XML 40 R28.htm IDEA: XBRL DOCUMENT v3.19.1
Leases (Tables)
3 Months Ended
Mar. 31, 2019
Leases [Abstract]  
Summary of Other Lease Information
Other information related to our leases for the three months for the period ended March 31, 2019 is as follows:
(Amounts in thousands)
 
Operating Leases:
 
ROU assets recorded under operating leases
$
208,045

Accumulated amortization associated with operating leases
(9,389
)
Total operating leases ROU assets, net
$
198,656

 
 
Liabilities recorded under operating leases (current)
$
37,807

Liabilities recorded under operating leases (non-current)
160,315

Total operating leases liabilities
$
198,122

 
 
Finance Leases: 
 
ROU assets recorded under finance leases
$
15,339

Accumulated depreciation associated with finance leases
(7,229
)
Total finance leases ROU assets, net(1)
$
8,110

 
 
Total finance leases liabilities(2)
$
8,080

 
 
Operating Lease Costs:
 
Fixed lease expense(3)
$
15,209

Variable lease expense(3)
1,575

Total operating lease expense
$
16,784

 
 
Finance Lease Costs:
 
Depreciation of finance lease ROU assets(3)
$
1,157

Interest on lease liabilities(4)
78

Total finance lease expense
$
1,235

_____________________
(1) Included in property plant and equipment, net
(2) Included in debt due within one year and long-term debt due after one year, accordingly
(3) Included in cost of sales and selling, general and administrative expense, accordingly
(4) Included in interest expense


Schedule of Supplemental Cash Flows Information
(Amounts in thousands, except lease term and discount rate)
 
Supplemental cash flows information:
 
Cash paid for amounts included in the measurement of lease liabilities:
 
Operating cash flows from operating leases(1)
$
16,736

Financing cash flows from finance leases(2)
1,124

ROU assets obtained in exchange for lease obligations:
 
Operating leases
2,922

Finance leases
3,580

Weighted average remaining lease term (in years)
 
Operating leases
9 years

Finance leases
3 years

Weighted average discount rate (percent)
 
Operating leases
4.5
%
Finance leases
3.6
%
_____________________
(1) Included in our condensed consolidated statement of cash flows, operating activities, prepaid expenses and other assets, net and retirement obligations and other
(2) Included in our condensed consolidated statement of cash flows, financing activities, payments under other financing arrangements
Schedule of Future Finance Lease Payments
Future undiscounted lease payments under operating and finance leases as of March 31, 2019 were as follows:
Year ending December 31,
Operating
Leases
 
Finance Leases
2019 (excluding the three months ended March 31, 2019)
$
39,503

 
$
3,694

2020
37,280

 
3,381

2021
29,229

 
1,441

2022
23,537

 
651

2023
19,843

 
184

Thereafter
103,411

 
14

Total future minimum lease payments
$
252,803

 
$
9,365

Less: Imputed interest
(54,681
)
 
(1,285
)
Total
$
198,122

 
$
8,080

 
 
 
 
Other current liabilities
$
37,807

 
$

Operating lease liabilities
160,315

 

Debt due within one year

 
3,915

Long-term debt due after one year

 
4,165

Total
$
198,122

 
$
8,080

 
 
 
 
The future minimum lease payments as of December 31, 2018 were as follows:
 
 
 
 
2019
 
 
$
68,443

2020
 
 
49,874

2021
 
 
38,446

2022
 
 
28,496

2023
 
 
21,473

Thereafter
 
 
66,518

Total future minimum lease payments
 
 
$
273,250

Schedule of Future Operating Lease Payments
Future undiscounted lease payments under operating and finance leases as of March 31, 2019 were as follows:
Year ending December 31,
Operating
Leases
 
Finance Leases
2019 (excluding the three months ended March 31, 2019)
$
39,503

 
$
3,694

2020
37,280

 
3,381

2021
29,229

 
1,441

2022
23,537

 
651

2023
19,843

 
184

Thereafter
103,411

 
14

Total future minimum lease payments
$
252,803

 
$
9,365

Less: Imputed interest
(54,681
)
 
(1,285
)
Total
$
198,122

 
$
8,080

 
 
 
 
Other current liabilities
$
37,807

 
$

Operating lease liabilities
160,315

 

Debt due within one year

 
3,915

Long-term debt due after one year

 
4,165

Total
$
198,122

 
$
8,080

 
 
 
 
The future minimum lease payments as of December 31, 2018 were as follows:
 
 
 
 
2019
 
 
$
68,443

2020
 
 
49,874

2021
 
 
38,446

2022
 
 
28,496

2023
 
 
21,473

Thereafter
 
 
66,518

Total future minimum lease payments
 
 
$
273,250