XML 52 R23.htm IDEA: XBRL DOCUMENT v3.19.3
LEASES (Tables)
9 Months Ended
Sep. 30, 2019
Leases [Abstract]  
Assets and Liabilities, Leases

Leases
 
 
Classification
 
September 30, 2019
Assets
 
 
 
 
   Operating lease assets
 
Operating lease assets
 
$
316,626

   Finance lease assets
 
Property and equipment, net (a)
 
972

Total leased assets
 
 
 
$
317,598

 
 
 
 
 
Liabilities
 
 
 
 
Current
 
 
 
 
   Operating
 
Current portion of operating lease liabilities
 
$
22,986

   Finance
 
Current portion of long-term debt and finance lease obligations, net

 
273

Noncurrent
 
 
 
 
   Operating
 
Operating lease liabilities
 
301,905

   Finance
 
Long-term debt and finance lease obligations, less current portion and deferred financing costs, net

 
508

Total lease liabilities
 
 
 
$
325,672

 
 
 
 
 
(a) Finance lease assets are recorded net of accumulated amortization of $1,456 as of September 30, 2019.
Lease, Cost
Lease Cost
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
 
Classification
 
September 30, 2019
 
September 30, 2019
Operating lease cost (a)
 
Lease and rent expense
 
$
13,251

 
$
39,480

Finance lease cost:
 
 
 
 
 
 
   Amortization of finance lease assets
 
Depreciation and amortization
 
54

 
196

   Interest on finance lease liabilities
 
Interest expense, net
 
11

 
37

Short term lease cost
 
Operating expense
 
169

 
472

Net lease cost
 
 
 
$
13,485

 
$
40,185

 
 
 
 
 
 
 
(a) Includes variable lease costs, which are immaterial
 
 
Lessee, Operating Lease, Liability, Maturity
As of September 30, 2019
 
 
Operating Leases (a)
 
Finance Leases (a)
 
Total
 
 
 
 
 
 
 
2019
 
$
50,592

 
$
313

 
$
50,905

2020
 
51,533

 
243

 
51,776

2021
 
52,553

 
206

 
52,759

2022
 
53,593

 
65

 
53,658

2023
 
53,897

 
27

 
53,924

After 2023
 
214,168

 

 
214,168

Total lease payments
 
$
476,336

 
$
854

 
$
477,190

Less: Interest
 
(151,445
)
 
(73
)
 
(151,518
)
Present value of lease liabilities
 
$
324,891

 
$
781

 
$
325,672

 
 
 
 
 
 
 
(a)  Operating and Finance lease payments exclude option to extend lease terms that are not reasonably certain of being exercised.

The Company's future minimum lease commitments for continuing operations as of December 31, 2018, under Accounting Standards Codification Topic 840, predecessor to Topic 842, are as follows:
As of December 31, 2018
 
 
Operating Leases (a)
 
Finance Leases (a)
 
Total
 
 
 
 
 
 
 
2018
 
$
48,701

 
$
454

 
$
49,155

2019
 
49,595

 
174

 
49,769

2020
 
50,570

 
173

 
50,743

2021
 
51,587

 
127

 
51,714

2022
 
52,624

 

 
52,624

After 2022
 
245,225

 

 
245,225

Total lease payments
 
$
498,302

 
$
928

 
$
499,230

 
 
 
 
 
 
 
(a)  Operating and Finance lease payments exclude option to extend lease terms that are not reasonably certain of being exercised.
Finance Lease, Liability, Maturity
Maturity of Lease Liabilities
As of September 30, 2019
 
 
Operating Leases (a)
 
Finance Leases (a)
 
Total
 
 
 
 
 
 
 
2019
 
$
50,592

 
$
313

 
$
50,905

2020
 
51,533

 
243

 
51,776

2021
 
52,553

 
206

 
52,759

2022
 
53,593

 
65

 
53,658

2023
 
53,897

 
27

 
53,924

After 2023
 
214,168

 

 
214,168

Total lease payments
 
$
476,336

 
$
854

 
$
477,190

Less: Interest
 
(151,445
)
 
(73
)
 
(151,518
)
Present value of lease liabilities
 
$
324,891

 
$
781

 
$
325,672

 
 
 
 
 
 
 
(a)  Operating and Finance lease payments exclude option to extend lease terms that are not reasonably certain of being exercised.

The Company's future minimum lease commitments for continuing operations as of December 31, 2018, under Accounting Standards Codification Topic 840, predecessor to Topic 842, are as follows:
As of December 31, 2018
 
 
Operating Leases (a)
 
Finance Leases (a)
 
Total
 
 
 
 
 
 
 
2018
 
$
48,701

 
$
454

 
$
49,155

2019
 
49,595

 
174

 
49,769

2020
 
50,570

 
173

 
50,743

2021
 
51,587

 
127

 
51,714

2022
 
52,624

 

 
52,624

After 2022
 
245,225

 

 
245,225

Total lease payments
 
$
498,302

 
$
928

 
$
499,230

 
 
 
 
 
 
 
(a)  Operating and Finance lease payments exclude option to extend lease terms that are not reasonably certain of being exercised.
Summary of Other Lease Information
Lease Term and Discount Rate
 
 
September 30, 2019
 
 
 
Weighted-average remaining lease term (years)
 
 
   Operating leases
 
9.04
   Finance leases
 
2.02
Weighted-average discount rate
 
 
   Operating leases
 
8.9%
   Finance leases
 
5.5%

Other Information
 
 
Nine Months Ended
 
 
September 30, 2019
Cash paid for amounts included in the measurement of lease liabilities
 
 
   Operating cash flows for operating leases
 
$
42,816

   Operating cash flows for finance leases
 
$
37

   Financing cash flows for finance leases
 
$
373

Acquisition of operating leases though adoption of ASC 842
 
$
389,403

Lease modification
 
$
(48,877
)