XML 38 R27.htm IDEA: XBRL DOCUMENT v3.20.2
Leases (Tables)
6 Months Ended
Jun. 30, 2020
Leases [Abstract]  
Schedule of Company's Lease Income
The following table summarizes the Company’s lease income (dollars in thousands):
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2020
 
2019
 
2020
 
2019
Fixed income from operating leases
$
253,911

 
$
237,607

 
$
507,770

 
$
474,830

Variable income from operating leases
58,452

 
63,590

 
119,281

 
120,589

Interest income from direct financing leases
2,150

 
10,190

 
5,419

 
23,714


Schedule of Components of Net Investment in DFLs
Net investment in DFLs consists of the following (dollars in thousands):
 
June 30,
2020
 
December 31,
2019
Present value of minimum lease payments receivable
$
14,105

 
$
19,138

Present value of estimated residual value
44,706

 
84,604

Less deferred selling profits
(14,105
)
 
(19,138
)
Net investment in direct financing leases
$
44,706

 
$
84,604

Properties subject to direct financing leases
1

 
2


Summary of the Company's Internal Ratings for DFLs
The following table summarizes the Company’s internal ratings for DFLs at June 30, 2020 (dollars in thousands):
 
 
Carrying
Amount
 
Percentage of
DFL Portfolio
 
Internal Ratings
Segment
 
 
 
Performing DFLs
 
Watch List DFLs
 
Workout DFLs
Other non-reportable segments
 
$
44,706

 
100
 
$
44,706

 

 

 
 
$
44,706

 
100
 
$
44,706

 
$

 
$


The following table summarizes, by year of origination, the Company’s internal ratings for loans receivables, net of reserves for loan losses, as of June 30, 2020 (dollars in thousands):
Investment Type
 
Year of Origination
 
Total
 
2020
 
2019
 
2018
 
2017
 
2016
 
Secured mortgage loans
 
 
 
 
 
 
 
 
 
 
 
 
Risk rating:
 
 
 
 
 
 
 
 
 
 
 
 
Performing loans
 
$
36,037

 
$
53,826

 
$

 
$
112,248

 
$

 
$
202,111

Watch list loans
 

 

 

 

 

 

Workout loans
 

 

 

 

 

 

Total secured mortgage loans
 
$
36,037

 
$
53,826

 
$

 
$
112,248

 
$

 
$
202,111

Mezzanine and other
 
 
 
 
 
 
 
 
 
 
 
 
Risk rating:
 
 
 
 
 
 
 
 
 
 
 
 
Performing loans
 
$
17,860

 
$
19,684

 
$

 
$
7,898

 
$
6,221

 
$
51,663

Watch list loans
 

 

 

 

 

 

Workout loans
 

 

 

 

 

 

Total mezzanine and other
 
$
17,860

 
$
19,684

 
$

 
$
7,898

 
$
6,221

 
$
51,663


Schedule of Other Lease Information
The following table provides supplemental cash flow information regarding the Company’s leases for which it is the lessee, such as ground leases (dollars in thousands):
 
 
Six Months Ended
June 30,
Supplemental Cash Flow Information:
 
2020
 
2019
Right-of-use asset obtained in exchange for new lease liability:
 
 
 
 
Operating leases
 
$
23,962

 
$
4,084