58,211)

Noncurrent lease obligations

​

$

850,948

Schedule of right to use assets

​

​

​

​

​

​

​

December 31, 

​

    

2018

Right to use assets

​

$

5,400

Accumulated depreciation

​

​

(540)

​

​

$

4,860

​

​

​

​

Schedule of future changes in the right to use liabilities

The following is a schedule by year of the future changes in the right to use liabilities as of December 31, 2018 (in thousands):

​

​

​

​

2019

    

$

486

2020

​

​

486

2021

​

​

486

2022

​

​

486

2023

​

​

486

Thereafter

​

​

7,889

Total minimum lease payments

​

​

10,319

Amounts representing interest

​

​

(5,172)

Present value of net minimum right to use liability payments

​

$

5,147

Schedule of Future minimum annual fixed rentals under operating leases

Future minimum annual fixed rentals under operating leases having an original term of more than one year as of December 31, 2018, were as follows (in thousands):

​

​

​

​

​

​

​

​

​

​

​

    

Third Party

    

Related Party

    

Total

2019

    

$

116,131

    

$

2,248

    

$

118,379

2020

​

​

111,008

​

​

2,248

​

​

113,256

2021

​

​

106,740

​

​

2,248

​

​

108,988

2022

​

​

102,496

​

​

2,145

​

​

104,641

2023

​

​

99,594

​

​

1,930

​

​

101,524

Thereafter

​

​

811,228

​

​

18,951

​

​

830,179

Total

​

$

1,347,197

​

$

29,770

​

$

1,376,967

​

​

​

​

​

​

​

​

​

​