XML 21 R33.htm IDEA: XBRL DOCUMENT v3.19.3
Leases (Tables)
9 Months Ended
Sep. 30, 2019
Leases [Abstract]  
Components of operating and finance leases
Additional information regarding the Company’s operating and finance leases is as follows (in millions, except for lease term and discount rate information):
Leases
 
Balance Sheet Classification
 
September 30, 2019
Assets:
 
 
 
 
Operating
 
Operating lease assets
 
$
204.7

Finance
 
Property and equipment, net
 
59.0

Total
 
 
 
$
263.7

Liabilities:
 
 
 
 
Current:
 
 
 
 
Operating
 
Current operating lease liabilities
 
$
23.9

Finance
 
Current maturities of long-term debt
 
6.4

Noncurrent:
 
 
 
 
Operating
 
Operating lease liabilities, net of current portion
 
195.5

Finance
 
Long-term debt, net of current maturities
 
59.7

Total
 
 
 
$
285.5


Components of lease expense
Lease Expense
 
Income Statement Classification
 
Three Months Ended September 30, 2019
 
Nine Months Ended September 30, 2019
Operating
 
Selling, general and administrative expenses
 
$
10.0

 
$
31.1

Operating
 
Asset impairments
 
1.4

 
1.4

Variable
 
Selling, general and administrative expenses
 
0.6

 
1.6

Sublease income
 
Selling, general and administrative expenses
 
(0.4
)
 
(1.0
)
Finance:
 
 
 
 
 
 
Amortization of lease assets
 
Depreciation and amortization expense
 
1.7

 
4.1

Interest on lease liabilities
 
Other interest expense, net
 
1.5

 
3.5

Net lease expense
 
 
 
$
14.8

 
$
40.7


 
 
September 30, 2019
Maturities of Lease Liabilities
 
Operating Leases
 
Finance Leases
2019 (excluding the nine months ended September 30, 2019)
 
$
6.8

 
$
4.6

2020
 
38.5

 
8.5

2021
 
36.7

 
8.5

2022
 
32.4

 
8.4

2023
 
29.4

 
7.2

Thereafter
 
170.0

 
65.6

Total lease payments
 
313.8


102.8

Less: Interest
 
(94.4
)
 
(36.7
)
Present value of lease liabilities
 
$
219.4


$
66.1


Weighted-Average Lease Term and Discount Rate
 
September 30, 2019
Weighted-average remaining lease terms:
 
 
Operating
 
11.5

Financing
 
14.6

Weighted-average discount rates:
 
 
Operating
 
5.9
%
Financing
 
7.8
%

Maturities of operating lease liabilities

 
 
September 30, 2019
Maturities of Lease Liabilities
 
Operating Leases
 
Finance Leases
2019 (excluding the nine months ended September 30, 2019)
 
$
6.8

 
$
4.6

2020
 
38.5

 
8.5

2021
 
36.7

 
8.5

2022
 
32.4

 
8.4

2023
 
29.4

 
7.2

Thereafter
 
170.0

 
65.6

Total lease payments
 
313.8


102.8

Less: Interest
 
(94.4
)
 
(36.7
)
Present value of lease liabilities
 
$
219.4


$
66.1


Maturities of finance lease liabilities

 
 
September 30, 2019
Maturities of Lease Liabilities
 
Operating Leases
 
Finance Leases
2019 (excluding the nine months ended September 30, 2019)
 
$
6.8

 
$
4.6

2020
 
38.5

 
8.5

2021
 
36.7

 
8.5

2022
 
32.4

 
8.4

2023
 
29.4

 
7.2

Thereafter
 
170.0

 
65.6

Total lease payments
 
313.8


102.8

Less: Interest
 
(94.4
)
 
(36.7
)
Present value of lease liabilities
 
$
219.4


$
66.1


Supplemental cash flow information related to leases
Other Information
 
Nine Months Ended September 30, 2019
Cash paid for amounts included in the measurement of lease liabilities:
 
 
  Operating cash flows from operating leases
 
$
31.1

  Operating cash flows from finance leases
 
$
3.5

  Financing cash flows from finance leases
 
$
2.7

Right-of-use assets obtained in exchange for lease obligations:
 
 
Operating leases, initial recognition
 
$
18.2

Operating leases, modifications and remeasurements
 
$
(9.5
)
Finance leases, initial recognition
 
$
14.0

Finance leases, modifications and remeasurements
 
$
8.2