XML 61 R32.htm IDEA: XBRL DOCUMENT v3.19.3
Leases (Tables)
9 Months Ended
Sep. 30, 2019
Leases [Abstract]  
Components of Lease Cost
The components of lease cost were (in millions):
 
Nine Months Ended September 30, 2019
Operating lease cost
$
243.9

Variable lease cost
25.5

Short-term lease cost
3.9

Sublease income
(3.9
)
Finance lease cost:
 
   Amortization of ROU assets
31.6

   Interest
3.8

 
35.4

Total lease cost
$
304.8


Balance Sheet Classification and Weighted Average Remaining Lease Term and Weighted Average Discount Rate for Operating and Finance Leases
The balance sheet classification and weighted average remaining lease term and weighted average discount rate related to our operating and finance leases were (in millions):
 
September 30, 2019
Operating leases:
 
ROU asset
$
1,382.7

Lease liability:
 
Other current liabilities
$
273.7

Long-term liability - operating leases
1,277.0

 
$
1,550.7

Weighted average remaining lease term (years)
8.4

Weighted average discount rate
3.8
%
Finance leases:
 
Property and equipment, net
$
130.0

Lease liability:
 
Other current liabilities
$
43.2

Long-term liabilities
91.5

 
$
134.7

Weighted average remaining lease term (years)
2.8

Weighted average discount rate
4.1
%

Maturity of Undiscounted Cash Flows for Operating Leases The maturity of the undiscounted cash flows for operating and finance leases was (in millions):
 
September 30, 2019
 
Operating Leases
 
Finance Leases
2019 Remainder
$
85.3

 
$
12.4

2020
320.8

 
46.9

2021
269.1

 
38.3

2022
217.8

 
24.9

2023
170.6

 
12.4

2024
147.8

 
4.8

Thereafter
626.0

 
2.6

Total lease payments
1,837.4

 
142.3

Less: Interest
286.7

 
7.6

Present value of lease liability
$
1,550.7

 
$
134.7


Maturity of Undiscounted Cash Flows for Finance Leases The maturity of the undiscounted cash flows for operating and finance leases was (in millions):
 
September 30, 2019
 
Operating Leases
 
Finance Leases
2019 Remainder
$
85.3

 
$
12.4

2020
320.8

 
46.9

2021
269.1

 
38.3

2022
217.8

 
24.9

2023
170.6

 
12.4

2024
147.8

 
4.8

Thereafter
626.0

 
2.6

Total lease payments
1,837.4

 
142.3

Less: Interest
286.7

 
7.6

Present value of lease liability
$
1,550.7

 
$
134.7