XML 58 R42.htm IDEA: XBRL DOCUMENT v3.19.1
Leases (Tables)
3 Months Ended
Mar. 31, 2019
Leases [Abstract]  
Lease assets and liabilities, term, discount rate and components of lease expense
Lease assets and liabilities are summarized as follows:
(in thousands)
 
Financial Statement Location
 
March 31, 2019
Operating leases
 
 
 
 
Operating lease right-of-use assets
 
Operating lease right-of-use assets
 
$
350,423

Operating lease liabilities
 
Operating lease liabilities
 
394,764

 
 
 
 
 
Finance leases
 
 
 
 
Property and equipment, at cost
 
Property, equipment, and capitalized software, net
 
37,258

Accumulated depreciation
 
Property, equipment, and capitalized software, net
 
(17,056
)
Finance lease liabilities
 
Accounts payable, accrued expenses, and other liabilities
 
20,648


Weighted average remaining lease term and discount rate are as follows:
 
 
March 31, 2019
Weighted average remaining lease term
 
 
Operating leases
 
7.89 years

Finance leases
 
1.85 years

Weighted average discount rate
 
 
Operating leases
 
5.69
%
Finance leases
 
3.57
%

The components of lease expense were as follows:
(in thousands)
 
Three Months Ended March 31, 2019
Operating lease cost:
 

Fixed
 
$
14,797

Variable
 
1,578

Total Operating lease cost
 
16,375

 
 
 
Finance lease cost:
 
 
Amortization of right-of-use assets
 
2,970

Interest on lease liabilities
 
186

Total Finance lease cost
 
3,156

 
 
 
Sublease income
 
2,560

Future minimum lease payments under operating leases
Future minimum lease payments under operating and finance leases with non-cancelable lease terms, as of March 31, 2019, are as follows:
(in thousands)
 
Operating Leases
 
Finance Leases
2019
 
$
56,594

 
$
10,225

2020
 
74,482

 
10,060

2021
 
71,669

 
2,436

2022
 
65,689

 

2023
 
62,778

 

2024 and thereafter
 
164,245

 

Total lease payments
 
495,457

 
22,721

Less imputed interest
 
(100,693
)
 
(2,073
)
Total lease liability
 
394,764

 
20,648


Future lease payments under non-cancelable leases and sublease receipts as of December 31, 2018 are as follows:

(thousands)
 
Capital
 
Operating
 
Subleases
2019
 
$
21,983

 
$
32,755

 
$
(8,979
)
2020
 
11,283

 
30,473

 
(9,324
)
2021
 
1,651

 
25,564

 
(8,844
)
2022
 

 
22,710

 
(8,552
)
2023
 

 
21,456

 
(8,695
)
Thereafter
 

 
113,779

 
(36,312
)
Total minimum lease payments
 
$
34,917

 
$
246,737

 
$
(80,706
)
Future minimum lease payments under finance leases
Future minimum lease payments under operating and finance leases with non-cancelable lease terms, as of March 31, 2019, are as follows:
(in thousands)
 
Operating Leases
 
Finance Leases
2019
 
$
56,594

 
$
10,225

2020
 
74,482

 
10,060

2021
 
71,669

 
2,436

2022
 
65,689

 

2023
 
62,778

 

2024 and thereafter
 
164,245

 

Total lease payments
 
495,457

 
22,721

Less imputed interest
 
(100,693
)
 
(2,073
)
Total lease liability
 
394,764

 
20,648


Future lease payments under non-cancelable leases and sublease receipts as of December 31, 2018 are as follows:

(thousands)
 
Capital
 
Operating
 
Subleases
2019
 
$
21,983

 
$
32,755

 
$
(8,979
)
2020
 
11,283

 
30,473

 
(9,324
)
2021
 
1,651

 
25,564

 
(8,844
)
2022
 

 
22,710

 
(8,552
)
2023
 

 
21,456

 
(8,695
)
Thereafter
 

 
113,779

 
(36,312
)
Total minimum lease payments
 
$
34,917

 
$
246,737

 
$
(80,706
)