XML 13 R27.htm IDEA: XBRL DOCUMENT v3.19.3
Leases (Tables)
 9 Months Ended
Sep. 30, 2019
Leases [Abstract]  
Schedule of Carrying Amount of Operating Lease Assets and Liabilities
The table below summarizes the carrying amount of our operating lease assets and liabilities:
 
 
 
 
As of
Leases
 
Classification
 
September 30, 2019
Assets
 
 
 
 
  Operating lease assets
 
Operating lease assets
 
$
152,064

Total lease assets
 
 
 
$
152,064

Liabilities
 
 
 
 
Current
 
 
 
 
  Operating lease liabilities
 
Accounts payable, accrued expenses and other
 
$
31,903

Noncurrent
 
 
 
 
  Operating lease liabilities
 
Noncurrent operating lease liabilities
 
171,410

Total lease liabilities
 
 
 
$
203,313
Schedule of Lease Cost
The table below summarizes total lease costs for the three and nine months ended September 30, 2019, respectively:
Lease Cost
Three Months Ended
September 30, 2019
 
Nine Months Ended
September 30, 2019
Operating lease costs
$
11,332

 
$
33,241

Short-term lease costs
926

 
2,355

Variable lease costs
3,030

 
8,728

Sublease income
(1,259
)
 
(3,702
)
Total lease cost
$
14,029

 
$
40,622


The table below summarizes cash paid for our operating lease liabilities and other non-cash information:
 
Nine Months Ended
September 30, 2019
Cash paid for amounts included in the measurement of operating lease liabilities
$
33,031

 
 
Operating lease assets obtained in exchange for lease liabilities
$
21,880
Schedule of Future Minimum Lease Payments
Under ASC 840, Leases, our future minimum payments for all operating lease obligations that have initial non-cancelable lease terms exceeding one year, net of rental income from subleases as of December 31, 2018 were as follows:
 
Operating Leases
 
Sublease Rental Income
 
2019
$
49,757

 
$
4,760

2020
47,084

 
3,944

2021
44,480

 
3,864

2022
24,471

 
707

2023
20,309

 
614

Thereafter
75,190

 
939

Total
$
261,291

 
$
14,828


The maturity analysis below summarizes the remaining future undiscounted cash flows for our operating leases, a reconciliation to operating lease liabilities reported on the Condensed Consolidated Balance Sheet, our weighted-average remaining lease term and weighted average discount rate:
 
As of
 
September 30, 2019
2019 (remaining)
$
2,794

2020
51,559

2021
48,325

2022
29,471

2023
24,461

Thereafter
90,946

   Total future lease payments
247,556

   Less: imputed interest
(44,243
)
Total
$
203,313

 
 
Weighted Average Remaining Lease Term (years)
 
   Operating leases
6.5

 
 
Weighted Average Discount Rate
 
   Operating leases
5.6
%