XML 23 R13.htm IDEA: XBRL DOCUMENT v3.21.2

Leases

9 Months Ended

Sep. 30, 2021

Leases [Abstract]

Leases

Leases

The following table summarizes the classification of operating and finance lease assets and obligations in the Company's Condensed Consolidated Balance Sheet as of September 30, 2021 and December 31, 2020:

(in millions)												September 30, 2021						December 31, 2020
Assets
Operating lease assets						Operating lease right-of-use assets						$	464.5					$	304.3
Finance lease assets						Property, plant and equipment, net						64.2						61.2
Total leased assets												$	528.7					$	365.5
Liabilities
Short-term:
Operating lease obligations						Accrued expenses and other current liabilities						$	98.2					$	61.0
Finance lease obligations						Current portion of long-term debt						13.6						11.4
Long-term:
Operating lease obligations						Long-term operating lease obligations						413.5						275.1
Finance lease obligations						Long-term debt, net						60.9						60.0
Total lease obligations												$	586.2					$	407.5

The following table summarizes the classification of lease expense in the Company's Condensed Consolidated Statements of Income for the three and nine months ended September 30, 2021 and 2020:

						Three Months Ended												Nine Months Ended
						September 30,												September 30,
(in millions)						2021						2020						2021						2020
Operating lease expense:
Operating lease expense						$	27.6					$	19.1					$	68.4					$	55.8
Short-term lease expense						3.2						2.6						9.9						8.3
Variable lease expense						7.3						6.0						20.0						15.7
Finance lease expense:
Amortization of right-of-use assets						3.3						2.5						9.2						6.9
Interest on lease obligations						1.1						1.2						3.3						3.5
Total lease expense						$	42.5					$	31.4					$	110.8					$	90.2

The following table sets forth the scheduled maturities of lease obligations as of September 30, 2021:

(in millions)						Operating Leases						Finance Leases						Total
Year Ended December 31,
2021 (excluding the nine months ended September 30, 2021)						$	29.1					$	4.6					$	33.7
2022						112.9						16.6						129.5
2023						99.2						13.4						112.6
2024						82.2						10.7						92.9
2025						66.9						8.9						75.8
Thereafter						193.9						36.6						230.5
Total lease payments						584.2						90.8						675.0
Less: Interest						72.5						16.3						88.8
Present value of lease obligations						$	511.7					$	74.5					$	586.2

The following table provides lease term and discount rate information related to operating and finance leases as of September 30, 2021:

						September 30, 2021
Weighted average remaining lease term (years):
Operating leases						6.44
Finance leases						7.15
Weighted average discount rate:
Operating leases						4.09		%
Finance leases						5.35		%

The following table provides supplemental information related to the Company's Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2021 and 2020:

						Nine Months Ended
(in millions)						September 30, 2021						September 30, 2020
Cash paid for amounts included in the measurement of lease obligations:
Operating cash flows paid for operating leases (a)						$	59.4					$	51.0
Operating cash flows paid for finance leases						$	3.4					$	3.6
Financing cash flows paid for finance leases						$	9.5					$	7.5
Right-of-use assets obtained in exchange for new operating lease obligations						$	65.5					$	95.1
Right-of-use assets obtained in exchange for new finance lease obligations						$	6.6					$	16.5

(a) Operating cash flows paid for operating leases are included within the change in other assets and liabilities within the Condensed Consolidated Statement of Cash Flows offset by non-cash right-of-use asset amortization and lease liability accretion.

Leases

Leases

The following table summarizes the classification of operating and finance lease assets and obligations in the Company's Condensed Consolidated Balance Sheet as of September 30, 2021 and December 31, 2020:

(in millions)												September 30, 2021						December 31, 2020
Assets
Operating lease assets						Operating lease right-of-use assets						$	464.5					$	304.3
Finance lease assets						Property, plant and equipment, net						64.2						61.2
Total leased assets												$	528.7					$	365.5
Liabilities
Short-term:
Operating lease obligations						Accrued expenses and other current liabilities						$	98.2					$	61.0
Finance lease obligations						Current portion of long-term debt						13.6						11.4
Long-term:
Operating lease obligations						Long-term operating lease obligations						413.5						275.1
Finance lease obligations						Long-term debt, net						60.9						60.0
Total lease obligations												$	586.2					$	407.5

The following table summarizes the classification of lease expense in the Company's Condensed Consolidated Statements of Income for the three and nine months ended September 30, 2021 and 2020:

						Three Months Ended												Nine Months Ended
						September 30,												September 30,
(in millions)						2021						2020						2021						2020
Operating lease expense:
Operating lease expense						$	27.6					$	19.1					$	68.4					$	55.8
Short-term lease expense						3.2						2.6						9.9						8.3
Variable lease expense						7.3						6.0						20.0						15.7
Finance lease expense:
Amortization of right-of-use assets						3.3						2.5						9.2						6.9
Interest on lease obligations						1.1						1.2						3.3						3.5
Total lease expense						$	42.5					$	31.4					$	110.8					$	90.2

The following table sets forth the scheduled maturities of lease obligations as of September 30, 2021:

(in millions)						Operating Leases						Finance Leases						Total
Year Ended December 31,
2021 (excluding the nine months ended September 30, 2021)						$	29.1					$	4.6					$	33.7
2022						112.9						16.6						129.5
2023						99.2						13.4						112.6
2024						82.2						10.7						92.9
2025						66.9						8.9						75.8
Thereafter						193.9						36.6						230.5
Total lease payments						584.2						90.8						675.0
Less: Interest						72.5						16.3						88.8
Present value of lease obligations						$	511.7					$	74.5					$	586.2

The following table provides lease term and discount rate information related to operating and finance leases as of September 30, 2021:

						September 30, 2021
Weighted average remaining lease term (years):
Operating leases						6.44
Finance leases						7.15
Weighted average discount rate:
Operating leases						4.09		%
Finance leases						5.35		%

The following table provides supplemental information related to the Company's Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2021 and 2020:

						Nine Months Ended
(in millions)						September 30, 2021						September 30, 2020
Cash paid for amounts included in the measurement of lease obligations:
Operating cash flows paid for operating leases (a)						$	59.4					$	51.0
Operating cash flows paid for finance leases						$	3.4					$	3.6
Financing cash flows paid for finance leases						$	9.5					$	7.5
Right-of-use assets obtained in exchange for new operating lease obligations						$	65.5					$	95.1
Right-of-use assets obtained in exchange for new finance lease obligations						$	6.6					$	16.5

(a) Operating cash flows paid for operating leases are included within the change in other assets and liabilities within the Condensed Consolidated Statement of Cash Flows offset by non-cash right-of-use asset amortization and lease liability accretion.

X

- References

No definition available.

+ Details

Name:	us-gaap_LeasesAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

The entire disclosure for finance leases of lessee. Includes, but is not limited to, description of lessee's finance lease and maturity analysis of finance lease liability.

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 842
-SubTopic 20
-URI http://asc.fasb.org/subtopic&trid=77888251

+ Details

Name:	us-gaap_LesseeFinanceLeasesTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

The entire disclosure for operating leases of lessee. Includes, but is not limited to, description of operating lease and maturity analysis of operating lease liability.

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 842
-SubTopic 20
-URI http://asc.fasb.org/subtopic&trid=77888251

+ Details

Name:	us-gaap_LesseeOperatingLeasesTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration