XML 96 R70.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Leases (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Dec. 31, 2019
Dec. 31, 2018
Leases [Abstract]      
Right-of-Use Asset Obtained in Exchange for Finance Lease Liability   $ 48,233  
Right-of-Use Asset Obtained in Exchange for Operating Lease Liability   10,925  
Finance Lease, Liability, Payment, Due [Abstract]      
Finance Lease, Liability, Payments, Due Next Twelve Months $ 45,182 45,182 $ 46,998
Finance Lease, Liability, Payments, Due Year Two 63,840 63,840 51,943
Finance Lease, Liability, Payments, Due Year Three 27,764 27,764 57,881
Finance Lease, Liability, Payments, Due Year Four 20,317 20,317 21,842
Finance Lease, Liability, Payments, Due Year Five 24,774 24,774 15,587
Finance Lease, Liability, Payments, Due after Year Five 24,594 24,594 40,447
Finance Lease, Liability, Payment, Due 206,471 206,471 234,698
Finance Lease, Interest Payment on Liability   21,219  
Finance Lease, Liability, Undiscounted Excess Amount     (22,746)
Finance Lease, Liability 185,252 185,252 211,952
Lessee, Operating Lease, Liability, Payment, Due [Abstract]      
Lessee, Operating Lease, Liability, Payments, Due Next Twelve Months 11,098 11,098 11,295
Lessee, Operating Lease, Liability, Payments, Due Year Two 10,253 10,253 9,550
Lessee, Operating Lease, Liability, Payments, Due Year Three 8,703 8,703 8,251
Lessee, Operating Lease, Liability, Payments, Due Year Four 6,394 6,394 7,282
Lessee, Operating Lease, Liability, Payments, Due Year Five 5,366 5,366 5,397
Lessee, Operating Lease, Liability, Payments, Due after Year Five 40,364 40,364 37,841
Lessee, Operating Lease, Liability, Payments, Due 82,178 82,178 79,616
Operating Lease, Expense   21,549  
Operating Lease, Liability 60,629 60,629  
Lease LIability Payments Due Next Twelve Months   56,280  
Lease Liability Payments Due Year Two 74,093 74,093  
Lease Liability Payments Due Year Three 36,467 36,467  
Lease Liability Payments Due Year Four 26,711 26,711  
Lease Liability Payments Due Year Five 30,140 30,140  
Lease Liability Payments Due After Year Five 64,958 64,958  
Lease Liability Payments Due 288,649 288,649  
Lease Interest Expense   42,768  
Lease Liability 245,881 245,881  
Capital Leases, Lessee Balance Sheet [Abstract]      
Operating Lease, Right-of-Use Asset 58,101 58,101 0
Finance Lease, Right-of-Use Asset 179,538 179,538  
Leases Right of Use Asset 237,639 237,639  
Operating Lease, Liability, Current 8,538 8,538 0
Finance Lease, Liability, Current 39,428 39,428  
Leases Total Current Liability 47,966 47,966  
Operating Lease, Liability, Noncurrent 52,091 52,091 0
Finance Lease, Liability, Noncurrent 145,824 145,824  
Leases Total NonCurrent Liability 197,915 197,915  
Leases, Total Liability $ 245,881 245,881  
Finance Lease Payments Cash Outflow   7,472  
Finance Lease liability renewals   4,400 8,000
Lease remeasurement   $ 5,700  
Property Subject to or Available for Operating Lease, Number of Units 65 65  
Operating Lease, Lease Income $ 500 $ 2,500  
Operating Leases, Rent Expense   27,400 $ 30,500
Finance Lease, Right-of-Use Asset, Amortization   42,147  
Finance Lease, Interest Expense   6,882  
Finance Lease Cost   49,029  
Operating Lease, Cost   12,502  
Variable Lease, Cost   1,089  
Lease, Cost   $ 62,620  
Operating Lease, Weighted Average Remaining Lease Term 12 years 4 months 24 days 12 years 4 months 24 days  
Operating Lease, Weighted Average Discount Rate, Percent 4.60% 4.60%  
Finance Lease, Weighted Average Remaining Lease Term 4 years 10 months 24 days 4 years 10 months 24 days  
Finance Lease, Weighted Average Discount Rate, Percent 3.50% 3.50%  
Operating Lease, Payments   $ 12,568  
Finance Lease, Interest Payment on Liability   21,219  
Finance Lease, Principal Payments   42,627  
Total Lease Payments   62,667  
Lessor, Operating Lease, Payments to be Received, Next Twelve Months $ 1,744 1,744  
Lessor, Operating Lease, Payments to be Received, Two Years 1,428 1,428  
Lessor, Operating Lease, Payments to be Received, Three Years 1,053 1,053  
Lessor, Operating Lease, Payments to be Received, Four Years 436 436  
Lessor, Operating Lease, Payments to be Received, Five Years 77 77  
Lessor, Operating Lease, Payments to be Received, Thereafter 139 139  
Lessor, Operating Lease, Payments to be Received $ 4,877 $ 4,877