XML 24 R39.htm IDEA: XBRL DOCUMENT v3.19.3
Leases (Tables)
9 Months Ended
Sep. 30, 2019
Leases [Abstract]  
Lease cost
The following tables provide information related to our lease costs for the three and nine months ended September 30, 2019 (dollars in thousands):

 
 
Three Months Ended
September 30, 2019
 
 
Purchased Power Lease Contracts
 
Land, Property & Equipment Leases
 
Total
Operating lease cost
 
$
21,095

 
$
4,581

 
$
25,676

Variable lease cost
 
36,917

 
183

 
37,100

Short-term lease cost
 

 
812

 
812

Total lease cost
 
$
58,012

 
$
5,576

 
$
63,588




 
 
Nine Months Ended
September 30, 2019
 
 
Purchased Power Lease Contracts
 
Land, Property & Equipment Leases
 
Total
Operating lease cost
 
$
35,159

 
$
13,343

 
$
48,502

Variable lease cost
 
95,736

 
543

 
96,279

Short-term lease cost
 

 
3,477

 
3,477

Total lease cost
 
$
130,895

 
$
17,363

 
$
148,258



The following tables provide other additional information related to operating lease liabilities:
 
September 30, 2019
Weighted average remaining lease term
12 years

Weighted average discount rate (a)
3.73
%


(a) Most of our lease agreements do not contain an implicit rate that is readily determinable. For these agreements we use our incremental borrowing rate to measure the present value of lease liabilities.  We determine our incremental borrowing rate at lease commencement based on the rate of interest that we would have to pay to borrow, on a collateralized basis over a similar term, an amount equal to the lease payments in a similar economic environment. We use the implicit rate when it is readily determinable.

 
Nine Months Ended
September 30, 2019
Cash paid for amounts included in the measurement of lease liabilities - operating cash flows (dollars in thousands):
$
51,980


Schedule of future minimum payments
The following table provides information related to the maturity of our operating lease liabilities at September 30, 2019 (dollars in thousands):
 
 
September 30, 2019
Year
 
Purchased Power Lease Contracts
 
Land, Property & Equipment Leases
 
Total
2019 (remaining three months of 2019)
 
$
13,625

 
$
3,352

 
$
16,977

2020
 

 
14,083

 
14,083

2021
 

 
11,244

 
11,244

2022
 

 
7,727

 
7,727

2023
 

 
6,101

 
6,101

2024
 

 
3,915

 
3,915

Thereafter
 

 
38,697

 
38,697

Total lease commitments
 
13,625

 
85,119

 
98,744

Less imputed interest
 
19

 
20,032

 
20,051

Total lease liabilities
 
$
13,606

 
$
65,087

 
$
78,693

 
We recognize lease assets and liabilities upon lease commencement. At September 30, 2019, we have additional lease arrangements that have been executed, but have not yet commenced. These arrangements primarily relate to purchased power lease contracts. These leases have commencement dates beginning in June 2020 with terms ending through October 2027. We expect the total fixed consideration paid for these arrangements, which includes both lease and nonlease payments, will approximate $705 million over the term of the arrangements.

The following table provides information related to estimated future minimum operating lease payments at December 31, 2018 (dollars in thousands):
 
 
December 31, 2018
Year
 
Purchased Power Lease Contracts
 
Land, Property & Equipment Leases
 
Total
2019
 
$
54,499

 
$
13,747

 
$
68,246

2020
 

 
12,428

 
12,428

2021
 

 
9,478

 
9,478

2022
 

 
6,513

 
6,513

2023
 

 
5,359

 
5,359

Thereafter
 

 
42,236

 
42,236

Total future lease commitments
 
$
54,499

 
$
89,761

 
$
144,260