XML 29 R33.htm IDEA: XBRL DOCUMENT v3.19.3
Leases (Tables)
9 Months Ended
Sep. 30, 2019
Components of lease income
(in thousands)
 
For the Three
Months Ended
September 30, 2019
 
 
For the Nine
Months Ended
September 30, 2019
 
Interest income on lease financing
(1)
  $
10,149
    $
27,358
 
(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 September 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)
 
September 30, 2019
 
Net investment in the lease- lease payments receivable
  $
1,077,574
 
Net investment in the lease- unguaranteed residual assets
   
68,826
 
         
Total lease payments
  $
1,146,400
 
         
Remaining maturity analysis of the undiscounted lease receivables
The following table presents the remaining maturity analysis of the undiscounted lease receivables as of September 30, 2019, as well as the reconciliation to the total amount of receivables recognized in the Consolidated Statements of Condition:
(in thousands)
 
September 30, 2019
 
2019
  $
660
 
2020
   
55,811
 
2021
   
180,936
 
2022
   
194,564
 
2023
   
75,000
 
Thereafter
   
639,429
 
         
Total lease payments
   
1,146,400
 
Plus: deferred origination costs
   
19,781
 
Less: unearned income
   
(88,329
)
         
Total lease finance receivables, net
  $
1,077,852
 
         
Lease Expense
(in thousands)
 
For the Three
Months Ended
September 30,
2019
 
 
For the Nine
Months Ended
September 30,
2019
 
Components of Lease Expense:
   
     
 
Operating lease cost
  $
7,193
    $
21,751
 
Sublease income
   
(18
)    
(83
)
                 
Total lease cost
  $
7,175
    $
21,668
 
                 
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
September 30,
2019
 
 
For the Nine
Months Ended
September 30,
2019
 
Cash paid for amounts included in the measurement of lease liabilities:
   
     
 
Operating cash flows from operating leases
  $
7,193
    $
21,751
 
                 
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)
 
September 30, 2019
 
Operating Leases:
 
 
 
Operating lease
right-of-use
assets
  $
300,955
 
Operating lease liabilities
   
300,610
 
Weighted average remaining lease term
   
17
 
years
 
Weighted average discount rate
   
3.24
%
Maturities of Lease Liabilities
Maturities of lease liabilities:
Maturities of lease liabilities:
 
 
(in thousands)
 
September 30, 2019
 
2019
  $
7,178
 
2020
   
28,373
 
2021
   
27,723
 
2022
   
26,885
 
2023
   
26,448
 
Thereafter
   
286,225
 
 
       
Total lease payments
   
402,832
 
Less: imputed interest
   
(102,222
)
 
       
Total present value of lease liabilities
  $
300,610
 
         
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