XML 64 R46.htm IDEA: XBRL DOCUMENT v3.19.2
Leases (Tables)
6 Months Ended
Jun. 30, 2019
Leases [Abstract]  
Lessor, Operating Lease, Payments to be Received, Maturity As of June 30, 2019, under ASC 842, future undiscounted cash flows under non-cancelable operating leases were as follows:
(Amounts in thousands)
As of June 30, 2019
For the remainder of 2019
$
664,483

For the year ended December 31,
 
2020
1,278,724

2021
1,250,716

2022
1,182,435

2023
1,056,135

2024
876,527

Thereafter
4,239,951

As of December 31, 2018, under ASC 840, future undiscounted cash flows under non-cancelable operating leases were as follows:
(Amounts in thousands)
As of December 31, 2018
For the year ended December 31,
 
2019
$
1,547,162

2020
1,510,097

2021
1,465,024

2022
1,407,615

2023
1,269,141

Thereafter
5,832,467


Components of Fixed and Variable Lease Revenues
The components of lease revenues for the three and six months ended June 30, 2019 were as follows:
(Amounts in thousands)
For the Three Months Ended June 30, 2019
 
For the Six Months Ended June 30, 2019
  Fixed lease revenues
$
377,524

 
$
807,611

  Variable lease revenues
31,708

 
88,927

Lease revenues
$
409,232

 
$
896,538


Schedule of Amounts Included in Measurement of Lease Liability
The following table sets forth information related to the measurement of our lease liabilities as of June 30, 2019:
(Amounts in thousands)
As of June 30, 2019
Weighted average remaining lease term (in years)
41.33

Weighted average discount rate
4.89
%
Cash paid for operating leases
$
13,158


Schedule of Rent Expense The following table sets forth the details of rent expense for the three and six months ended June 30, 2019:
(Amounts in thousands)
For the Three Months Ended June 30, 2019
 
For the Six Months Ended June 30, 2019
Fixed rent expense
$
8,689

 
$
19,315

Variable rent expense
534

 
1,154

Rent expense
$
9,223

 
$
20,469


Lessee, Operating Lease, Liability, Maturity Future undiscounted cash flows for the lease, including fixed payments in lieu of real estate taxes, as of June 30, 2019 were as follows:
(Amounts in thousands)
As of June 30, 2019
For the remainder of 2019
$
3,411

For the year ended December 31,
 
2020
10,402

2021
7,229

2022
7,444

2023
7,809

2024
8,330

Thereafter
519,048


As of June 30, 2019, future lease payments under operating ground leases were as follows:
(Amounts in thousands)
As of June 30, 2019
For the remainder of 2019
$
13,369

For the year ended December 31,
 
2020
28,352

2021
28,745

2022
29,646

2023
30,061

2024
30,495

Thereafter
1,037,252

Total undiscounted cash flows
1,197,920

Present value discount
(714,909
)
Lease liabilities
$
483,011


Schedule of Future Minimum Rental Payments for Operating Leases
As of December 31, 2018, under ASC 840, future lease payments under operating ground leases were as follows:
(Amounts in thousands)
As of December 31, 2018
For the year ended December 31,
 
2019
$
46,147

2020
45,258

2021
42,600

2022
43,840

2023
44,747

Thereafter
1,612,627