XML 48 R37.htm IDEA: XBRL DOCUMENT v3.20.2
Leases (Tables)
9 Months Ended
Jun. 30, 2020
Leases [Abstract]  
Schedule of Components of Lease Costs

Components of Lease Costs

The following table presents certain information related to the lease costs for finance and operating leases (in millions):

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

June 30, 2020

 

 

June 30, 2020

 

Operating lease costs

 

$

50.0

 

 

$

150.0

 

Variable and short-term lease costs

 

 

25.6

 

 

 

79.6

 

Sublease income

 

 

(1.5

)

 

 

(5.0

)

Finance lease cost:

 

 

 

 

 

 

 

 

Amortization of lease assets

 

 

2.5

 

 

 

8.0

 

Interest on lease liabilities

 

 

1.9

 

 

 

6.0

 

Total lease cost, net

 

$

78.5

 

 

$

238.6

 

Summary of Supplemental Balance Sheet Information Related to Leases

Supplemental Balance Sheet Information Related to Leases

 

The table below presents the lease-related assets and liabilities recorded on the balance sheet (in millions):

 

 

 

Condensed Consolidated Balance Sheet Caption

 

June 30, 2020

 

 

 

 

 

 

 

 

Operating leases:

 

 

 

 

 

 

Operating lease right-of-use asset

 

Other assets

 

$

649.2

 

 

 

 

 

 

 

 

Current operating lease liabilities

 

Other current liabilities

 

$

169.0

 

Operating lease liabilities

 

Other long-term liabilities

 

 

535.5

 

Total operating lease liabilities

 

 

 

$

704.5

 

 

 

 

 

 

 

 

Finance leases:

 

 

 

 

 

 

Property, plant and equipment

 

 

 

$

145.6

 

Accumulated depreciation

 

 

 

 

(19.0

)

Property, plant and equipment, net

 

 

 

$

126.6

 

 

 

 

 

 

 

 

Current finance lease liabilities

 

Current portion of debt

 

$

9.3

 

Noncurrent finance lease liabilities

 

Long-term debt due after one year

 

 

268.5

 

Total finance lease liabilities

 

 

 

$

277.8

 

Summary of Lease Term and Discount Rate

Lease Term and Discount Rate

 

 

 

June 30, 2020

 

Weighted average remaining lease term:

 

 

 

 

Operating leases

 

5.9 years

 

Finance leases

 

9.2 years

 

 

 

 

 

 

Weighted average discount rate:

 

 

 

 

Operating leases

 

 

2.7

%

Finance leases

 

 

4.0

%

Summary of Supplemental Cash Flow Information Related to Leases

Supplemental Cash Flow Information Related to Leases

 

The table below presents supplemental cash flow information related to leases (in millions):

 

 

 

Nine Months Ended

 

 

 

June 30, 2020

 

 

 

 

 

 

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

 

 

 

 

Operating cash flows related to operating leases

 

$

151.7

 

Operating cash flows related to finance leases

 

$

6.5

 

Financing cash flows related to finance leases

 

$

7.7

 

Summary of Maturity of Lease Liabilities

Maturity of Lease Liabilities

 

The table below reconciles the undiscounted cash flows for each of the first five years and total of the remaining years to the operating lease liabilities and finance lease liabilities recorded on the balance sheet (in millions):

 

 

 

June 30, 2020

 

 

 

Operating Leases

 

 

Finance Leases

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Remaining fiscal 2020

 

$

50.3

 

 

$

4.3

 

 

$

54.6

 

Fiscal 2021

 

 

177.1

 

 

 

16.1

 

 

 

193.2

 

Fiscal 2022

 

 

140.3

 

 

 

15.2

 

 

 

155.5

 

Fiscal 2023

 

 

110.0

 

 

 

13.3

 

 

 

123.3

 

Fiscal 2024

 

 

87.8

 

 

 

12.1

 

 

 

99.9

 

Thereafter

 

 

203.5

 

 

 

300.9

 

 

 

504.4

 

Total lease payments

 

 

769.0

 

 

 

361.9

 

 

 

1,130.9

 

Less: Interest (1)

 

 

(64.5

)

 

 

(84.1

)

 

 

(148.6

)

Present value of future lease payments

 

$

704.5

 

 

$

277.8

 

 

$

982.3

 

 

 

(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