XML 84 R37.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Leases (Tables)
3 Months Ended
Dec. 31, 2019
Leases [Abstract]  
Schedule of Components of Lease Costs

Components of Lease Costs

The following table shows the components of lease costs (in millions):

 

 

 

Three Months Ended

 

 

 

December 31, 2019

 

Operating lease costs

 

$

49.5

 

Variable and short-term lease costs

 

 

26.3

 

Sublease income

 

 

(1.7

)

Finance lease cost:

 

 

 

 

Amortization of lease assets

 

 

2.8

 

Interest on lease liabilities

 

 

2.1

 

Total lease cost, net

 

$

79.0

 

Summary of Supplemental Balance Sheet Information Related to Leases

Supplemental Balance Sheet Information Related to Leases

 

(In millions)

 

Condensed Consolidated Balance Sheet Caption

 

December 31, 2019

 

 

 

 

 

 

 

 

Operating leases:

 

 

 

 

 

 

Operating lease right-of-use asset

 

Other assets

 

$

696.8

 

 

 

 

 

 

 

 

Current operating lease liabilities

 

Other current liabilities

 

$

171.1

 

Operating lease liabilities

 

Other long-term liabilities

 

 

581.8

 

Total operating lease liabilities

 

 

 

$

752.9

 

 

 

 

 

 

 

 

Finance leases:

 

 

 

 

 

 

Property, plant and equipment

 

 

 

$

148.5

 

Accumulated depreciation

 

 

 

 

(16.2

)

Property, plant and equipment, net

 

 

 

$

132.3

 

 

 

 

 

 

 

 

Current finance lease liabilities

 

Current portion of debt

 

$

10.1

 

Noncurrent finance lease liabilities

 

Long-term debt due after one year

 

 

274.1

 

Total finance lease liabilities

 

 

 

$

284.2

 

Summary of Lease Term and Discount Rate

Lease Term and Discount Rate

 

 

 

December 31, 2019

 

Weighted average remaining lease term:

 

 

 

 

Operating leases

 

6.0 years

 

Finance leases

 

9.6 years

 

 

 

 

 

 

Weighted average discount rate:

 

 

 

 

Operating leases

 

 

2.7

%

Finance leases

 

 

4.1

%

Summary of Supplemental Cash Flow Information Related to Leases

Supplemental Cash Flow Information Related to Leases

 

 

 

Three Months Ended

 

(In millions)

 

December 31, 2019

 

 

 

 

 

 

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

 

 

 

 

Operating cash flows related to operating leases

 

$

49.4

 

Operating cash flows related to finance leases

 

$

2.6

 

Financing cash flows related to finance leases

 

$

2.7

 

Summary of Maturity of Lease Liabilities

Maturity of Lease Liabilities

 

 

 

December 31, 2019

 

(In millions)

 

Operating Leases

 

 

Finance Leases

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Remaining fiscal 2020

 

$

144.4

 

 

$

13.5

 

 

$

157.9

 

Fiscal 2021

 

 

163.4

 

 

 

16.2

 

 

 

179.6

 

Fiscal 2022

 

 

128.4

 

 

 

15.2

 

 

 

143.6

 

Fiscal 2023

 

 

100.6

 

 

 

13.1

 

 

 

113.7

 

Fiscal 2024

 

 

81.3

 

 

 

12.0

 

 

 

93.3

 

Thereafter

 

 

207.4

 

 

 

302.0

 

 

 

509.4

 

Total lease payments

 

 

825.5

 

 

 

372.0

 

 

 

1,197.5

 

Less: Interest (1)

 

 

(72.6

)

 

 

(87.8

)

 

 

(160.4

)

Present value of lease liabilities

 

$

752.9

 

 

$

284.2

 

 

$

1,037.1

 

 

 

(1)

Calculated using the interest rate for each lease.

Summary of Future Minimum Payments Under All Existing Non-cancelable Operating Leases

At September 30, 2019, future minimum payments under all existing non-cancelable operating leases for the succeeding five years and thereafter were as follows (in millions):

 

Fiscal 2020

 

$

214.3

 

Fiscal 2021

 

 

180.1

 

Fiscal 2022

 

 

136.3

 

Fiscal 2023

 

 

108.3

 

Fiscal 2024

 

 

85.3

 

Thereafter

 

 

206.1

 

Total

 

$

930.4