XML 62 R44.htm IDEA: XBRL DOCUMENT v3.20.4
Leases (Tables)
 12 Months Ended
Dec. 31, 2020
Leases [Abstract]  
Summary of Lease Assets and Liabilities
The following table summarizes the balance sheet classification of the Company's lease assets and liabilities (in thousands):
Years Ended December 31,
Balance Sheet Classification20202019
Assets
Operating leasesOperating lease assets $398,594 $452,919 
Finance leasesProperty and equipment, net$73,201 $23,061 
Current liabilities
Operating leasesOther accrued liabilities$13,627 $18,893 
Finance leasesOther accrued liabilities$13,879 $164 
Non-current liabilities
Operating leasesLong-term operating lease liabilities$123,124 $159,182 
Finance leasesOther long-term liabilities$54,379 $17,759 
Schedule of Lease Cost and Other Information
The following tables disclose the components of the Company's lease cost, supplemental cash flow disclosures, and other information regarding the Company's lease arrangements (dollars in thousands):
Years Ended December 31,
20202019
Lease cost:
Operating lease cost$29,574 $33,126 
Short-term lease cost11,363 24,634 
Amortization of leasehold interests in land 13,885 13,373 
Variable lease cost194 1,487 
Finance lease interest cost1,604 1,058 
Total lease cost$56,620 $73,678 

Years Ended December 31,
20202019
Supplemental cash flow disclosures:
Operating lease liabilities arising from obtaining operating lease assets$11,625 $45,435 
Finance lease liabilities arising from obtaining finance lease assets$56,215 $1,413 
Cash paid for amounts included in the measurement of lease liabilities:
Cash used in operating activities - Operating leases $28,873 $30,409 
Cash used in financing activities - Finance leases$5,916 $73 
Years Ended December 31,
20202019
Other information:
Weighted-average remaining lease term - Operating leases43.9 years35.4 years
Weighted-average remaining lease term - Finance leases13.6 years42.8 years
Weighted-average discount rate - Operating leases6.5 %6.4 %
Weighted-average discount rate - Finance leases4.5 %6.2 %
Schedule of Operating Lease Maturity Analysis
The following table presents an analysis of lease liability maturities as of December 31, 2020 (in thousands):

Years Ending December 31,Operating LeasesFinance Leases
2021$20,772 $15,898 
202216,849 15,898 
202314,998 15,898 
202410,857 9,618 
20259,311 1,203 
Thereafter450,009 65,084 
Total undiscounted cash flows$522,796 $123,599 
Present value
  Short-term lease liabilities$13,627 $13,879 
  Long-term lease liabilities123,124 54,379 
Total lease liabilities$136,751 $68,258 
Interest on lease liabilities$386,045 $55,341 
Schedule of Finance Lease Maturity Analysis
The following table presents an analysis of lease liability maturities as of December 31, 2020 (in thousands):

Years Ending December 31,Operating LeasesFinance Leases
2021$20,772 $15,898 
202216,849 15,898 
202314,998 15,898 
202410,857 9,618 
20259,311 1,203 
Thereafter450,009 65,084 
Total undiscounted cash flows$522,796 $123,599 
Present value
  Short-term lease liabilities$13,627 $13,879 
  Long-term lease liabilities123,124 54,379 
Total lease liabilities$136,751 $68,258 
Interest on lease liabilities$386,045 $55,341 
Schedule of Minimum and Contingent Operating Lease Income
The following table presents the minimum and contingent operating lease income for the periods presented (in thousands):

Years Ended December 31,
202020192018
Minimum rental income (1)
$77,946 $136,612 $126,192 
Contingent rental income56,889 57,807 52,347 
Total rental income$134,835 $194,419 $178,539 
(1) For the year ended December 31, 2020, reflects the impact of rent concessions provided to tenants.
Schedule of Future Minimum Rentals to be Received Under Operating Leases
The following table presents the future minimum rentals to be received under operating leases (in thousands):

Years Ending December 31,Operating Leases
2021$98,604 
202295,642 
202380,334 
202470,900 
202554,300 
Thereafter103,879 
Total future minimum rentals$503,659