XML 63 R24.htm IDEA: XBRL DOCUMENT v3.20.1
LEASES (Tables)
3 Months Ended
Mar. 31, 2020
Leases [Abstract]  
Assets and Liabilities, Leases
Leases
 
 
Classification
 
March 31, 2020
 
December 31, 2019
Assets
 
 
 
 
 
 
   Operating lease assets
 
Operating lease right-of-use assets
 
$
303,754

 
$
310,238

   Finance lease assets
 
Property and equipment, net (a)
 
856

 
906

Total leased assets
 
 
 
$
304,610

 
$
311,144

 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
Current
 
 
 
 
 
 
   Operating
 
Current portion of operating lease liabilities
 
$
24,529

 
$
23,736

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

 
234

 
231

Noncurrent
 
 
 
 
 
 
   Operating
 
Operating lease liabilities, less current portion
 
289,187

 
295,636

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

 
390

 
445

Total lease liabilities
 
 
 
$
314,340

 
$
320,048

 
 
 
 
 
 
 
(a) Finance lease assets are recorded net of accumulated amortization of $1,583 and $1,522 as of March 31, 2020 and December 31, 2019, respectively.
Lease, Cost
Lease Cost of Continuing Operations
 
 
 
 
Three Months Ended March 31,
 
 
Classification
 
2020
 
2019
Operating lease cost (a)
 
Lease and rent expense
 
$
13,512

 
$
13,115

Finance lease cost:
 
 
 
 
 
 
   Amortization of finance lease assets
 
Depreciation and amortization
 
61

 
67

   Interest on finance lease liabilities
 
Interest expense, net
 
9

 
11

Short term lease cost
 
Operating expense
 
179

 
141

Net lease cost
 
 
 
$
13,761

 
$
13,334

 
 
 
 
 
 
 
(a) Includes variable lease costs, which are immaterial
 
 
Lessee, Operating Lease, Liability, Maturity
Maturity of Lease Liabilities
As of March 31, 2020
 
 
Operating Leases (a)
 
Finance Leases (a)
 
Total
 
 
 
 
 
 
 
2020
 
$
51,073

 
$
269

 
$
51,342

2021
 
52,063

 
233

 
52,296

2022
 
53,072

 
136

 
53,208

2023
 
54,015

 
35

 
54,050

2024
 
53,898

 
7

 
53,905

After 2024
 
186,982

 

 
186,982

Total lease payments
 
$
451,103

 
$
680

 
$
451,783

Less: Interest
 
(137,387
)
 
(56
)
 
(137,443
)
Present value of lease liabilities
 
$
313,716

 
$
624

 
$
314,340

 
 
 
 
 
 
 
(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 March 31, 2020
 
 
Operating Leases (a)
 
Finance Leases (a)
 
Total
 
 
 
 
 
 
 
2020
 
$
51,073

 
$
269

 
$
51,342

2021
 
52,063

 
233

 
52,296

2022
 
53,072

 
136

 
53,208

2023
 
54,015

 
35

 
54,050

2024
 
53,898

 
7

 
53,905

After 2024
 
186,982

 

 
186,982

Total lease payments
 
$
451,103

 
$
680

 
$
451,783

Less: Interest
 
(137,387
)
 
(56
)
 
(137,443
)
Present value of lease liabilities
 
$
313,716

 
$
624

 
$
314,340

 
 
 
 
 
 
 
(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
 
 
March 31, 2020
 
December 31, 2019
 
 
 
 
 
Weighted-average remaining lease term (years)
 
 
 
 
   Operating leases
 
8.57
 
8.81
   Finance leases
 
3.00
 
3.00
Weighted-average discount rate
 
 
 
 
   Operating leases
 
8.9%
 
8.9%
   Finance leases
 
6.1%
 
6.1%








Other Information
 
 
Three Months Ended March 31,
 
 
2020
 
2019
Cash paid for amounts included in the measurement of lease liabilities
 
 
 
 
   Operating cash flows for operating leases
 
$
12,673

 
$
12,132

   Operating cash flows for finance leases
 
$
9

 
$
11

   Financing cash flows for finance leases
 
$
52

 
$
132

Acquisition of operating leases through adoption of ASC 842
 
$

 
$
389,403