XML 77 R37.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
12 Months Ended
Dec. 31, 2019
Basis of Presentation and Significant Accounting Policies [Abstract]  
Schedule of Net Accounts Receivable

​

​

​

​

​

​

​

​

​

​

    

December 31, 

​

​

    

2019

    

2018

    

​

​

(in thousands)

​

Contractual receivables

​

$

27,122

​

$

34,901

​

Allowance

​

 

—

​

 

(1,075)

​

Contractual receivables – net

​

$

27,122

​

$

33,826

​

​

​

​

​

​

​

​

​

Effective yield interest receivables

​

$

12,914

​

$

12,741

​

Straight-line rent receivables

​

 

275,549

​

 

251,166

​

Lease inducements

​

 

92,628

​

 

49,644

​

Other receivables and lease inducements

​

$

381,091

​

$

313,551

​

Schedule of lease balance sheet information

​

​

​

​

​

​

​

​

​

​

​

December 31, 2019

​

​

(in thousands)

​

​

​

​

Other assets - right of use assets

​

$

17,533

​

​

​

​

Accrued expenses and other liabilities – lease liabilities

​

$

18,033

Schedule of operating lease cost

​

​

​

​

​

​

​

​

Year Ended December 31, 2019

​

​

​

(in thousands)

Operating lease cost

​

​

​

​

Lease expense

​

$

2,110

​

Variable lease expense

​

​

129

​

Total lease expense

​

$

2,239

​

​

​

​

​

​

Rental income – ground lease income

​

$

842

​

​

​

​

​

​

Cash paid for amounts included in the measurement of lease liabilities

​

$

1,949

​

Weighted average remaining lease term (in years)

​

​

28

​

Weighted average discount rate

​

​

5.25%

​

Schedule of maturities operating lease liabilities

​

​

​

​

​

​

​

​

​

​

​

​

​

Future Rental Payments

​

Accretion of Lease Liability

​

Total

2020

​

$

1,847

​

$

(929)

​

$

918

2021

​

​

1,878

​

​

(879)

​

​

999

2022

​

​

1,922

​

​

(824)

​

​

1,098

2023

​

​

1,967

​

​

(764)

​

​

1,203

2024

​

​

2,012

​

​

(699)

​

​

1,313

Thereafter

​

​

34,002

​

​

(21,500)

​

​

12,502

Total

​

$

43,628

​

$

(25,595)

​

$

18,033

Schedule of lessor income and expenses

​

​

​

​

​

​

​

​

Year Ended December 31, 2019

​

​

​

(in thousands)

​

Interest income – direct financing leases

​

$

1,036

​

​

​

​

​

​

Rental income – operating leases

​

​

792,010

​

Variable lease income – operating leases

​

​

12,066

​

Total lease income

​

$

804,076

​

​

​

​

​

​

Real estate tax expense

​

$

14,933

​

General and administrative – ground lease expense

​

​

1,208

​

Total

​

$

16,141

​

Schedule of estimated contractual rent receivables under operating leases

The following amounts reflect the estimated contractual rents due to us for the remainder of the initial terms of our operating leases as of December 31, 2019:

​

​

​

​

​

​

(in thousands)

2020

​

$

864,027

2021

​

​

884,432

2022

​

​

866,163

2023

​

​

860,369

2024

​

​

866,551

Thereafter

​

​

4,944,117

Total

​

$

9,285,659