XML 45 R29.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Leases and Other
12 Months Ended
Dec. 31, 2019
Leases [Abstract]  
Leases and Other

Note 20. Leases and Other

The balance sheet presentation of our operating and finance leases is as follows:

 

 

 

 

December 31,

 

(in thousands)

 

Classification on the Consolidated Balance Sheet

 

2019

 

Assets:

 

 

 

 

 

 

Operating lease assets

 

Operating lease right-of-use assets

 

$

103,314

 

Finance lease assets

 

Property and equipment, net

 

 

25,350

 

Total lease assets

 

 

 

$

128,664

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Current:

 

 

 

 

 

 

Operating lease obligations

 

Operating lease obligations

 

$

22,180

 

Finance lease obligations

 

Current portion of debt and finance lease obligations

 

 

3,386

 

Noncurrent:

 

 

 

 

 

 

Operating lease obligations

 

Long-term operating lease obligations

 

 

82,851

 

Finance lease obligations

 

Long-term debt and finance lease obligations

 

 

21,871

 

Total lease liabilities

 

 

 

$

130,288

 

The components of lease expense consisted of the following:

 

 

Year Ended

 

(in thousands)

 

December 31, 2019

 

Finance lease cost:

 

 

 

 

Amortization of right-of-use assets

 

$

2,780

 

Interest on lease liabilities

 

 

924

 

Operating lease cost

 

 

26,511

 

Short-term lease cost

 

 

1,932

 

Variable lease cost

 

 

6,271

 

Total lease cost, net

 

$

38,418

 

 

Other information related to operating and finance leases are as follows:

 

 

Year Ended

 

(in thousands)

 

December 31, 2019

 

Cash paid for amounts included in the measurement of lease liabilities:

 

 

 

 

Operating cash flows from operating leases

 

$

28,146

 

Operating cash flows from finance leases

 

$

502

 

Financing cash flows from finance leases

 

$

2,698

 

Right-of-use assets obtained in exchange for lease obligations:

 

 

 

 

Operating leases

 

$

125,755

 

Finance leases

 

$

18,822

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

Weighted-average remaining lease term (years):

 

 

 

 

Operating leases

 

 

8.17

 

Finance leases

 

 

14.01

 

Weighted-average discount rate:

 

 

 

 

Operating leases

 

 

5.77

%

Finance leases

 

 

7.73

%

As of December 31, 2019, the estimated future minimum lease payments under non-cancellable leases, excluding variable leases and variable non-lease components, are as follows:

(in thousands)

 

Operating Leases

 

 

Finance Leases

 

 

Total

 

2020

 

$

25,449

 

 

$

4,868

 

 

$

30,317

 

2021

 

 

18,600

 

 

 

4,113

 

 

 

22,713

 

2022

 

 

16,310

 

 

 

3,620

 

 

 

19,930

 

2023

 

 

13,257

 

 

 

3,185

 

 

 

16,442

 

2024

 

 

9,978

 

 

 

2,524

 

 

 

12,502

 

Thereafter

 

 

54,388

 

 

 

24,222

 

 

 

78,610

 

Total future lease payments

 

 

137,982

 

 

 

42,532

 

 

 

180,514

 

Less: Amount representing interest

 

 

(32,951

)

 

 

(17,275

)

 

 

(50,226

)

Present value of minimum lease payments

 

 

105,031

 

 

 

25,257

 

 

 

130,288

 

Current portion

 

 

22,180

 

 

 

3,386

 

 

 

25,566

 

Long-term portion

 

$

82,851

 

 

$

21,871

 

 

$

104,722

 

As of December 31, 2019, the estimated future minimum rentals under non-cancellable leases, which includes rental income from facilities that we own and sublease income from facilities that we lease, are as follows:

(in thousands)

 

 

 

 

2020

 

$

2,141

 

2021

 

 

1,837

 

2022

 

 

1,491

 

2023

 

 

1,289

 

2024

 

 

1,038

 

Thereafter

 

 

4,402

 

Total minimum sublease rents

 

$

12,198

 

Leases Not Yet Commenced

As of December 31, 2019, we had certain facility and land leases that were executed but for which we did not have control of the underlying assets. Accordingly, we did not record the lease liabilities and right-of-use assets on our Consolidated Balance Sheets. These leases include future planned attractions for Pursuit that are currently in the planning or development phase and that we expect the lease commencement dates to begin between fiscal years 2020 and 2022 with lease terms of 15 to 47 years.

Leases Under Previous Lease Accounting Standard

As previously disclosed in our 2018 Form 10-K and under the previous lease accounting standard, our future minimum rental payments and related sublease rentals receivable with respect to non-cancelable operating leases with terms in excess of one year would have been as follows as of December 31, 2018:

(in thousands)

 

Rental

Payments

 

 

Receivable

Under Subleases

 

2019

 

$

28,671

 

 

$

2,382

 

2020

 

 

22,919

 

 

 

1,582

 

2021

 

 

13,217

 

 

 

1,711

 

2022

 

 

8,280

 

 

 

1,370

 

2023

 

 

6,201

 

 

 

1,270

 

Thereafter

 

 

8,305

 

 

 

2,798

 

Total

 

$

87,593

 

 

$

11,113