XML 77 R61.htm IDEA: XBRL DOCUMENT v3.19.2
Combined Guarantor Subsidiaries - Leases (Tables)
6 Months Ended
Jun. 30, 2019
Condensed Financial Statements, Captions [Line Items]  
Schedule of Components of Lease Revenue
The components of rental revenues are as follows:
 
 
Three Months Ended
June 30, 2019
 
Six Months Ended
June 30, 2019
Fixed lease payments
 
$
151,730

 
$
311,002

Variable lease payments
 
33,663

 
65,371

Total rental revenues
 
$
185,393

 
$
376,373

Schedule of Undiscounted Future Lease Payments to be Received
The undiscounted future fixed lease payments to be received under the Company's operating leases as of June 30, 2019, are as follows:
Years Ending December 31,
 
Operating Leases
2019 (1)
 
$
276,503

2020
 
518,603

2021
 
450,475

2022
 
373,187

2023
 
307,880

2024
 
239,693

Thereafter
 
593,446

Total undiscounted lease payments
 
$
2,759,787

(1)
Reflects rental payments for the fiscal period July 1, 2019 through December 31, 2019.
Schedule of Future Minimum Rental Payments Receivable for Operating Leases
As required by the Comparative Under ASC 840 Option, which is a transitional amendment that allows for the presentation of comparative periods in the year of adoption under ASC 840 (the former leasing guidance), the Company's future minimum rental income from lessees under non-cancellable operating leases where the Company is the lessor as of December 31, 2018 is also presented below:
Years Ending December 31,
 
Operating Leases
2019
 
$
497,014

2020
 
426,228

2021
 
363,482

2022
 
294,441

2023
 
234,191

Thereafter
 
531,792

Total
 
$
2,347,148


Schedule of Right-of-Use Asset and Lease Liability Activity A summary of the Company's ROU asset and lease liability activity during the six months ended June 30, 2019 is presented below:
 
 
ROU Asset
 
Lease Liability
Balance as of January 1, 2019
 
$
4,160

 
$
4,074

Cash reduction
 
(242
)
 
(242
)
Noncash increase
 
127

 
210

Balance as of June 30, 2019
 
$
4,045

 
$
4,042


Schedule of Undiscounted Future Lease Payments under Operating Leases
The undiscounted future lease payments to be paid under the Company's operating leases as of June 30, 2019, are as follows:
Year Ending December 31,
 
Operating
Leases
2019 (1)
 
$
317

2020
 
567

2021
 
608

2022
 
332

2023
 
284

2024
 
263

Thereafter
 
12,019

Total undiscounted lease payments
 
$
14,390

Less imputed interest
 
(10,348
)
Lease Liability
 
$
4,042

(1)
Reflects rental payments for the fiscal period July 1, 2019 through December 31, 2019.
Schedule of Future Minimum Rental Payments for Operating Leases
As required by the Comparative Under ASC 840 Option, which is a transitional amendment that allows for the presentation of comparative periods in the year of adoption under ASC 840 (the former leasing guidance), the Company's future obligations to be paid under the Company's operating leases where the Company is the lessee as of December 31, 2018 is also presented below:
2019
 
$
504

2020
 
610

2021
 
517

2022
 
321

2023
 
281

Thereafter
 
12,297

 
 
$
14,530


Guarantor Subsidiaries  
Condensed Financial Statements, Captions [Line Items]  
Schedule of Components of Lease Revenue
The components of rental revenues are as follows:
 
 
Three Months Ended
June 30, 2019
 
Six Months Ended
June 30, 2019
Fixed lease payments
 
$
54,755

 
$
115,062

Variable lease payments
 
12,561

 
23,526

Total rental revenues
 
$
67,316

 
$
138,588


Schedule of Undiscounted Future Lease Payments to be Received
The undiscounted future fixed lease payments to be received under the Combined Guarantor Subsidiaries' operating leases as of June 30, 2019, are as follows:
Year Ending December 31,
 
Operating Leases
2019 (1)
 
$
100,377

2020
 
184,890

2021
 
163,745

2022
 
134,622

2023
 
113,575

2024
 
87,319

Thereafter
 
208,168

Total undiscounted lease payments
 
$
992,696

(1)
Reflects rental payments for the fiscal period July 1, 2019 through December 31, 2019.
Schedule of Future Minimum Rental Payments Receivable for Operating Leases , the Combined Guarantor Subsidiaries' future minimum rental income from lessees under non-cancellable operating leases where the Combined Guarantor Subsidiaries are the lessor as of December 31, 2018 is also presented below:
Years Ending December 31,
Operating Leases
2019
$
184,923

2020
154,944

2021
133,093

2022
107,092

2023
86,957

Thereafter
193,324

Total
$
860,333


Schedule of Right-of-Use Asset and Lease Liability Activity A summary of the Combined Guarantor Subsidiaries' ROU asset and lease liability activity during the six months ended June 30, 2019 is presented below:
 
 
ROU Asset
 
Lease Liability
Balance as of January 1, 2019
 
$
493

 
$
490

Cash reduction
 
(20
)
 
(20
)
Noncash increase
 
16

 
19

Balance as of June 30, 2019
 
$
489

 
$
489


Schedule of Undiscounted Future Lease Payments under Operating Leases
The undiscounted future lease payments to be paid under the Combined Guarantor Subsidiaries' operating lease as of June 30, 2019, are as follows:
Year Ending December 31,
 
Operating Lease
2019 (1)
 
$
20

2020
 
41

2021
 
41

2022
 
41

2023
 
41

2024
 
41

Thereafter
 
1,949

Total undiscounted lease payments
 
2,174

Less imputed interest
 
(1,685
)
Lease Liability
 
$
489

(1)
Reflects rental payments for the fiscal period July 1, 2019 through December 31, 2019.
Schedule of Future Minimum Rental Payments for Operating Leases , the Combined Guarantor Subsidiaries' future obligations to be paid under the Combined Guarantor Subsidiaries' operating leases where the Combined Guarantor Subsidiaries are the lessee as of December 31, 2018 are also presented below:
2019
 
$
41

2020
 
41

2021
 
41

2022
 
41

2023
 
41

Thereafter
 
1,990

 
 
$
2,195