XML 37 R31.htm IDEA: XBRL DOCUMENT v3.19.3
Leases (Tables)
9 Months Ended
Sep. 30, 2019
Leases [Abstract]  
Lease Balances
As of September 30, 2019, our leased assets and liabilities consisted of the following (in thousands):
 
September 30, 2019
Assets
 
Operating lease right-of-use assets
$
82,976

Liabilities
 
Operating lease liabilities
$
61,168

Lease Cost and Other Information
We incurred the following lease costs related to our operating leases (in thousands):
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
 
Classification
 
September 30, 2019
 
September 30, 2019
Operating lease cost (1)
 
Hotel operating expenses - other
 
$
1,510

 
$
4,312

_______________________________________
(1) For the three and nine months ended September 30, 2019, operating lease cost includes approximately $445,000 and $1.1 million of variable lease cost associated with the ground leases and $129,000 and $366,000 of amortization costs related to the intangible assets that were reclassified to “operating lease right-of-use assets” upon adoption of ASC 842. Short-term lease costs in aggregate are immaterial.
Other information related to leases is as follows:
 
 
Nine Months Ended
 
 
September 30, 2019
Supplemental Cash Flows Information
 
 
Cash paid for amounts included in the measurement of lease liabilities:
 
 
Operating cash flows from operating leases (in thousands)
 
$
2,417

Weighted Average Remaining Lease Term
 
 
Operating leases (1)
 
47 years

Weighted Average Discount Rate
 
 
Operating leases (1)
 
4.98
%
_______________________________________
(1) Calculated using the lease term, excluding extension options, and discount rates of the ground leases.
Maturities of Operating Lease Liabilities
Future minimum lease payments due under non-cancellable leases as of September 30, 2019 were as follows (in thousands):
 
 
Operating Leases
2019
 
$
806

2020
 
3,258

2021
 
3,269

2022
 
3,224

2023
 
3,227

Thereafter
 
151,666

Total future minimum lease payments
 
165,450

Less: interest
 
(104,282
)
Present value of lease liabilities
 
$
61,168

Future Minimum Lease Payments
Future minimum lease payments due under non-cancellable leases under ASC 840 as of December 31, 2018 were as follows (in thousands):
2019
 
$
3,161

2020
 
3,156

2021
 
3,152

2022
 
3,164

2023
 
3,177

Thereafter
 
151,244

Total
 
$
167,054