XML 32 R22.htm IDEA: XBRL DOCUMENT v3.19.2
Leases (Tables)
6 Months Ended
Jun. 30, 2019
Leases [Abstract]  
Schedule of Lease Position

Lease Position as of June 30, 2019

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

 

 

 

June 30, 2019

 

Assets

 

 

 

 

Real Estate

 

$

236,377

 

Select Express Drive Partner Program

 

 

110,650

 

Total operating lease right-of-use assets

 

$

347,027

 

Liabilities

 

 

 

 

Current

 

 

 

 

Real Estate

 

$

36,538

 

Select Express Drive Partner Program

 

 

55,920

 

Total current operating lease liabilities

 

 

92,458

 

Noncurrent

 

 

 

 

Real Estate

 

 

231,262

 

Select Express Drive Partner Program

 

 

63,902

 

Total noncurrent operating lease liabilities

 

 

295,164

 

Total operating lease liabilities

 

$

387,622

 

Weighted-average remaining lease term (years)

 

 

 

 

Real Estate

 

 

6.3

 

Select Express Drive Partner Program

 

 

2.0

 

Weighted-average discount rate(1)

 

 

 

 

Real Estate

 

 

6.8

%

Select Express Drive Partner Program

 

 

6.5

%

 

(1)

Upon adoption of the new lease standard, discount rates used for existing leases were established at January 1, 2019.

Schedule of Lease Costs of Operating Leases

The table below presents certain information related to the lease costs for operating leases (in thousands):

 

 

 

Three Months Ended June 30, 2019

 

 

Six Months Ended June 30, 2019

 

 

 

Real Estate

 

 

Select Express

Drive Partner

Program

 

 

Total

Operating

Leases

 

 

Real Estate

 

 

Select Express

Drive Partner

Program

 

 

Total

Operating

Leases

 

Operating lease cost

 

$

13,816

 

 

$

11,459

 

 

$

25,275

 

 

$

26,974

 

 

$

21,840

 

 

$

48,814

 

Short-term lease cost

 

 

2,199

 

 

 

 

 

 

2,199

 

 

 

3,932

 

 

 

 

 

 

3,932

 

Variable lease cost

 

 

1,943

 

 

 

1,353

 

 

 

3,296

 

 

 

3,306

 

 

 

2,990

 

 

 

6,296

 

Total lease cost

 

$

17,958

 

 

$

12,812

 

 

$

30,770

 

 

$

34,212

 

 

$

24,830

 

 

$

59,042

 

Schedule of Operating 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 lease liabilities recorded on the condensed consolidated balance sheet as of June 30, 2019 (in thousands):

 

 

 

Real Estate

 

 

Select Express

Drive Partner

Program

 

 

Total Leases

 

2019, remainder

 

$

28,541

 

 

$

28,319

 

 

$

56,860

 

2020

 

 

60,100

 

 

 

57,930

 

 

 

118,030

 

2021

 

 

58,083

 

 

 

32,276

 

 

 

90,359

 

2022

 

 

52,769

 

 

 

10,691

 

 

 

63,460

 

2023

 

 

37,809

 

 

 

 

 

 

37,809

 

Thereafter

 

 

103,468

 

 

 

 

 

 

103,468

 

Total minimum lease payments

 

 

340,770

 

 

 

129,216

 

 

 

469,986

 

Less: amount of lease payments representing interest

 

 

(72,970

)

 

 

(9,394

)

 

 

(82,364

)

Present value of future minimum lease payments

 

 

267,800

 

 

 

119,822

 

 

 

387,622

 

Less: current obligations under leases

 

 

(36,538

)

 

 

(55,920

)

 

 

(92,458

)

Long-term lease obligations

 

$

231,262

 

 

$

63,902

 

 

$

295,164

 

 

Future Minimum Lease Payments

As of December 31, 2018, the future minimum lease payments required under noncancelable operating leases as defined under the previous accounting guidance of ASC Topic 840 were as follows (in thousands):

 

 

 

Real Estate

 

 

Select Express

Drive Partner

Program

 

 

Total

Operating

Leases

 

2019

 

$

51,221

 

 

$

30,129

 

 

$

81,350

 

2020

 

 

53,380

 

 

 

34,597

 

 

 

87,977

 

2021

 

 

52,794

 

 

 

6,439

 

 

 

59,233

 

2022

 

 

48,813

 

 

 

 

 

 

48,813

 

2023 and Thereafter

 

 

133,670

 

 

 

 

 

 

133,670

 

Total minimum lease payments

 

$

339,878

 

 

$

71,165

 

 

$

411,043