XML 43 R33.htm IDEA: XBRL DOCUMENT v3.19.2
Leases (Tables)
6 Months Ended
Jun. 30, 2019
Components of lease income
(in thousands)
 
 
For the Three
Months Ended
June 30, 2019
   
For the Six
Months Ended
June 30, 2019
 
Interest income on lease financing 
(1)
  $
9,881
    $
17,208
 
(1) Included in Interest Income – Mortgage and other loans and leases in the Consolidated Statements of Income and Comprehensive Income.
Components of net investment in direct financing leases
At June 30, 2019, the carrying value of net investment in leases was $1.1 billion. The components of net investment in direct financing leases, including the carrying amount of the lease receivables, as well as the unguaranteed residual asset were as follows:
(in thousands)
 
June 30, 2019
 
Net investment in the lease-lease payments receivable
  $
1,025,333
 
Net investment in the lease-unguaranteed residual assets
   
65,573
 
         
Total lease payments
  $
1,090,906
 
         
Remaining maturity analysis of the undiscounted lease receivables
The following table presents the remaining maturity analysis of the undiscounted lease receivables as of June 30, 2019, as well as the reconciliation to the total amount of receivables recognized in the Consolidated Statements of Condition:
(in thousands)
 
June 30, 2019
 
2019
  $
1,082
 
2020
   
78,245
 
2021
   
209,674
 
2022
   
172,912
 
2023
   
70,951
 
Thereafter
   
558,042
 
         
Total lease payments
   
1,090,906
 
Plus: deferred origination costs
   
16,789
 
Less: unearned income
   
(81,559
)
         
Total lease finance receivables, net
  $
1,026,136
 
         
Lease Expense
(in
 thousands)
 
For the Three
Months Ended
June 30, 2019
 
 
For the Six
Months Ended
June 30, 2019
 
Components of Lease Expense:
 
 
 
 
 
 
 
Operating lease cost
 
$
7,210
 
 
$
14,558
 
Sublease income
 
 
 (43
)
 
 
(65
)
 
 
 
 
 
 
     
Total lease cost
 
$
7,167
 
 
$
14,493
 
 
 
 
 
 
 
 
 
 
Supplemental Cash Flow Information Related to the Leases
 
 
Supplemental cash flow information related to the leases for the following period:
(in
 thousands)
 
For the Three
Months Ended
June 30, 2019
 
 
For the Six 
Months Ended
June 30, 2019
 
Cash paid for amounts included in the measurement of lease 
liabilities:
 
 
 
 
 
 
 
Operating cash flows from operating leases
 
$
 7,210
 
 
$
14,558
 
 
 
 
 
 
 
 
 
 
Supplemental Balance Sheet Information Related to Leases
 
Supplemental balance sheet information related to the leases for the following period:
(in
  thousands,
 except
 lease
 term
 and
 discount
 rate)
 
June 30, 2019
 
Operating Leases:
   
 
Operating lease
right-of-use
assets
 
$
308,412
 
Operating lease liabilities
   
308,073
 
Weighted average remaining lease term
   
17 years
 
Weighted average discount rate
   
3.25
%
Maturities of Lease Liabilities
Maturities of lease liabilities:
Maturities of lease liabilities:
 
 
 
(in thousands)
 
June 30, 2019
 
2019
  $
14,442
 
2020
   
28,319
 
2021
   
27,677
 
2022
   
26,971
 
2023
   
26,541
 
Thereafter
   
291,362
 
         
Total lease payments
   
415,312
 
Less: imputed interest
   
(107,239
)
         
Total present value of lease liabilities
  $
308,073
 
         
Projected Minimum Annual Rental Commitments The remaining projected minimum annual rental commitments under these agreements, exclusive of taxes and other charges, are summarized as follows:
(in thousands)
 
2019
  $
30,322
 
2020
   
23,399
 
2021
   
19,736
 
2022
   
16,552
 
2023 and thereafter
   
55,525
 
         
Total minimum future rentals
  $
145,534