XML 17 R28.htm IDEA: XBRL DOCUMENT v3.19.3
Leases (Tables)
9 Months Ended
Sep. 30, 2019
Leases [Abstract]  
Summary of Other Lease Information Other information related to our leases is as follows:
 
 
 
September 30,
(Amounts in thousands)
 
 
2019
Operating Leases:
 
 
 
ROU assets recorded under operating leases
 
 
$
208,943

Accumulated amortization associated with operating leases
 
 
(26,670
)
Total operating leases ROU assets, net
 
 
$
182,273

 
 
 
 
Liabilities recorded under operating leases (current)
 
 
$
35,042

Liabilities recorded under operating leases (non-current)
 
 
146,839

Total operating leases liabilities
 
 
$
181,881

 
 
 
 
Finance Leases: 
 
 
 
ROU assets recorded under finance leases
 
 
$
16,230

Accumulated depreciation associated with finance leases
 
 
(5,015
)
Total finance leases ROU assets, net(1)
 
 
$
11,215

 
 
 
 
Total finance leases liabilities(2)
 
 
$
11,246

 
 
 
 
        The costs components of operating and finance leases are as follows:
(Amounts in thousands)
Three Months Ended September 30, 2019
 
Nine Months Ended September 30, 2019
Operating Lease Costs:
 
 
 
Fixed lease expense(3)
$
13,858

 
$
43,864

Variable lease expense(3)
1,119

 
3,999

Total operating lease expense
$
14,977

 
$
47,863

 
 
 
 
Finance Lease Costs:
 
 
 
Depreciation of finance lease ROU assets(3)
$
993

 
$
3,280

Interest on lease liabilities(4)
102

 
253

Total finance lease expense
$
1,095

 
$
3,533

_____________________
(1) Included in property plant and equipment, net
(2) Included in debt due within one year and long-term debt due after one year, accordingly
(3) Included in cost of sales and selling, general and administrative expense, accordingly
(4) Included in interest expense



Schedule of Supplemental Cash Flows Information
Supplemental cash flows information as of and for the nine months ended September 30, 2019:
(Amounts in thousands, except lease term and discount rate)
 
Cash paid for amounts included in the measurement of lease liabilities:
 
Operating cash flows from operating leases(1)
$
39,642

Financing cash flows from finance leases(2)
4,177

ROU assets obtained in exchange for lease obligations:
 
Operating leases
$
15,739

Finance leases
10,184

Weighted average remaining lease term (in years)
 
Operating leases
9 years

Finance leases
4 years

Weighted average discount rate (percent)
 
Operating leases
4.6
%
Finance leases
3.7
%
_____________________

(1) Included in our condensed consolidated statement of cash flows, operating activities, prepaid expenses and other assets, net and retirement obligations and other
(2) Included in our condensed consolidated statement of cash flows, financing activities, payments under other financing arrangements
Schedule of Future Finance Lease Payments
Future undiscounted lease payments under operating and finance leases as of September 30, 2019 were as follows (amounts in thousands):
Year ending December 31,
Operating
Leases
 
Finance Leases
2019 (excluding the nine months ended September 30, 2019)
$
10,769

 
$
1,321

2020
39,425

 
4,353

2021
30,498

 
2,854

2022
25,032

 
1,623

2023
21,235

 
850

Thereafter
95,094

 
945

Total future minimum lease payments
$
222,053

 
$
11,946

Less: Imputed interest
(40,172
)
 
(700
)
Total
$
181,881

 
$
11,246

 
 
 
 
Other current liabilities
$
35,042

 
$

Operating lease liabilities
146,839

 

Debt due within one year

 
4,342

Long-term debt due after one year

 
6,904

Total
$
181,881

 
$
11,246


The future minimum lease payments as of December 31, 2018 were as follows (amounts in thousands):
Year ending December 31,
 
 
 
2019
 
 
$
68,443

2020
 
 
49,874

2021
 
 
38,446

2022
 
 
28,496

2023
 
 
21,473

Thereafter
 
 
66,518

Total future minimum lease payments
 
 
$
273,250


Schedule of Future Operating Lease Payments
Future undiscounted lease payments under operating and finance leases as of September 30, 2019 were as follows (amounts in thousands):
Year ending December 31,
Operating
Leases
 
Finance Leases
2019 (excluding the nine months ended September 30, 2019)
$
10,769

 
$
1,321

2020
39,425

 
4,353

2021
30,498

 
2,854

2022
25,032

 
1,623

2023
21,235

 
850

Thereafter
95,094

 
945

Total future minimum lease payments
$
222,053

 
$
11,946

Less: Imputed interest
(40,172
)
 
(700
)
Total
$
181,881

 
$
11,246

 
 
 
 
Other current liabilities
$
35,042

 
$

Operating lease liabilities
146,839

 

Debt due within one year

 
4,342

Long-term debt due after one year

 
6,904

Total
$
181,881

 
$
11,246


The future minimum lease payments as of December 31, 2018 were as follows (amounts in thousands):
Year ending December 31,
 
 
 
2019
 
 
$
68,443

2020
 
 
49,874

2021
 
 
38,446

2022
 
 
28,496

2023
 
 
21,473

Thereafter
 
 
66,518

Total future minimum lease payments
 
 
$
273,250