XML 48 R36.htm IDEA: XBRL DOCUMENT v3.19.1
Leases (Tables)
3 Months Ended
Mar. 31, 2019
Leases [Abstract]  
Components of operating and finance leases
The components of operating and finance leases included in the Company’s Consolidated Balance Sheet as of March 31, 2019 were as follows (in thousands):
 Leases
 
Balance Sheet Classification
 
March 31, 2019
Assets:
 
 
 
 
Operating
 
Operating lease assets
 
$
214,776

Finance
 
Property and equipment, net
 
41,634

Total
 
 
 
$
256,410

Liabilities:
 
 
 
 
Current
 
 
 
 
Operating
 
Current operating lease liabilities
 
$
23,907

Finance
 
Current maturities of long-term debt and short-term financing
 
6,025

Noncurrent
 
 
 
 
Operating
 
Operating lease liabilities, net of current portion
 
204,331

Finance
 
Long-term debt, net of current maturities
 
41,314

Total
 
 
 
$
275,577

Maturities of operating lease liabilities
Maturities of the Company’s lease liabilities as of March 31, 2019 were as follows (in thousands):
 
 
March 31, 2019
 
 
Operating Leases
 
Finance Leases
2019 (excluding the three months ended March 31, 2019)
 
$
26,054

 
$
7,771

2020
 
37,710

 
7,765

2021
 
34,646

 
7,758

2022
 
30,893

 
5,378

2023
 
27,869

 
5,637

Thereafter
 
164,742

 
40,416

Total lease payments
 
321,914


74,725

Less: Interest
 
(93,676
)
 
(27,386
)
Present value of lease liabilities
 
$
228,238


$
47,339

Maturities of finance lease liabilities
Maturities of the Company’s lease liabilities as of March 31, 2019 were as follows (in thousands):
 
 
March 31, 2019
 
 
Operating Leases
 
Finance Leases
2019 (excluding the three months ended March 31, 2019)
 
$
26,054

 
$
7,771

2020
 
37,710

 
7,765

2021
 
34,646

 
7,758

2022
 
30,893

 
5,378

2023
 
27,869

 
5,637

Thereafter
 
164,742

 
40,416

Total lease payments
 
321,914


74,725

Less: Interest
 
(93,676
)
 
(27,386
)
Present value of lease liabilities
 
$
228,238


$
47,339

Components of lease expense
The components of lease expense included in the Company’s Consolidated Statements of Operations for the three months ended March 31, 2019 are as follows (in thousands):
 Lease Expense
 
Income Statement Classification
 
Three Months Ended March 31,
 
 
 
 
2019
Operating (1)
 
Selling, general and administrative expenses
 
$
10,950

Finance:
 
 
 
 
Amortization of lease assets
 
Depreciation and amortization expense
 
1,123

Interest on lease liabilities
 
Other interest expense, net
 
972

Sublease income (2)
 
Selling, general and administrative expenses

 
(320
)
Net lease expense
 
 
 
$
12,725

(1) Includes short-term lease and variable lease expenses, which are immaterial.
(2) Excludes rental income from owned properties of $0.1 million for the three months ended March 31, 2019, which is included in Finance, insurance and other, net.
Supplemental cash flow information related to leases
Supplemental cash flow information related to leases for the three months ended March 31, 2019 are as follows (in thousands):
Other Information
 
Three Months Ended March 31,
 
 
2019
Cash paid for amounts included in the measurement of lease liabilities:
 
 
  Operating cash flows from operating leases
 
$
11,664

  Operating cash flows from finance leases
 
972

  Financing cash flows from finance leases
 
969

Right-of-use assets obtained in exchange for lease obligations:
 
 
Operating leases
 
$
5,032