XML 54 R37.htm IDEA: XBRL DOCUMENT v3.19.1
Leases (Tables)
3 Months Ended
Mar. 31, 2019
Schedule of Leases [Abstract]  
Schedule of Lease Term, Discount Rate, and Supplemental Cash Flow Information [Table Text Block]
Other information related to leases was as follows:
Lease Term and Discount Rate
 
March 31, 2019
 
 
 
Weighted-average remaining lease term (years)
 
 
Operating leases
 
9.8

Finance leases
 
8.8

Weighted-average discount rate
 
 
Operating leases
 
5.4
%
Finance leases
 
4.5
%
 
 
Three Months Ended
Supplemental cash flows information (in thousands)
 
March 31, 2019
 
 
 
Cash paid for amounts included in the measurement of lease liabilities
 
 
Operating cash flows from operating leases
 
$
73,976

Financing cash flows from finance leases
 
2,642

Leased assets obtained in exchange for new finance lease liabilities
 
5,245

Leased assets obtained in exchange for new operating lease liabilities
 
28,563

Schedule of Leases [Table Text Block]
The amounts recorded in the unaudited condensed consolidated balance sheet as of March 31, 2019 related to our lease agreements are as follows (in thousands):
Leases
 
Classification
 
March 31, 2019
 
 
 
 
 
Assets
 
 
 
 
Operating lease assets, net
 
Operating lease assets, net
 
$
1,279,576

Finance lease assets, net
 
Property, plant and equipment, net
 
42,311

Total leased assets
 
 
 
$
1,321,887

Liabilities
 
 
 
 
Current
 
 
 

Operating
 
Current portion of operating lease liabilities
 
$
216,172

Finance
 
Current portion of long-term obligations
 
10,658

Noncurrent
 
 
 
 
Operating
 
Long-term operating lease liabilities
 
1,109,814

Finance
 
Long-term obligations, excluding current portion
 
31,502

Total lease liabilities
 
 
 
$
1,368,146

Schedule of Lease Cost [Table Text Block]
The components of lease expense are as follows (in thousands):
 
 
 
 
Three Months Ended
Lease Cost
 
Classification
 
March 31, 2019
 
 
 
 
 
Operating lease cost
 
Cost of goods sold
 
$
3,835

Operating lease cost
 
Selling, general and administrative expenses
 
73,282

Short-term lease cost
 
Selling, general and administrative expenses
 
667

Variable lease cost
 
Selling, general and administrative expenses
 
25,990

Finance lease cost
 
 
 
 
Amortization of leased assets
 
Depreciation and amortization
 
2,598

Interest on lease liabilities
 
Interest expense, net of interest income
 
448

Sublease income
 
Other income, net
 
(275
)
Net lease cost
 
 
 
$
106,545

Schedule of Maturity of Operating Lease Liabilities [Table Text Block]
The future minimum lease commitments under our noncancelable operating leases at December 31, 2018 were as follows (in thousands):
Years ending December 31:
 
2019
$
294,269

2020
256,172

2021
210,632

2022
158,763

2023
131,518

Thereafter
777,165

Future Minimum Lease Payments
$
1,828,519

Schedule of Maturing of Finance Lease Liabilities [Table Text Block]
The future minimum lease commitments under our leases at March 31, 2019 are as follows (in thousands):
 
Operating leases
 
Finance leases (1)
 
Total
Nine months ending December 31, 2019
$
222,074

 
$
9,087

 
$
231,161

Years ending December 31:
 
 
 
 
 
2020
265,133

 
10,705

 
275,838

2021
217,839

 
8,571

 
226,410

2022
166,904

 
6,214

 
173,118

2023
138,834

 
2,676

 
141,510

2024
115,318

 
2,210

 
117,528

Thereafter
704,382

 
16,481

 
720,863

Future minimum lease payments
1,830,484

 
55,944

 
1,886,428

Less: Interest
504,498

 
13,784

 
518,282

Present value of lease liabilities
$
1,325,986

 
$
42,160

 
$
1,368,146