XML 20 R30.htm IDEA: XBRL DOCUMENT v3.19.3
Leases (Tables)
9 Months Ended
Sep. 30, 2019
Leases [Abstract]  
Schedule of Prospective Adoption of New Accounting Pronouncements
Adoption of the standard related to leases impacted our previously reported results as follows:
 
 
Balance as of
 
Adoption
 
Balance as of
 
 
December 31, 2018
 
Adjustments
 
January 1, 2019
(in millions)
 
 
 
 
 
 
Operating lease right-of-use assets
 
$

 
$
241.1

 
$
241.1

Finance lease right-of-use assets
 
340.9

 

 
340.9

Accrued and other noncurrent liabilities
 

 
241.1

 
241.1

Long-term debt, including current maturities
 
302.2

 

 
302.2


Lease, Cost
The components of lease expense, included primarily within cost of goods sold and selling, general and administrative expenses, were as follows:
 
 
Three Months Ended 
 September 30, 2019
 
Nine Months Ended September 30, 2019
(in millions)
 
 

 
 

Operating lease cost
 
$
25.9

 
$
79.5

Finance lease cost:
 
 
 
 
     Amortization of right-of-use assets
 
$
6.8

 
$
19.4

     Interest on lease liabilities
 
3.8

 
11.3

 
 
$
10.6

 
$
30.7

 
 
 
 
 
Short-term lease cost
 
$
2.9

 
$
8.7

Variable lease cost
 
5.6

 
15.6

Total lease cost
 
$
45.0

 
$
134.5

Supplemental cash flow information related to leases was as follows:
 
 
Nine Months Ended September 30, 2019
(In millions)
 
 

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

Operating cash flows from operating leases
 
$
81.3

Operating cash flows from finance leases
 
$
8.0

Financing cash flows from finance leases
 
$
27.7

 
 
 

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

Operating leases
 
$
50.4

Finance leases
 
$
71.8

Other information related to leases was as follows:
 
 
September 30, 2019
Weighted Average Remaining Lease Term
 
 
Operating leases
 
4.8 years

Finance leases
 
5.0 years

 
 
 

Weighted Average Discount Rate
 
 

Operating leases
 
6.5
%
Finance leases
 
3.9
%

Schedule of Future Minimum Lease Payments for Operating and Finance Leases
Future lease payments under non-cancellable leases recorded as of September 30, 2019, were as follows:
 
 
Operating Leases
 
Finance Leases
(in millions)
 
 
 
 
2019 (excluding the nine months ended September 30, 2019)
 
$
24.6

 
$
12.1

2020
 
76.4

 
48.3

2021
 
51.1

 
51.6

2022
 
35.3

 
43.5

2023
 
24.9

 
75.2

Thereafter
 
39.1

 
182.3

Total future lease payments
 
$
251.4

 
$
413.0

Less imputed interest
 
(36.2
)
 
(68.6
)
Total
 
$
215.2

 
$
344.4

 
 
 
 
 
Reported as of September 30, 2019
 
 
 
 
Accrued liabilities
 
$
72.3

 
$

Current maturities of long-term debt
 

 
37.5

Other noncurrent liabilities
 
142.9

 

Long-term debt, less current maturities
 

 
306.9

Total
 
$
215.2

 
$
344.4

A schedule of our minimum lease payments under non-cancelable capital and operating leases as of December 31, 2018 is as follows:
(in millions)
 
Operating Leases
 
Capital Leases
2019
 
$
97.5

 
$
20.4

2020

76.8

 
26.4

2021

54.7

 
23.4

2022

36.6

 
17.2

2023

28.1

 
48.9

Subsequent years

30.9

 
165.9

 
 
$
324.6

 
$
302.2