XML 97 R48.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Leases (Tables)
12 Months Ended
Dec. 31, 2019
Leases [Abstract]  
Schedule of Lease Income - Operating
The components of revenue from leases were as follows:
 
 
Years ended December 31,
 
 
2019
 
2018
 
2017
 
 
(In thousands)
Operating leases
 
 
 
 
 
 
Lease income related to ChoiceLease
 
$
1,505,913

 
$
1,369,025

 
$
1,303,263

Lease income related to commercial rental (1)
 
952,560

 
905,305

 
777,270

 
 
 
 
 
 
 
Sales-type leases
 
 
 
 
 
 
Interest income related to net investment in leases
 
$
46,801

 
$
38,385

 
$
30,169

 
 
 
 
 
 
 
Variable lease income excluding commercial rental (1)
 
$
272,065

 
$
244,911

 
$
238,905


_________________ 
(1)
Lease income related to commercial rental includes both fixed and variable lease income. Variable lease income is approximately 15% to 25% of total commercial rental income.
Schedule of Lease Income - Sales Type
The components of the net investment in sales-type leases included in "Receivables, net" and "Sales-type lease and other assets" in the Consolidated Balance Sheet were as follows:
 
 
December 31,
 
 
2019
 
2018
 
 
(In thousands)
Net investment in the lease - lease payment receivable
 
$
553,076

 
$
505,057

Net investment in the lease - unguaranteed residual value in assets
 
44,952

 
46,209

 
 
$
598,028

 
$
551,266


Schedule of Maturity of Sales-Type Lease Receivable
Maturities of sales-type lease receivables as of December 31, 2019 were as follows:
Years ending December 31
(In thousands)
2020
$
166,300

2021
144,745

2022
117,645

2023
84,803

2024
62,292

Thereafter
86,417

Total undiscounted cash flows
662,202

Present value of lease payments (recognized as lease receivables)
(553,076
)
Difference between undiscounted cash flows and discounted cash flows
$
109,126


Schedule of Maturity of Operating Lease Payments
Payments due for operating leases as of December 31, 2019 were as follows:
Years ending December 31
 
(In thousands)
2020
 
$
1,316,590

2021
 
1,052,096

2022
 
765,195

2023
 
526,845

2024
 
347,258

Thereafter
 
291,703

Total undiscounted cash flows
 
$
4,299,687


Schedule of Lease Cost, Cash Flow Information, Lease Term, and Discount Rate
The components of lease expense were as follows:
 
 
 
Years ended December 31,
 
Classification
 
2019
 
2018
 
2017
 
 
 
(In thousands)
Finance lease cost
 
 
 
 
 
 
 
Amortization of right-of-use-assets
Other operating expenses, SG&A
 
$
13,671

 
$
13,805

 
$
13,870

Interest on lease liabilities
Interest expense
 
2,565

 
2,546

 
2,288

Operating lease cost
Other operating expenses, SG&A
 
94,039

 
87,741

 
72,992

Short-term lease and other
Other operating expenses, SG&A
 
10,963

 
10,017

 
9,877

Variable lease cost
Other operating expenses, SG&A
 
12,459

 
9,888

 
8,892

Sublease income
Lease & related maintenance and rental revenues, Other operating expenses
 
(22,385
)
 
(23,261
)
 
(21,169
)
Total lease cost
 
 
$
111,312

 
$
100,736

 
$
86,750


Supplemental cash flow information related to leases was as follows:
 
 
Years ended December 31,
 
 
2019
 
2018
 
2017
 
 
(In thousands)
Cash paid for amounts included in measurement of liabilities:
 
 
 
 
 
 
Operating cash flows from finance leases
 
$
2,565

 
$
2,546

 
$
2,288

Operating cash flows from operating leases
 
93,383

 
85,980

 
69,379

Financing cash flows from finance leases
 
17,922

 
17,601

 
17,206

Right-of-use assets obtained in exchange for lease obligations:
 
 
 
 
 
 
Finance leases
 
21,749

 
15,324

 
23,095

Operating leases
 
96,810

 
114,990

 
99,476



 
 
December 31,
 
 
2019
 
2018
Weighted-average remaining lease term
 
 
 
 
Operating
 
4 years

 
4 years

Finance
 
7 years

 
7 years

Weighted-average discount rate
 
 
 
 
Operating
 
4.0
%
 
3.7
%
Finance
 
6.6
%
 
8.0
%

Schedule of Leases, Assets and Liabilities
Supplemental balance sheet information relates to leases was as follows:
 
 
 
December 31,
 
Classification
 
2019
 
2018
 
 
 
(In thousands)
Assets
 
 
 
 
 
Operating lease right-of-use assets
Sales-type leases and other assets
 
$
214,809

 
$
203,834

Finance lease assets
Operating property and equipment, net and revenue earning equipment, net
 
44,190

 
41,647

Total leased assets
 
 
$
258,999

 
$
245,481

 
 
 
 
 
 
Liabilities
 
 
 
 
 
Current
 
 
 
 
 
Operating
Accrued expenses and other current liabilities
 
$
72,285

 
$
73,422

Finance
Short-term debt and current portion of long-term debt
 
12,381

 
14,543

 
 
 
 
 
 
Noncurrent
 
 
 
 
 
Operating
Other non-current liabilities
 
151,361

 
137,384

Finance
Long-term debt
 
39,336

 
32,909

Total lease liabilities
 
 
$
275,363

 
$
258,258


Schedule of Operating Lease Maturities
Maturities of operating and finance lease liabilities were as follows:
 
 
Operating
 
Finance
 
 
 
 
Leases
 
Leases
 
Total
Years ending December 31
 
(In thousands)
2020
 
$
79,345

 
$
14,663

 
$
94,008

2021
 
57,323

 
13,377

 
70,700

2022
 
43,173

 
9,013

 
52,186

2023
 
31,768

 
6,716

 
38,484

2024
 
13,452

 
4,825

 
18,277

Thereafter
 
18,455

 
12,561

 
31,016

Total lease payments
 
243,516

 
61,155

 
304,671

Less: Imputed Interest
 
(19,870
)
 
(9,438
)
 
(29,308
)
Present value of lease liabilities
 
$
223,646

 
$
51,717

 
$
275,363


Schedule of Finance Lease Maturities
Maturities of operating and finance lease liabilities were as follows:
 
 
Operating
 
Finance
 
 
 
 
Leases
 
Leases
 
Total
Years ending December 31
 
(In thousands)
2020
 
$
79,345

 
$
14,663

 
$
94,008

2021
 
57,323

 
13,377

 
70,700

2022
 
43,173

 
9,013

 
52,186

2023
 
31,768

 
6,716

 
38,484

2024
 
13,452

 
4,825

 
18,277

Thereafter
 
18,455

 
12,561

 
31,016

Total lease payments
 
243,516

 
61,155

 
304,671

Less: Imputed Interest
 
(19,870
)
 
(9,438
)
 
(29,308
)
Present value of lease liabilities
 
$
223,646

 
$
51,717

 
$
275,363