XML 115 R41.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Leases (Tables)
12 Months Ended
Dec. 31, 2019
Leases [Abstract]  
Lease cost
The following table provides information related to our lease costs (dollars in thousands):

 
 
Year Ended
December 31, 2019
 
 
Purchased Power Lease Contracts
 
Land, Property & Equipment Leases
 
Total
Operating lease cost
 
$
42,190

 
$
18,038

 
$
60,228

Variable lease cost
 
113,233

 
782

 
114,015

Short-term lease cost
 

 
4,385

 
4,385

Total lease cost
 
$
155,423

 
$
23,205

 
$
178,628


The following tables provide other additional information related to operating lease liabilities:
 
December 31, 2019
Weighted average remaining lease term
13 years

Weighted average discount rate (a)
3.71
%

(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.

 
Year Ended December 31, 2019
Cash paid for amounts included in the measurement of lease liabilities - operating cash flows (dollars in thousands):
$
69,075


Schedule of future minimum payments
The following table provides information related to estimated future minimum operating lease payments (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



Maturity of our operating lease liabilities

The following table provides information related to the maturity of our operating lease liabilities (dollars in thousands):
 
 
December 31, 2019
Year
 
Purchased Power Lease Contracts (a)
 
Land, Property & Equipment Leases
 
Total
2020
 
$

 
$
14,698

 
$
14,698

2021
 

 
11,963

 
11,963

2022
 

 
8,331

 
8,331

2023
 

 
6,326

 
6,326

2024
 

 
4,141

 
4,141

Thereafter
 

 
38,697

 
38,697

Total lease commitments
 

 
84,156

 
84,156

Less imputed interest
 

 
19,571

 
19,571

Total lease liabilities
 
$

 
$
64,585

 
$
64,585

    
(a) As of December 31, 2019, we had no operating lease liabilities relating to purchased power lease contracts. See discussion below regarding executed contracts with commencement dates beginning in June 2020.