LEASES | 3 Months Ended |
Mar. 31, 2019 |
Leases [Abstract] | |
LEASES | LEASES Leases as Lessor The components of lease income were as follows: Three months ended March 31, 2019 2018 (In thousands) Operating leases Lease income related to lease payments $ 360,309 334,367 Lease income related to commercial rental (1) 219,171 194,466 Sales type leases Interest income related to net investment in leases 11,456 9,797 Variable lease income excluding commercial rental (1) 55,439 52,227 ———————————— (1) Lease income related to commercial rental includes both fixed and variable lease income. Variable lease income is approximately 15% to 25% of total commercial rental income based on management's internal estimates. The components of net investment in sales-type leases were as follows: March 31, 2019 December 31, 2018 (In thousands) Net investment in the lease — lease payment receivable $ 514,531 505,057 Net investment in the lease — unguaranteed residual assets 46,828 46,209 $ 561,359 551,266 ———————————— Note: The net investment in the sales-type lease shown above are included in "Accounts receivables, net" and "Sales-type leases and other assets" in the Consolidated Condensed Balance Sheets. Maturities of sales-type lease receivables were as follows: March 31, 2019 December 31, 2018 (In thousands) 2019 (excluding three months ended March 31, 2019) $ 103,957 133,557 2020 143,811 136,924 2021 121,433 114,983 2022 92,028 85,146 2023 58,175 52,161 Thereafter 91,033 78,935 Total undiscounted cash flows 610,437 601,706 Present value of lease payments (recognized as lease receivables) (514,531 ) (505,057 ) Difference between undiscounted cash flows and discounted cash flows 95,906 96,649 Maturities of operating lease payments were as follows: March 31, 2019 December 31, 2018 (In thousands) 2019 (excluding three months ended March 31, 2019) $ 936,560 1,159,851 2020 1,008,773 892,721 2021 756,134 646,008 2022 507,429 421,050 2023 319,320 249,255 Thereafter 291,636 203,632 Total undiscounted cash flows $ 3,819,852 3,572,517 Leases as Lessee The components of lease expense were as follows: Three months ended March 31, Classification 2019 2018 (In thousands) Finance lease cost Amortization of right-of-use assets Other operating expenses, SG&A $ 7,788 5,143 Interest on lease liabilities Interest expense 643 597 Operating lease cost Other operating expenses, SG&A 23,218 19,687 Short-term lease and other Other operating expenses, SG&A 1,124 982 Variable lease cost Other operating expenses, SG&A 3,016 2,353 Sublease income Cost of lease & related maintenance and rental, cost of services (5,824 ) (6,364 ) Total lease cost $ 29,965 22,398 Supplemental cash flow information related to leases was as follows: Three months ended March 31, 2019 2018 (In thousands) Cash paid for amounts included in measurement of liabilities Operating cash flows from finance leases $ 643 597 Operating cash flows from operating leases 22,974 19,303 Financing cash flows from finance leases 7,466 5,039 Right-of-use assets obtained in exchange for lease obligations: Finance leases 2,418 2,006 Operating leases 16,605 16,908 Supplemental balance sheet information relates to leases was as follows: Classification March 31, 2019 December 31, 2018 (In thousands) Assets Operating lease right-of-use assets Sales-type leases and other assets $ 199,048 203,834 Finance lease assets Operating property and equipment, net and revenue earning equipment, net 36,007 41,647 Total leased assets $ 235,055 245,481 Liabilities Current Operating Accrued expenses and other current liabilities $ 71,992 73,422 Finance Short-term debt and current portion of long-term debt 11,256 14,543 Noncurrent Operating Other non-current liabilities 134,784 137,384 Finance Long-term debt 32,446 32,909 Total lease liabilities $ 250,478 258,258 March 31, 2019 December 31, 2018 (In thousands) Weighted-average remaining lease term Operating 4 years 4 years Finance 7 years 7 years Weighted-average discount rate Operating 3.7 % 3.7 % Finance 8.3 % 8.0 % Maturities of lease liabilities were as follows: Operating Leases Finance Leases Total (In thousands) 2019 (excluding three months ended March 31, 2019) $ 61,234 10,527 71,761 2020 58,772 10,523 69,295 2021 39,367 8,790 48,157 2022 29,231 6,112 35,343 2023 14,302 3,786 18,088 Thereafter 20,022 13,688 33,710 Total lease payments 222,928 53,426 276,354 Less: Imputed Interest (16,152 ) (9,724 ) (25,876 ) Present value of lease liabilities $ 206,776 43,702 250,478 As of March 31, 2019, we have additional facility operating leases that have not yet commenced of $8 million . The operating leases will commence in 2019 with lease terms of 3 to 5 years . |
LEASES | LEASES Leases as Lessor The components of lease income were as follows: Three months ended March 31, 2019 2018 (In thousands) Operating leases Lease income related to lease payments $ 360,309 334,367 Lease income related to commercial rental (1) 219,171 194,466 Sales type leases Interest income related to net investment in leases 11,456 9,797 Variable lease income excluding commercial rental (1) 55,439 52,227 ———————————— (1) Lease income related to commercial rental includes both fixed and variable lease income. Variable lease income is approximately 15% to 25% of total commercial rental income based on management's internal estimates. The components of net investment in sales-type leases were as follows: March 31, 2019 December 31, 2018 (In thousands) Net investment in the lease — lease payment receivable $ 514,531 505,057 Net investment in the lease — unguaranteed residual assets 46,828 46,209 $ 561,359 551,266 ———————————— Note: The net investment in the sales-type lease shown above are included in "Accounts receivables, net" and "Sales-type leases and other assets" in the Consolidated Condensed Balance Sheets. Maturities of sales-type lease receivables were as follows: March 31, 2019 December 31, 2018 (In thousands) 2019 (excluding three months ended March 31, 2019) $ 103,957 133,557 2020 143,811 136,924 2021 121,433 114,983 2022 92,028 85,146 2023 58,175 52,161 Thereafter 91,033 78,935 Total undiscounted cash flows 610,437 601,706 Present value of lease payments (recognized as lease receivables) (514,531 ) (505,057 ) Difference between undiscounted cash flows and discounted cash flows 95,906 96,649 Maturities of operating lease payments were as follows: March 31, 2019 December 31, 2018 (In thousands) 2019 (excluding three months ended March 31, 2019) $ 936,560 1,159,851 2020 1,008,773 892,721 2021 756,134 646,008 2022 507,429 421,050 2023 319,320 249,255 Thereafter 291,636 203,632 Total undiscounted cash flows $ 3,819,852 3,572,517 Leases as Lessee The components of lease expense were as follows: Three months ended March 31, Classification 2019 2018 (In thousands) Finance lease cost Amortization of right-of-use assets Other operating expenses, SG&A $ 7,788 5,143 Interest on lease liabilities Interest expense 643 597 Operating lease cost Other operating expenses, SG&A 23,218 19,687 Short-term lease and other Other operating expenses, SG&A 1,124 982 Variable lease cost Other operating expenses, SG&A 3,016 2,353 Sublease income Cost of lease & related maintenance and rental, cost of services (5,824 ) (6,364 ) Total lease cost $ 29,965 22,398 Supplemental cash flow information related to leases was as follows: Three months ended March 31, 2019 2018 (In thousands) Cash paid for amounts included in measurement of liabilities Operating cash flows from finance leases $ 643 597 Operating cash flows from operating leases 22,974 19,303 Financing cash flows from finance leases 7,466 5,039 Right-of-use assets obtained in exchange for lease obligations: Finance leases 2,418 2,006 Operating leases 16,605 16,908 Supplemental balance sheet information relates to leases was as follows: Classification March 31, 2019 December 31, 2018 (In thousands) Assets Operating lease right-of-use assets Sales-type leases and other assets $ 199,048 203,834 Finance lease assets Operating property and equipment, net and revenue earning equipment, net 36,007 41,647 Total leased assets $ 235,055 245,481 Liabilities Current Operating Accrued expenses and other current liabilities $ 71,992 73,422 Finance Short-term debt and current portion of long-term debt 11,256 14,543 Noncurrent Operating Other non-current liabilities 134,784 137,384 Finance Long-term debt 32,446 32,909 Total lease liabilities $ 250,478 258,258 March 31, 2019 December 31, 2018 (In thousands) Weighted-average remaining lease term Operating 4 years 4 years Finance 7 years 7 years Weighted-average discount rate Operating 3.7 % 3.7 % Finance 8.3 % 8.0 % Maturities of lease liabilities were as follows: Operating Leases Finance Leases Total (In thousands) 2019 (excluding three months ended March 31, 2019) $ 61,234 10,527 71,761 2020 58,772 10,523 69,295 2021 39,367 8,790 48,157 2022 29,231 6,112 35,343 2023 14,302 3,786 18,088 Thereafter 20,022 13,688 33,710 Total lease payments 222,928 53,426 276,354 Less: Imputed Interest (16,152 ) (9,724 ) (25,876 ) Present value of lease liabilities $ 206,776 43,702 250,478 As of March 31, 2019, we have additional facility operating leases that have not yet commenced of $8 million . The operating leases will commence in 2019 with lease terms of 3 to 5 years . |
LEASES | LEASES Leases as Lessor The components of lease income were as follows: Three months ended March 31, 2019 2018 (In thousands) Operating leases Lease income related to lease payments $ 360,309 334,367 Lease income related to commercial rental (1) 219,171 194,466 Sales type leases Interest income related to net investment in leases 11,456 9,797 Variable lease income excluding commercial rental (1) 55,439 52,227 ———————————— (1) Lease income related to commercial rental includes both fixed and variable lease income. Variable lease income is approximately 15% to 25% of total commercial rental income based on management's internal estimates. The components of net investment in sales-type leases were as follows: March 31, 2019 December 31, 2018 (In thousands) Net investment in the lease — lease payment receivable $ 514,531 505,057 Net investment in the lease — unguaranteed residual assets 46,828 46,209 $ 561,359 551,266 ———————————— Note: The net investment in the sales-type lease shown above are included in "Accounts receivables, net" and "Sales-type leases and other assets" in the Consolidated Condensed Balance Sheets. Maturities of sales-type lease receivables were as follows: March 31, 2019 December 31, 2018 (In thousands) 2019 (excluding three months ended March 31, 2019) $ 103,957 133,557 2020 143,811 136,924 2021 121,433 114,983 2022 92,028 85,146 2023 58,175 52,161 Thereafter 91,033 78,935 Total undiscounted cash flows 610,437 601,706 Present value of lease payments (recognized as lease receivables) (514,531 ) (505,057 ) Difference between undiscounted cash flows and discounted cash flows 95,906 96,649 Maturities of operating lease payments were as follows: March 31, 2019 December 31, 2018 (In thousands) 2019 (excluding three months ended March 31, 2019) $ 936,560 1,159,851 2020 1,008,773 892,721 2021 756,134 646,008 2022 507,429 421,050 2023 319,320 249,255 Thereafter 291,636 203,632 Total undiscounted cash flows $ 3,819,852 3,572,517 Leases as Lessee The components of lease expense were as follows: Three months ended March 31, Classification 2019 2018 (In thousands) Finance lease cost Amortization of right-of-use assets Other operating expenses, SG&A $ 7,788 5,143 Interest on lease liabilities Interest expense 643 597 Operating lease cost Other operating expenses, SG&A 23,218 19,687 Short-term lease and other Other operating expenses, SG&A 1,124 982 Variable lease cost Other operating expenses, SG&A 3,016 2,353 Sublease income Cost of lease & related maintenance and rental, cost of services (5,824 ) (6,364 ) Total lease cost $ 29,965 22,398 Supplemental cash flow information related to leases was as follows: Three months ended March 31, 2019 2018 (In thousands) Cash paid for amounts included in measurement of liabilities Operating cash flows from finance leases $ 643 597 Operating cash flows from operating leases 22,974 19,303 Financing cash flows from finance leases 7,466 5,039 Right-of-use assets obtained in exchange for lease obligations: Finance leases 2,418 2,006 Operating leases 16,605 16,908 Supplemental balance sheet information relates to leases was as follows: Classification March 31, 2019 December 31, 2018 (In thousands) Assets Operating lease right-of-use assets Sales-type leases and other assets $ 199,048 203,834 Finance lease assets Operating property and equipment, net and revenue earning equipment, net 36,007 41,647 Total leased assets $ 235,055 245,481 Liabilities Current Operating Accrued expenses and other current liabilities $ 71,992 73,422 Finance Short-term debt and current portion of long-term debt 11,256 14,543 Noncurrent Operating Other non-current liabilities 134,784 137,384 Finance Long-term debt 32,446 32,909 Total lease liabilities $ 250,478 258,258 March 31, 2019 December 31, 2018 (In thousands) Weighted-average remaining lease term Operating 4 years 4 years Finance 7 years 7 years Weighted-average discount rate Operating 3.7 % 3.7 % Finance 8.3 % 8.0 % Maturities of lease liabilities were as follows: Operating Leases Finance Leases Total (In thousands) 2019 (excluding three months ended March 31, 2019) $ 61,234 10,527 71,761 2020 58,772 10,523 69,295 2021 39,367 8,790 48,157 2022 29,231 6,112 35,343 2023 14,302 3,786 18,088 Thereafter 20,022 13,688 33,710 Total lease payments 222,928 53,426 276,354 Less: Imputed Interest (16,152 ) (9,724 ) (25,876 ) Present value of lease liabilities $ 206,776 43,702 250,478 As of March 31, 2019, we have additional facility operating leases that have not yet commenced of $8 million . The operating leases will commence in 2019 with lease terms of 3 to 5 years . |
LEASES | LEASES Leases as Lessor The components of lease income were as follows: Three months ended March 31, 2019 2018 (In thousands) Operating leases Lease income related to lease payments $ 360,309 334,367 Lease income related to commercial rental (1) 219,171 194,466 Sales type leases Interest income related to net investment in leases 11,456 9,797 Variable lease income excluding commercial rental (1) 55,439 52,227 ———————————— (1) Lease income related to commercial rental includes both fixed and variable lease income. Variable lease income is approximately 15% to 25% of total commercial rental income based on management's internal estimates. The components of net investment in sales-type leases were as follows: March 31, 2019 December 31, 2018 (In thousands) Net investment in the lease — lease payment receivable $ 514,531 505,057 Net investment in the lease — unguaranteed residual assets 46,828 46,209 $ 561,359 551,266 ———————————— Note: The net investment in the sales-type lease shown above are included in "Accounts receivables, net" and "Sales-type leases and other assets" in the Consolidated Condensed Balance Sheets. Maturities of sales-type lease receivables were as follows: March 31, 2019 December 31, 2018 (In thousands) 2019 (excluding three months ended March 31, 2019) $ 103,957 133,557 2020 143,811 136,924 2021 121,433 114,983 2022 92,028 85,146 2023 58,175 52,161 Thereafter 91,033 78,935 Total undiscounted cash flows 610,437 601,706 Present value of lease payments (recognized as lease receivables) (514,531 ) (505,057 ) Difference between undiscounted cash flows and discounted cash flows 95,906 96,649 Maturities of operating lease payments were as follows: March 31, 2019 December 31, 2018 (In thousands) 2019 (excluding three months ended March 31, 2019) $ 936,560 1,159,851 2020 1,008,773 892,721 2021 756,134 646,008 2022 507,429 421,050 2023 319,320 249,255 Thereafter 291,636 203,632 Total undiscounted cash flows $ 3,819,852 3,572,517 Leases as Lessee The components of lease expense were as follows: Three months ended March 31, Classification 2019 2018 (In thousands) Finance lease cost Amortization of right-of-use assets Other operating expenses, SG&A $ 7,788 5,143 Interest on lease liabilities Interest expense 643 597 Operating lease cost Other operating expenses, SG&A 23,218 19,687 Short-term lease and other Other operating expenses, SG&A 1,124 982 Variable lease cost Other operating expenses, SG&A 3,016 2,353 Sublease income Cost of lease & related maintenance and rental, cost of services (5,824 ) (6,364 ) Total lease cost $ 29,965 22,398 Supplemental cash flow information related to leases was as follows: Three months ended March 31, 2019 2018 (In thousands) Cash paid for amounts included in measurement of liabilities Operating cash flows from finance leases $ 643 597 Operating cash flows from operating leases 22,974 19,303 Financing cash flows from finance leases 7,466 5,039 Right-of-use assets obtained in exchange for lease obligations: Finance leases 2,418 2,006 Operating leases 16,605 16,908 Supplemental balance sheet information relates to leases was as follows: Classification March 31, 2019 December 31, 2018 (In thousands) Assets Operating lease right-of-use assets Sales-type leases and other assets $ 199,048 203,834 Finance lease assets Operating property and equipment, net and revenue earning equipment, net 36,007 41,647 Total leased assets $ 235,055 245,481 Liabilities Current Operating Accrued expenses and other current liabilities $ 71,992 73,422 Finance Short-term debt and current portion of long-term debt 11,256 14,543 Noncurrent Operating Other non-current liabilities 134,784 137,384 Finance Long-term debt 32,446 32,909 Total lease liabilities $ 250,478 258,258 March 31, 2019 December 31, 2018 (In thousands) Weighted-average remaining lease term Operating 4 years 4 years Finance 7 years 7 years Weighted-average discount rate Operating 3.7 % 3.7 % Finance 8.3 % 8.0 % Maturities of lease liabilities were as follows: Operating Leases Finance Leases Total (In thousands) 2019 (excluding three months ended March 31, 2019) $ 61,234 10,527 71,761 2020 58,772 10,523 69,295 2021 39,367 8,790 48,157 2022 29,231 6,112 35,343 2023 14,302 3,786 18,088 Thereafter 20,022 13,688 33,710 Total lease payments 222,928 53,426 276,354 Less: Imputed Interest (16,152 ) (9,724 ) (25,876 ) Present value of lease liabilities $ 206,776 43,702 250,478 As of March 31, 2019, we have additional facility operating leases that have not yet commenced of $8 million . The operating leases will commence in 2019 with lease terms of 3 to 5 years . |