XML 35 R30.htm IDEA: XBRL DOCUMENT v3.20.1
LEASES (Tables)
12 Months Ended
Dec. 31, 2019
Related Party Transaction [Line Items]  
Schedule of components of lease expenses

The following table reflects the Company’s components of lease expenses for the year ended December 31, 2019 (in millions):

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

Classification

    

December 31, 2019

Operating lease cost

 

 

 

 

 

Revenue equipment

 

Operations and maintenance

 

$

22.2

Real estate

 

Administrative expense

 

 

13.8

Total operating lease cost

 

 

 

$

36.0

 

 

 

 

 

 

Finance lease cost

 

 

 

 

 

Amortization of right-of-use assets

 

Depreciation and amortization

 

$

5.4

Interest on lease liabilities

 

Interest expense

 

 

0.9

Total finance lease cost

 

 

 

$

6.3

 

 

 

 

 

 

Total lease cost(a)

 

 

 

$

42.3

(a)

Short-term lease expense and variable lease expense are immaterial.

 

Schedule of components of assets and liabilities for operating and finance leases

 

The components of assets and liabilities for operating and finance leases are as follows as of December 31, 2019 (in millions):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Classification

    

December 31, 2019

Assets

 

 

 

 

 

Capitalized operating lease right-of-use assets

 

Right-of-use assets

 

$

95.9

Finance lease right-of-use assets

 

Other long-term assets

 

 

25.3

Total lease assets

 

 

 

$

121.2

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Capitalized operating lease liabilities:

 

 

 

 

 

Current

 

Other current liabilities

 

$

27.3

Non-current

 

Other long-term liabilities

 

 

77.8

    Total capitalized operating lease liabilities 

 

 

 

$

105.1

 

 

 

 

 

 

Finance lease liabilities:

 

 

 

 

 

Current

 

Current portion of long-term debt

 

$

6.2

Non-current

 

Long-term debt, net of current portion

 

 

19.3

    Total finance lease liabilities

 

 

 

$

25.5

 

 

 

 

 

 

Total lease liabilities

 

 

 

$

130.6

 

Summary of supplemental cash flow related to leases

The following table is a summary of supplemental cash flows related to leases for the year ended December 31, 2019 (in millions):

 

 

 

 

 

 

 

Year Ended

 

    

December 31, 2019

Cash paid for amounts included in the measurement of lease liabilities:

 

 

 

Operating cash flows from capitalized operating leases

 

$

(35.6)

Operating cash flows from finance leases

 

 

(0.9)

Financing cash flows from finance leases

 

 

(5.9)

Right-of-use assets obtained in exchange for lease obligations:

 

 

 

Capitalized operating lease right-of-use assets

 

$

39.2

Finance lease right-of-use assets

 

 

13.1

 

Summary of Future payments on leases, Operating lease

The following table is the future payments on leases as of December 31, 2019 (in millions):

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized

 

 

 

 

 

 

 

 

Operating

 

Finance

 

 

 

Year ending December 31, 

 

leases

 

leases

    

Total

2020

 

$

27.3

 

$

7.3

 

$

34.6

2021

 

 

25.5

 

 

7.1

 

 

32.6

2022

 

 

20.7

 

 

5.1

 

 

25.8

2023

 

 

15.1

 

 

5.5

 

 

20.6

2024

 

 

9.0

 

 

2.9

 

 

11.9

Thereafter

 

 

23.0

 

 

0.6

 

 

23.6

Total lease payments

 

 

120.6

 

 

28.5

 

 

149.1

Less: interest

 

 

(15.5)

 

 

(3.0)

 

 

(18.5)

Present value of lease liabilities

 

$

105.1

 

$

25.5

 

$

130.6

 

Summary of Future payments on leases, Finance lease

The following table is the future payments on leases as of December 31, 2019 (in millions):

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized

 

 

 

 

 

 

 

 

Operating

 

Finance

 

 

 

Year ending December 31, 

 

leases

 

leases

    

Total

2020

 

$

27.3

 

$

7.3

 

$

34.6

2021

 

 

25.5

 

 

7.1

 

 

32.6

2022

 

 

20.7

 

 

5.1

 

 

25.8

2023

 

 

15.1

 

 

5.5

 

 

20.6

2024

 

 

9.0

 

 

2.9

 

 

11.9

Thereafter

 

 

23.0

 

 

0.6

 

 

23.6

Total lease payments

 

 

120.6

 

 

28.5

 

 

149.1

Less: interest

 

 

(15.5)

 

 

(3.0)

 

 

(18.5)

Present value of lease liabilities

 

$

105.1

 

$

25.5

 

$

130.6

 

Summary of weighted average lease term and discount rate for leases

 

 

 

 

 

 

    

2019

 

Weighted-average remaining lease term (years)

 

 

 

 

Capitalized operating leases

 

 

5.01

 

Finance leases

 

 

3.83

 

Weighted-average discount rate

 

 

 

 

Capitalized operating leases

 

 

5.54

%  

Finance leases

 

 

4.51

%  

 

Schedule of future payments under lease agreements prior to ASC 842 adoption

The following table is the future payments under lease agreements as of December 31, 2018 prior to adoption of ASC 842 (in millions):

 

 

 

 

 

 

 

 

 

 

 

 

Capital Leases

 

Operating Leases

 

 

 

 

 

Revenue

 

Office

Year ending December 31, 

 

    

 

 

Equipment

 

 and Terminals

2019

 

$

5.7

 

$

19.5

 

$

11.9

2020

 

 

4.5

 

 

13.0

 

 

11.2

2021

 

 

4.3

 

 

5.7

 

 

9.5

2022

 

 

2.4

 

 

3.2

 

 

8.5

2023

 

 

2.9

 

 

0.3

 

 

6.6

Thereafter

 

 

0.8

 

 

 —

 

 

23.0

Total minimum lease payments

 

$

20.6

 

$

41.7

 

$

70.7

Loan amount attributable to interest

 

 

(2.4)

 

 

 

 

 

 

Total (Present value of minimum lease payments on capital leases)

 

 

18.2

 

 

 

 

 

 

Less: current portion

 

 

(4.8)

 

 

 

 

 

 

Long-term capital leases

 

$

13.4

 

 

 

 

 

 

 

Schedule of future minimum receipts on leases

The following table is the future minimum receipts on leases as of December 31, 2019 (in millions):

 

 

 

 

 

Year ending December 31, 

 

Amount

2020

 

$

23.8

2021

 

 

17.3

2022

 

 

9.8

2023

 

 

4.9

2024

 

 

1.3

Thereafter

 

 

0.3

Total minimum lease receipts

 

$

57.4

 

Schedule of components of the net investment in sales-type leases

The components of the net investment in sales-type leases as of December 31, 2018 prior to the adoption of ASC 842 are as follows (in millions):

 

 

 

 

 

    

2018

Minimum lease receivable

 

$

78.1

Deferred gain

 

 

(10.1)

Net minimum lease receivable

 

 

68.0

Unearned interest income

 

 

(12.3)

Net investment in sales-type leases

 

 

55.7

Current portion

 

 

(16.2)

 

 

$

39.5

 

 

 

 

 

Schedule of future minimum lease receipts

The following table is the future minimum receipts on leases as of December 31, 2018 prior to the adoption of ASC 842 (in millions):

 

 

 

 

 

Year ending December 31, 

    

Amount

2019

 

$

16.2

2020

 

 

14.5

2021

 

 

11.0

2022

 

 

11.2

2023

 

 

2.6

Thereafter

 

 

0.2

Total

 

$

55.7

 

Shareholder and employee  
Related Party Transaction [Line Items]  
Summary of Future payments on leases, Operating lease

Future minimum lease payments under non-cancelable related party operating leases are as follows (in millions):

 

 

 

 

 

 

 

 

    

Revenue

    

Office and

Year ending December 31, 

 

Equipment

 

Terminals

2020

 

$

0.4

 

$

4.1

2021

 

 

0.2

 

 

4.1

2022

 

 

0.2

 

 

4.1

2023

 

 

0.1

 

 

4.0

2024

 

 

 —

 

 

4.0

Thereafter

 

 

 —

 

 

10.4

Total

 

$

0.9

 

$

30.7