XML 42 R45.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Leases (Tables)
12 Months Ended
Dec. 31, 2019
Leases [Abstract]  
Assets And Liabilities
Supplemental balance sheet information related to leases was as follows:
Leases
Classification
December 31, 2019
Assets:


Operating
Operating lease right-of-use assets, net
$
861,878

Finance
Buildings, Furniture, equipment and software, net
54,084

Total leased assets

$
915,962




Liabilities:


Current


Operating
Current portion of operating leases
91,558

Finance
Current portion of long-term debt and finance leases
4,940

Non-current


Operating
Long-term operating leases, less current portion
792,358

Finance
Long-term debt and finance leases, less current portion
53,313

Total lease liabilities

$
942,169

Lease Term and Discount Rate
December 31, 2019
Weighted average remaining lease terms

Operating leases
9.3 years

Finance leases
11.6 years



Weighted average discount rate

Operating leases
9.50
%
Finance leases
8.40
%

Lease, Cost

Supplemental cash flow information related to leases was as follows for the year ended December 31, 2019:
Other Information
 
Cash paid for amounts included in the measurement of lease liabilities

Operating cash flows from operating leases
$
182,838

Operating cash flows from finance leases
$
3,971

Financing cash flows from finance leases
$
4,506

Leased assets obtained for new finance lease liabilities
$
39,052

Leased assets obtained for new operating lease liabilities
$
16,684



The components of lease cost were as follows:
Lease Cost
Classification
For the year ended December 31, 2019
Operating lease cost
Direct costs
$
172,752

Finance lease cost


Amortization of leased assets
Direct costs
6,277

Interest on leased assets
Interest expense
3,971

Short-term lease costs
Direct costs
5,247

Variable lease costs
Direct costs
14,983

Sublease income
Revenues
(4,777
)
Total lease cost

$
198,453


Finance Lease, Liability, Maturity
As of December 31, 2019, maturities of lease liabilities were as follows:
Maturity of Lease Liability
Operating Leases
Finance Leases
Year 1
$
169,592

$
9,664

Year 2
159,404

9,628

Year 3
151,025

9,234

Year 4
140,569

8,183

Year 5
146,332

6,355

Thereafter
543,266

49,840

Total lease payments
$
1,310,188

$
92,904

Less: interest and inflation
(426,272
)
(34,651
)
Present value of lease liabilities
$
883,916

$
58,253


Operating Lease, Liability, Maturity
As of December 31, 2019, maturities of lease liabilities were as follows:
Maturity of Lease Liability
Operating Leases
Finance Leases
Year 1
$
169,592

$
9,664

Year 2
159,404

9,628

Year 3
151,025

9,234

Year 4
140,569

8,183

Year 5
146,332

6,355

Thereafter
543,266

49,840

Total lease payments
$
1,310,188

$
92,904

Less: interest and inflation
(426,272
)
(34,651
)
Present value of lease liabilities
$
883,916

$
58,253


Schedule of Future Minimum Lease Payments And SubLease Income Future minimum lease payments at December 31, 2018, by year and in aggregate, under all noncancellable operating leases were as follows:
 
Lease Payments
2019
$
151,795

2020
142,995

2021
135,426

2022
128,441

2023
119,955

Thereafter
482,220

Total
$
1,160,832