Leases (Tables)
|
3 Months Ended |
Mar. 31, 2019 |
Leases [Abstract] |
|
Components of Lease Costs |
The components of lease costs in the accompanying condensed consolidated statement of operations were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 31, 2019 |
Lease cost |
Classification |
|
|
Finance lease cost: |
|
|
|
Amortization of lease assets |
Depreciation (1)
|
|
$ |
373 |
|
Interest on lease liabilities |
Interest expense |
|
21 |
|
Operating lease cost |
Costs of services and Selling, general and administrative expenses |
|
30,358 |
|
Short-term lease cost (2)
|
Costs of services and Selling, general and administrative expenses |
|
195,165 |
|
Variable lease cost (3)
|
Costs of services and Selling, general and administrative expenses |
|
5,133 |
|
Total lease cost |
|
|
$ |
231,050 |
|
|
|
(1) |
Depreciation is included within “Cost of services” and “Selling, general and administrative expenses” in the accompanying condensed consolidated statements of operations. |
|
|
(2) |
Short-term lease cost includes both leases and rentals with initial terms of one year or less. |
(3) Variable lease cost primarily relates to real estate leases and consists of common area maintenance charges, real estate taxes, insurance and other variable costs.
|
Components of Leases in the Balance Sheet |
The components of leases in the accompanying condensed consolidated balance sheet were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
March 31, 2019 |
Lease type |
Classification |
|
|
Assets: |
|
|
|
Operating lease right-of-use assets |
Operating lease right-of-use assets |
|
$ |
285,768 |
|
Finance lease assets |
Property and equipment, net of accumulated depreciation |
|
2,313 |
|
Total lease assets |
|
|
$ |
288,081 |
|
Liabilities: |
|
|
|
Current: |
|
|
|
Operating |
Current portion of operating lease liabilities |
|
$ |
92,293 |
|
Finance |
Current maturities of long-term debt and short-term debt |
|
1,168 |
|
|
|
|
|
Non-current: |
|
|
|
Operating |
Operating lease liabilities, net of current portion |
|
193,475 |
|
Finance |
Long-term debt, net of current maturities |
|
578 |
|
Total lease liabilities |
|
|
$ |
287,514 |
|
|
Future Minimum Lease Payments - Operating Leases |
Future minimum lease payments for operating and finance leases were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2019 |
|
|
Operating Leases |
|
Finance Leases |
|
Total |
Remainder of 2019 |
|
$ |
79,484 |
|
|
$ |
1,130 |
|
|
$ |
80,614 |
|
2020 |
|
82,627 |
|
|
291 |
|
|
82,918 |
|
2021 |
|
56,831 |
|
|
267 |
|
|
57,098 |
|
2022 |
|
35,537 |
|
|
97 |
|
|
35,634 |
|
2023 |
|
22,310 |
|
|
33 |
|
|
22,343 |
|
Thereafter |
|
37,152 |
|
|
2 |
|
|
37,154 |
|
Total future minimum lease payments |
|
$ |
313,941 |
|
|
$ |
1,820 |
|
|
$ |
315,761 |
|
Less imputed interest |
|
(28,173 |
) |
|
(74 |
) |
|
(28,247 |
) |
Total lease liabilities |
|
$ |
285,768 |
|
|
$ |
1,746 |
|
|
$ |
287,514 |
|
|
Future Minimum Lease Payments - Finance Leases |
Future minimum lease payments for operating and finance leases were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2019 |
|
|
Operating Leases |
|
Finance Leases |
|
Total |
Remainder of 2019 |
|
$ |
79,484 |
|
|
$ |
1,130 |
|
|
$ |
80,614 |
|
2020 |
|
82,627 |
|
|
291 |
|
|
82,918 |
|
2021 |
|
56,831 |
|
|
267 |
|
|
57,098 |
|
2022 |
|
35,537 |
|
|
97 |
|
|
35,634 |
|
2023 |
|
22,310 |
|
|
33 |
|
|
22,343 |
|
Thereafter |
|
37,152 |
|
|
2 |
|
|
37,154 |
|
Total future minimum lease payments |
|
$ |
313,941 |
|
|
$ |
1,820 |
|
|
$ |
315,761 |
|
Less imputed interest |
|
(28,173 |
) |
|
(74 |
) |
|
(28,247 |
) |
Total lease liabilities |
|
$ |
285,768 |
|
|
$ |
1,746 |
|
|
$ |
287,514 |
|
|
Future Minimum Payments under Operating Leases |
Future minimum lease payments for operating leases under the prior standard were as follows (in thousands):
|
|
|
|
|
|
|
|
As of December 31, 2018 |
|
|
Operating Leases |
2019 |
|
$ |
124,530 |
|
2020 |
|
81,189 |
|
2021 |
|
55,827 |
|
2022 |
|
34,337 |
|
2023 |
|
21,450 |
|
Thereafter |
|
37,217 |
|
Total minimum lease payments |
|
$ |
354,550 |
|
|
Other Information Related to Leases |
The weighted average remaining lease terms and discount rates were as follows:
|
|
|
|
|
|
|
As of March 31, 2019 |
Weighted average remaining lease term (in years): |
|
|
Operating leases |
|
4.35 |
|
Finance leases |
|
1.77 |
|
Weighted average discount rate: |
|
|
Operating leases |
|
4.3 |
% |
Finance leases |
|
4.1 |
% |
|