XML 53 R27.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Leases (Tables)
12 Months Ended
Dec. 31, 2019
Leases [Abstract]  
Assets and Liabilities, Leases
Leases
 
 
Classification
 
December 31, 2019
Assets
 
 
 
 
   Operating lease assets
 
Operating lease right-of-use assets
 
$
310,238

   Finance lease assets
 
Property and equipment, net (a)
 
906

Total leased assets
 
 
 
$
311,144

 
 
 
 
 
Liabilities
 
 
 
 
Current
 
 
 
 
   Operating
 
Current portion of operating lease liability
 
$
23,736

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

 
231

Noncurrent
 
 
 
 
   Operating
 
Operating lease liability, less current portion
 
295,636

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

 
445

Total lease liabilities
 
 
 
$
320,048

 
 
 
 
 
(a) Finance lease assets are recorded net of accumulated amortization of $1,522 as of December 31, 2019.
Lease, Cost
Lease Cost
 
 
 
 
Year Ended
 
 
Classification
 
December 31, 2019
Operating lease cost (a)
 
Lease and rent expense
 
$
52,990

Finance lease cost:
 
 
 
 
   Amortization of finance lease assets
 
Depreciation and amortization
 
263

   Interest on finance lease liabilities
 
Interest expense, net
 
48

Short term lease cost
 
Operating expense
 
649

Net lease cost
 
 
 
$
53,950

 
 
 
 
 
(a) Includes variable lease costs, which are immaterial
 
Lessee, Operating Lease, Liability, Maturity
Maturity of Lease Liabilities
 
 
As of December 31, 2019
 
 
Operating Leases (a)
 
Finance Leases (a)
 
Total
 
 
 
 
 
 
 
2020
 
$
50,819

 
$
269

 
$
51,088

2021
 
51,788

 
242

 
52,030

2022
 
52,812

 
179

 
52,991

2023
 
53,857

 
37

 
53,894

2024
 
53,843

 
14

 
53,857

After 2024
 
200,605

 

 
200,605

Total lease payments
 
$
463,724

 
$
741

 
$
464,465

Less: Interest
 
(144,352
)
 
(65
)
 
(144,417
)
Present value of lease liabilities
 
$
319,372

 
$
676

 
$
320,048

 
 
 
 
 
 
 
(a)  Operating and Finance lease payments exclude options 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 Topic 840, predecessor to Topic 842, are as follows:
 
 
As of December 31, 2018
 
 
Operating Leases (a)
 
Finance Leases (a)
 
Total
 
 
 
 
 
 
 
2019
 
$
48,701

 
$
454

 
$
49,155

2020
 
49,595

 
174

 
49,769

2021
 
50,570

 
173

 
50,743

2022
 
51,587

 
127

 
51,714

2023
 
52,624

 

 
52,624

After 2023
 
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
 
 
December 31, 2019
 
 
 
Weighted-average remaining lease term (years)
 
 
   Operating leases
 
8.81
   Finance leases
 
3.00
Weighted-average discount rate
 
 
   Operating leases
 
8.9%
   Finance leases
 
6.1%
Other Information
 
 
Year Ended
 
 
December 31, 2019
Cash paid for amounts included in the measurement of lease liabilities
 
 
   Operating cash flows for operating leases
 
$
55,485

   Operating cash flows for finance leases
 
48

   Financing cash flows for finance leases
 
471

Acquisition of operating leases though adoption of Topic 842
 
389,403

Lease modification
 
$
(48,877
)