XML 36 R25.htm IDEA: XBRL DOCUMENT v3.19.1
Leases (Tables)
3 Months Ended
Mar. 30, 2019
Leases [Abstract]  
Lease, Cost
The following table summarizes the Company’s classification of lease cost (in thousands):
 
 
 
 
Fiscal three months ended
 
 
Statement of Income Location
 
March 30, 2019
Finance lease cost:
 
 
 
 
Amortization of lease assets
 
Depreciation and amortization
 
$
1,045

Interest on lease liabilities
 
Interest expense, net
 
405

Operating lease cost
 
Selling, general and administrative expenses
 
86,221

Net lease cost
 
 
 
$
87,671

Lessee, Operating Lease, Liability, Maturity
The following table summarizes the maturity of the Company’s lease liabilities (in thousands):
 
 
Operating Leases (a)
 
Finance Leases
 
Total
2019
 
$
264,822

 
$
3,913

 
$
268,735

2020
 
339,005

 
5,234

 
344,239

2021
 
316,891

 
5,294

 
322,185

2022
 
294,032

 
4,172

 
298,204

2023
 
269,281

 
2,980

 
272,261

After 2023
 
1,209,867

 
20,169

 
1,230,036

Total lease payments
 
2,693,898

 
41,762

 
2,735,660

Less: Interest
 
(503,937
)
 
(9,743
)
 
(513,680
)
Present value of lease liabilities
 
$
2,189,961

 
$
32,019

 
$
2,221,980

(a) Operating lease payments exclude $152.4 million of legally binding minimum lease payments for leases signed, but not yet commenced.
Finance Lease, Liability, Maturity
The following table summarizes the maturity of the Company’s lease liabilities (in thousands):
 
 
Operating Leases (a)
 
Finance Leases
 
Total
2019
 
$
264,822

 
$
3,913

 
$
268,735

2020
 
339,005

 
5,234

 
344,239

2021
 
316,891

 
5,294

 
322,185

2022
 
294,032

 
4,172

 
298,204

2023
 
269,281

 
2,980

 
272,261

After 2023
 
1,209,867

 
20,169

 
1,230,036

Total lease payments
 
2,693,898

 
41,762

 
2,735,660

Less: Interest
 
(503,937
)
 
(9,743
)
 
(513,680
)
Present value of lease liabilities
 
$
2,189,961

 
$
32,019

 
$
2,221,980

(a) Operating lease payments exclude $152.4 million of legally binding minimum lease payments for leases signed, but not yet commenced.
Leases, Term and Discount Rate
The following table summarizes the Company’s lease term and discount rate:
 
 
March 30, 2019
Weighted-average remaining lease term (years):
 
 
Finance leases
 
9.5

Operating leases
 
9.2

Weighted-average discount rate:
 
 
Finance leases
 
5.2
%
Operating leases
 
4.4
%
Leases, Cash Flow Supplemental Disclosure
The following table summarizes the other information related to the Company’s lease liabilities (in thousands):
 
 
Fiscal three months ended
 
 
March 30, 2019
Cash paid for amounts included in the measurement of lease liabilities:
 
 
Financing cash flows from finance leases
 
$
897

Operating cash flows from finance leases
 
405

Operating cash flows from operating leases
 
73,465

Schedule of Future Minimum Lease Payments for Capital Leases
As of December 29, 2018 future minimum payments, by year and in the aggregate, under leases with initial or remaining terms of one year or more consist of the following (in thousands):
 
 
Capital
Leases
 
Operating
Leases
2019
 
$
5,215

 
$
344,836

2020
 
5,234

 
328,589

2021
 
5,294

 
306,572

2022
 
4,172

 
284,327

2023
 
2,980

 
260,518

Thereafter
 
20,169

 
1,175,972

Total minimum lease payments
 
43,064

 
$
2,700,814

Amount representing interest
 
(10,148
)
 
 

Present value of minimum lease payments
 
32,916

 
 

Less: current portion
 
(3,646
)
 
 

Long-term capital lease obligations
 
$
29,270

 
 

Schedule of Future Minimum Rental Payments for Operating Leases
As of December 29, 2018 future minimum payments, by year and in the aggregate, under leases with initial or remaining terms of one year or more consist of the following (in thousands):
 
 
Capital
Leases
 
Operating
Leases
2019
 
$
5,215

 
$
344,836

2020
 
5,234

 
328,589

2021
 
5,294

 
306,572

2022
 
4,172

 
284,327

2023
 
2,980

 
260,518

Thereafter
 
20,169

 
1,175,972

Total minimum lease payments
 
43,064

 
$
2,700,814

Amount representing interest
 
(10,148
)
 
 

Present value of minimum lease payments
 
32,916

 
 

Less: current portion
 
(3,646
)
 
 

Long-term capital lease obligations
 
$
29,270