XML 42 R31.htm IDEA: XBRL DOCUMENT v3.19.2
Leases (Tables)
6 Months Ended
Jun. 30, 2019
Leases [Abstract]  
Components of operating and finance leases
Additional information of the Company’s operating and finance leases are as follows (in thousands, except for lease term and discount rate information):
 Leases
 
Balance Sheet Classification
 
June 30, 2019
Assets
 
 
 
 
Operating
 
Operating lease assets
 
$
202,719

Finance
 
Property and equipment, net
 
48,461

Total
 
 
 
$
251,180

Liabilities
 
 
 
 
Current
 
 
 
 
Operating
 
Current operating lease liabilities
 
$
23,504

Finance
 
Current maturities of long-term debt
 
6,225

Noncurrent
 
 
 
 
Operating
 
Operating lease liabilities, net of current portion
 
193,421

Finance
 
Long-term debt, net of current maturities
 
48,138

Total
 
 
 
$
271,288


Components of lease expense
Weighted-Average Lease Term and Discount Rate
 
June 30, 2019
Weighted-average remaining lease terms
 
 
Operating
 
11.3 years

Financing
 
12.4 years

Weighted-average discount rates
 
 
Operating
 
6.0
%
Financing
 
8.8
%

 Lease Expense
 
Income Statement Classification
 
Three Months Ended June 30, 2019
 
Six Months Ended June 30, 2019
Operating
 
Selling, general and administrative expenses
 
$
10,249

 
$
21,094

Variable
 
Selling, general and administrative expenses
 
449

 
1,045

Sublease income
 
Selling, general and administrative expenses
 
(321
)
 
(641
)
Finance
 
 
 
 
 
 
Amortization of lease assets
 
Depreciation and amortization expense
 
1,263

 
2,386

Interest on lease liabilities
 
Other interest expense, net
 
1,050

 
2,022

Net lease expense
 
 
 
$
12,690

 
$
25,906

 
 
June 30, 2019
Maturities of Lease Liabilities
 
Operating Leases
 
Finance Leases
2019 (excluding the six months ended June 30, 2019)
 
$
16,297

 
$
6,290

2020
 
37,710

 
7,630

2021
 
35,772

 
7,659

2022
 
31,370

 
7,553

2023
 
28,386

 
6,391

Thereafter
 
161,190

 
48,337

Total lease payments
 
310,725


83,860

Less: Interest
 
(93,800
)
 
(29,497
)
Present value of lease liabilities
 
$
216,925


$
54,363


Maturities of operating lease liabilities
 
 
June 30, 2019
Maturities of Lease Liabilities
 
Operating Leases
 
Finance Leases
2019 (excluding the six months ended June 30, 2019)
 
$
16,297

 
$
6,290

2020
 
37,710

 
7,630

2021
 
35,772

 
7,659

2022
 
31,370

 
7,553

2023
 
28,386

 
6,391

Thereafter
 
161,190

 
48,337

Total lease payments
 
310,725


83,860

Less: Interest
 
(93,800
)
 
(29,497
)
Present value of lease liabilities
 
$
216,925


$
54,363


Maturities of finance lease liabilities
 
 
June 30, 2019
Maturities of Lease Liabilities
 
Operating Leases
 
Finance Leases
2019 (excluding the six months ended June 30, 2019)
 
$
16,297

 
$
6,290

2020
 
37,710

 
7,630

2021
 
35,772

 
7,659

2022
 
31,370

 
7,553

2023
 
28,386

 
6,391

Thereafter
 
161,190

 
48,337

Total lease payments
 
310,725


83,860

Less: Interest
 
(93,800
)
 
(29,497
)
Present value of lease liabilities
 
$
216,925


$
54,363


Supplemental cash flow information related to leases
Other Information
 
Six Months Ended June 30, 2019
Cash paid for amounts included in the measurement of lease liabilities
 
 
  Operating cash flows from operating leases
 
$
21,166

  Operating cash flows from finance leases
 
$
2,022

  Financing cash flows from finance leases
 
$
1,996

Right-of-use assets obtained in exchange for lease obligations
 
 
Operating leases, initial recognition
 
$
5,280

Operating leases, modifications and remeasurements
 
$
(10,673
)
Finance leases, initial recognition
 
$
436

Finance leases, modifications and remeasurements
 
$
8,257