XML 37 R27.htm IDEA: XBRL DOCUMENT v3.19.1
LEASES (Tables)
3 Months Ended
Mar. 31, 2019
Leases [Abstract]  
Summary of Rent Expense The components of the Company's rent expense, which is recorded within cost of sales on the Consolidated Statements of Operations, was as follows:
 
Three months ended March 31, 2019
 
(in thousands)
Company-owned and franchise stores:
 
Operating leases
$
36,602

Variable lease costs (1)
21,509

Total company-owned and franchise stores
58,111

Other
2,188

Total rent expense
$
60,299

(1) Includes percent and contingent rent, landlord related taxes and common operating expenses.
The weighted average remaining lease term and weighted average discount rate were as follows:
 
Three months ended March 31, 2019
 
 
Weighted average remaining lease term
4.6 years

Weighted average discount rate
10
%
Supplemental cash flow information related to leases was as follows:
 
Three months ended March 31, 2019
 
(in thousands)
Operating cash flow information:
 
Cash paid for amounts included in the measurement of operating lease liabilities
$
44,936

Right-of-use assets obtained in exchange for new operating lease liabilities
$
6,442

Summary of Minimum Future Rent Obligations Maturities of the lease liabilities (undiscounted lease payments, as defined in Note 2 "Basis of Presentation") as of March 31, 2019 were as follows:
 
Operating Leases for Company-Owned and Franchise Stores
 
Operating Leases for Other (1)
 
Total Operating Leases
 
Sublease
Income from Franchisees
 
Rent on Operating Leases, net of Sublease Revenue
 
(in thousands)
2019 (remainder)
$
120,954

 
$
4,270

 
$
125,224

 
$
(23,783
)
 
$
101,441

2020
135,834

 
4,964

 
140,798

 
(27,829
)
 
112,969

2021
109,994

 
3,643

 
113,637

 
(22,697
)
 
90,940

2022
84,925

 
2,342

 
87,267

 
(17,882
)
 
69,385

2023
63,125

 
1,180

 
64,305

 
(13,384
)
 
50,921

Thereafter
136,071

 
6,703

 
142,774

 
(29,548
)
 
113,226

Total future obligations
$
650,903

 
$
23,102

 
$
674,005

 
$
(135,123
)
 
$
538,882

Less amounts representing interest


 
 
 
(155,295
)
 
 
 


Present value of lease obligations


 


 
$
518,710

 
 
 
 
(1) Includes various leases for warehouses, vehicles, and various equipment at our facility
Schedule of Future Minimum Rental Payments for Operating Leases [Table Text Block] Minimum future rent obligations for non-cancelable operating leases, excluding optional renewal periods, were as follows for the period ending December 31, 2018 and exclude landlord related taxes, common operating expenses, and percent and contingent rent.
 
Operating Leases for Company-Owned and Franchise Stores
 
Operating Leases for Other (1)
 
Total Operating Leases
 
Sublease
Income from Franchisees
 
Rent on Operating Leases, net of Sublease Revenue
 
(in thousands)
2019
$
162,910

 
$
6,071

 
$
168,981

 
$
(29,867
)
 
$
139,114

2020
126,312

 
5,574

 
131,886

 
(23,631
)
 
108,255

2021
95,000

 
4,185

 
99,185

 
(16,782
)
 
82,403

2022
64,735

 
2,479

 
67,214

 
(10,285
)
 
56,929

2023
39,798

 
1,290

 
41,088

 
(4,717
)
 
36,371

Thereafter
56,200

 
6,703

 
62,903

 
(4,238
)
 
58,665

Total future obligations
$
544,955

 
$
26,302

 
$
571,257

 
$
(89,520
)
 
$
481,737


(1) Includes various leases for warehouses, vehicles, and various equipment at our facility