XML 55 R43.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Leases (Tables)
12 Months Ended
Dec. 31, 2019
Leases [Abstract]  
Components of Lease Cost and Rent Expense



 

 

 



 

Year Ended

Lease Cost

 

December 31, 2019

Operating lease cost:

 

 

 

   Operating lease cost

 

$

194 

   Short-term rent expense

 

 

114 

   Variable lease cost

 

 

18 

   Sublease income

 

 

(5)

Total operating lease cost

 

$

321 



 

 

 

Finance lease cost:

 

 

 

   Amortization of right-of-use assets

 

$

12 

   Interest on finance lease liabilities

 

 

Total finance lease cost

 

$

19 



Supplemental Balance Sheet Information Related to Leases



 

 

 

 



Balance Sheet Classification

 

December 31, 2019

Operating Leases:

 

 

 

 

Operating Lease ROU Assets

Other assets, net

 

$

607 



 

 

 

 

Finance Leases:

 

 

 

 

Finance Lease ROU Assets

Property and equipment

 

 

 



Land and improvements

 

$



Buildings and improvements

 

 

154 



Equipment and fixtures

 

 

11 



Property and equipment

 

 

173 



Less accumulated depreciation and amortization

 

 

(56)



Property and equipment, net

 

$

117 



 

 

 

 

Current finance lease liabilities

Current maturities of long-term debt

 

$

Long-term finance lease liabilities

Long-term debt

 

 

107 



Supplemental Cash Flow and Other Information Related to Leases



 

 

 

 



 

Year Ended

 

Other information

 

December 31, 2019

 

Cash paid for amounts included in the measurement

 

 

 

 

   of lease liabilities:

 

 

 

 

      Operating cash flows from operating leases (1)

 

$

167 

 

      Operating cash flows from finance leases

 

 

 

      Financing cash flows from finance leases

 

 

 

Right-of-use assets obtained in exchange for new

 

 

 

 

   finance lease liabilities

 

 

 

Right-of-use assets obtained in exchange for new

 

 

 

 

   operating lease liabilities

 

 

122 

 

Weighted-average remaining lease term:

 

 

 

 

   Operating leases

 

 

6 years

 

   Finance leases

 

 

20 years

 

Weighted-average discount rate:

 

 

 

 

   Operating leases

 

 

9.1 

%

   Finance leases

 

 

5.6 

%

__________

 

 

 

 



 

 

 

 

(1) Included in the change in other operating assets and libilities in the consolidated statement of cash flows.



Commitments Relating to Noncancellable Operating and Finance Leases and Financing Obligations



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing

Year Ending December 31,

 

Operating

 

Finance

 

Obligations

2020

 

$

184 

 

$

12 

 

$

12 

2021

 

 

150 

 

 

11 

 

 

12 

2022

 

 

115 

 

 

 

 

12 

2023

 

 

92 

 

 

 

 

12 

2024

 

 

71 

 

 

 

 

13 

Thereafter

 

 

213 

 

 

156 

 

 

114 

Total minimum future payments

 

 

825 

 

 

204 

 

 

175 

Less:  Imputed interest

 

 

(202)

 

 

(91)

 

 

(16)

Total liabilities

 

 

623 

 

 

113 

 

 

159 

Less:  Current portion

 

 

(136)

 

 

(6)

 

 

(1)

Long-term liabilities

 

$

487 

 

$

107 

 

$

158 



 

 

 

 

 

 

 

 

 



Schedule of Future Minimum Lease Payments for Operating and Capital Leases



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing

Year Ending December 31,

 

Operating (1)

 

Capital

 

Obligations

2019

 

$

188 

 

$

12 

 

$

12 

2020

 

 

157 

 

 

10 

 

 

2021

 

 

121 

 

 

 

 

10 

2022

 

 

98 

 

 

 

 

10 

2023

 

 

79 

 

 

14 

 

 

10 

Thereafter

 

 

234 

 

 

121 

 

 

106 

Total minimum future payments

 

$

877 

 

 

172 

 

 

157 

Less:  Imputed interest

 

 

 

 

 

(80)

 

 

(18)

Total capital lease and financing obligations

 

 

 

 -

 

92 

 

 

139 

Less:  Current portion

 

 

 

 

 

(8)

 

 

(5)

Long-term capital lease and financing obligations

 

 

 

 -

$

84 

 

$

134 

__________



(1)Minimum lease payments have not been reduced by minimum sublease rentals due in the future, which are considered immaterial.