XML 52 R47.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Leased Assets and Liabilities (Tables)
12 Months Ended
Dec. 31, 2019
Leases [Abstract]  
Schedule of operating and finance lease assets and liabilities
Leases
 
Balance Sheet Location
 
December 31, 2019
 
December 31, 2018
Assets
 
 
 
 
 
 
Operating
 
Operating lease assets
 
$
200,752

 
$
152,554

Finance
 
Property, plant and equipment, net
 
10,443

 
10,683

Total leased assets
 
 
 
$
211,195

 
$
163,237

 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
Operating
 
Current operating lease liabilities
 
$
36,060

 
$
35,208

 
 
Noncurrent operating lease liabilities
 
177,711

 
125,294

Finance
 
Accounts payable and accrued liabilities
 
2,879

 
2,708

 
 
Other noncurrent liabilities
 
7,927

 
7,054

Total lease liabilities
 
 
 
$
224,577

 
$
170,264


Schedule of components of lease expense
 
Years Ended December 31,
Lease Cost
2019
 
2018
 
2017
Operating lease expense
$
48,503

 
$
43,727

 
$
41,676

Finance lease expense
 
 
 
 
 
Amortization of leased assets
3,372

 
2,697

 
2,295

Interest on lease liabilities
700

 
527

 
465

Variable lease expense
23,188

 
21,864

 
20,838

Sublease income
(1,948
)
 
(1,735
)
 
(736
)
Total expense
$
73,815

 
$
67,080

 
$
64,538


Schedule of future payments of finance lease liabilities
Future Lease Payments
Operating Leases
 
Finance Leases
 
Total
2020
$
47,632

 
$
3,525

 
$
51,157

2021
42,244

 
3,133

 
45,377

2022
33,945

 
2,560

 
36,505

2023
27,122

 
1,899

 
29,021

2024
23,165

 
1,042

 
24,207

Thereafter
97,867

 
277

 
98,144

Total
271,975

 
12,436

 
284,411

Less: present value discount
58,204

 
1,630

 
59,834

Lease liability
$
213,771

 
$
10,806

 
$
224,577


Schedule of future payments of operating lease liabilities
Operating lease expense includes immaterial amounts related to leases with terms of 12 months or less.
Future Lease Payments
Operating Leases
 
Finance Leases
 
Total
2020
$
47,632

 
$
3,525

 
$
51,157

2021
42,244

 
3,133

 
45,377

2022
33,945

 
2,560

 
36,505

2023
27,122

 
1,899

 
29,021

2024
23,165

 
1,042

 
24,207

Thereafter
97,867

 
277

 
98,144

Total
271,975

 
12,436

 
284,411

Less: present value discount
58,204

 
1,630

 
59,834

Lease liability
$
213,771

 
$
10,806

 
$
224,577


Schedule of weighted-average remaining lease terms and weighted-average discount rates
At December 31, 2019, there were no operating leases signed but not yet commenced.

Lease Term and Discount Rate
December 31, 2019
 
December 31, 2018
Weighted-average remaining lease term
 
 
 
Operating leases
7.7 years
 
7.2 years
Finance leases
3.9 years
 
4.1 years
Weighted-average discount rate
 
 
 
Operating leases
6.1%
 
4.5%
Finance leases
6.8%
 
6.2%

Schedule of supplemental cash flow information
 
Years Ended December 31,
Cash Flow Information
2019
 
2018
 
2017
Operating cash outflows - operating leases
$
44,252

 
$
40,599

 
$
39,192

Operating cash outflows - finance leases
$
700

 
$
527

 
$
465

Financing cash outflows - finance leases
$
3,096

 
$
2,564

 
$
2,185

 
 
 
 
 
 
Leased assets obtained in exchange for new lease obligations
 
 
 
 
 
Operating leases
$
87,160

 
$
36,260

 
$
33,788

Finance leases
$
4,072

 
$
5,715

 
$
3,325