XML 34 R22.htm IDEA: XBRL DOCUMENT v3.19.2
LEASES (Tables)
6 Months Ended
Jun. 30, 2019
Leases [Abstract]  
Assets and Liabilities, Leases

Leases
 
 
Classification
 
June 30, 2019
Assets
 
 
 
 
   Operating lease assets
 
Operating lease assets
 
$
371,289

   Finance lease assets
 
Property and equipment, net (a)
 
1,167

Total leased assets
 
 
 
$
372,456

 
 
 
 
 
Liabilities
 
 
 
 
Current
 
 
 
 
   Operating
 
Current portion of operating lease liabilities
 
$
23,011

   Finance
 
Current portion of long-term debt and finance lease obligations, net

 
334

Noncurrent
 
 
 
 
   Operating
 
Operating lease liabilities
 
356,062

   Finance
 
Long-term debt and finance lease obligations, less current portion and deferred financing costs, net

 
575

Total lease liabilities
 
 
 
$
379,982

 
 
 
 
 
(a) Finance lease assets are recorded net of accumulated amortization of $1,421 as of June 30, 2019.
Lease, Cost
Lease Cost
 
 
 
 
Three Months Ended
 
Six Months Ended
 
 
Classification
 
June 30, 2019
 
June 30, 2019
Operating lease cost (a)
 
Lease and rent expense
 
$
15,802

 
$
31,606

Finance lease cost:
 
 
 
 
 
 
   Amortization of finance lease assets
 
Depreciation and amortization
 
76

 
143

   Interest on finance lease liabilities
 
Interest expense, net
 
15

 
26

Short term lease cost
 
Operating expense
 
162

 
303

Net lease cost
 
 
 
$
16,055

 
$
32,078

 
 
 
 
 
 
 
(a) Includes variable lease costs, which are immaterial
 
 
Lessee, Operating Lease, Liability, Maturity
As of June 30, 2019
 
 
Operating Leases (a)
 
Finance Leases (a)
 
Total
 
 
 
 
 
 
 
2019
 
$
58,853

 
$
375

 
$
59,228

2020
 
59,956

 
247

 
60,203

2021
 
61,158

 
222

 
61,380

2022
 
62,383

 
105

 
62,488

2023
 
63,201

 
39

 
63,240

After 2023
 
289,966

 

 
289,966

Total lease payments
 
$
595,517

 
$
988

 
$
596,505

Less: Interest
 
(216,444
)
 
(79
)
 
(216,523
)
Present value of lease liabilities
 
$
379,073

 
$
909

 
$
379,982

 
 
 
 
 
 
 
(a)  Operating and Finance lease payments exclude option to extend lease terms that are not reasonably certain of being exercised.

The Company's future minimum lease commitments as of December 31, 2018, under Accounting Standards Codification Topic 840, predecessor to Topic 842, are as follows:
As of December 31, 2018
 
 
Operating Leases (a)
 
Finance Leases (a)
 
Total
 
 
 
 
 
 
 
2018
 
$
58,291

 
$
454

 
$
58,745

2019
 
59,391

 
174

 
59,565

2020
 
60,575

 
173

 
60,748

2021
 
61,808

 
127

 
61,935

2022
 
63,065

 

 
63,065

After 2022
 
321,797

 

 
321,797

Total lease payments
 
$
624,927

 
$
928

 
$
625,855

 
 
 
 
 
 
 
(a)  Operating and Finance lease payments exclude option to extend lease terms that are not reasonably certain of being exercised.
Finance Lease, Liability, Maturity
Maturity of Lease Liabilities
As of June 30, 2019
 
 
Operating Leases (a)
 
Finance Leases (a)
 
Total
 
 
 
 
 
 
 
2019
 
$
58,853

 
$
375

 
$
59,228

2020
 
59,956

 
247

 
60,203

2021
 
61,158

 
222

 
61,380

2022
 
62,383

 
105

 
62,488

2023
 
63,201

 
39

 
63,240

After 2023
 
289,966

 

 
289,966

Total lease payments
 
$
595,517

 
$
988

 
$
596,505

Less: Interest
 
(216,444
)
 
(79
)
 
(216,523
)
Present value of lease liabilities
 
$
379,073

 
$
909

 
$
379,982

 
 
 
 
 
 
 
(a)  Operating and Finance lease payments exclude option to extend lease terms that are not reasonably certain of being exercised.

The Company's future minimum lease commitments as of December 31, 2018, under Accounting Standards Codification Topic 840, predecessor to Topic 842, are as follows:
As of December 31, 2018
 
 
Operating Leases (a)
 
Finance Leases (a)
 
Total
 
 
 
 
 
 
 
2018
 
$
58,291

 
$
454

 
$
58,745

2019
 
59,391

 
174

 
59,565

2020
 
60,575

 
173

 
60,748

2021
 
61,808

 
127

 
61,935

2022
 
63,065

 

 
63,065

After 2022
 
321,797

 

 
321,797

Total lease payments
 
$
624,927

 
$
928

 
$
625,855

 
 
 
 
 
 
 
(a)  Operating and Finance lease payments exclude option to extend lease terms that are not reasonably certain of being exercised.
Summary of Other Lease Information
Lease Term and Discount Rate
 
 
June 30, 2019
 
 
 
Weighted-average remaining lease term (years)
 
 
   Operating leases
 
9.53
   Finance leases
 
2.06
Weighted-average discount rate
 
 
   Operating leases
 
9.9%
   Finance leases
 
5.5%

Other Information
 
 
Six Months Ended
 
 
June 30, 2019
Cash paid for amounts included in the measurement of lease liabilities
 
 
   Operating cash flows for operating leases
 
$
29,033

   Operating cash flows for finance leases
 
$
26

   Financing cash flows for finance leases
 
$
250

Acquisition of operating leases through adoption of ASC 842

 
$
389,403