LEASES | 9 Months Ended |
Sep. 30, 2019 |
Leases [Abstract] | |
LEASES | LEASES Leases as Lessor The components of lease income were as follows: Three months ended September 30, Nine months ended September 30, 2019 2018 2019 2018 (In thousands) Operating leases Lease income related to lease payments $ 381,170 344,031 $ 1,116,029 1,013,728 Lease income related to commercial rental (1) 249,941 242,719 708,181 657,328 Sales type leases Interest income related to net investment in leases 11,169 9,555 33,057 29,075 Variable lease income excluding commercial rental (1) 69,641 60,845 183,489 169,478 ———————————— (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: September 30, 2019 December 31, 2018 (In thousands) Net investment in the lease — lease payment receivable $ 580,047 505,057 Net investment in the lease — unguaranteed residual value in assets 55,528 46,209 $ 635,575 551,266 ———————————— Note: The net investment in the sales-type lease shown above are included in "Receivables, net" and "Sales-type leases and other assets" in the Consolidated Condensed Balance Sheets. Maturities of sales-type lease receivables were as follows: September 30, 2019 December 31, 2018 (In thousands) 2019 (remaining three months ending December 31, 2019) $ 39,210 133,557 2020 168,652 136,924 2021 145,008 114,983 2022 115,490 85,146 2023 82,193 52,161 Thereafter 139,651 78,935 Total undiscounted cash flows 690,204 601,706 Present value of lease payments (recognized as lease receivables) (580,047) (505,057) Difference between undiscounted cash flows and discounted cash flows $ 110,157 96,649 Maturities of operating lease payments were as follows: September 30, 2019 December 31, 2018 (In thousands) 2019 (remaining three months ending December 31, 2019) $ 347,696 1,159,851 2020 1,211,789 892,721 2021 952,610 646,008 2022 673,422 421,050 2023 447,920 249,255 Thereafter 491,477 203,632 Total undiscounted cash flows $ 4,124,914 3,572,517 Leases as Lessee The components of lease expense were as follows: Three months ended September 30, Nine months ended September 30, Classification 2019 2018 2019 2018 (In thousands) Finance lease cost Amortization of right-of-use assets Other operating expenses, SG&A $ 3,735 3,805 $ 10,257 10,787 Interest on lease liabilities Interest expense 638 689 1,916 1,886 Operating lease cost Other operating expenses, SG&A 23,722 23,063 70,578 64,506 Short-term lease and other Other operating expenses, SG&A 2,480 835 6,569 2,648 Variable lease cost Other operating expenses, SG&A 4,320 3,647 9,920 8,092 Sublease income Cost of lease & related maintenance and rental, cost of services (5,691) (6,490) (17,201) (19,050) Total lease cost $ 29,204 25,549 $ 82,039 68,869 Supplemental cash flow information related to leases was as follows: Nine months ended September 30, 2019 2018 (In thousands) Cash paid for amounts included in measurement of liabilities Operating cash flows from finance leases $ 1,916 1,886 Operating cash flows from operating leases 69,848 63,286 Financing cash flows from finance leases 14,650 13,420 Right-of-use assets obtained in exchange for lease obligations: Finance leases 15,336 12,889 Operating leases 70,365 96,295 Supplemental balance sheet information relates to leases was as follows: Classification September 30, 2019 December 31, 2018 (In thousands) Assets Operating lease right-of-use assets Sales-type leases and other assets $ 209,556 203,834 Finance lease assets Operating property and equipment, net and revenue earning equipment, net 41,346 41,647 Total leased assets $ 250,902 245,481 Liabilities Current Operating Accrued expenses and other current liabilities $ 72,888 73,422 Finance Short-term debt and current portion of long-term debt 12,209 14,543 Noncurrent Operating Other non-current liabilities 144,834 137,384 Finance Long-term debt 36,351 32,909 Total lease liabilities $ 266,282 258,258 September 30, 2019 December 31, 2018 (In thousands) Weighted-average remaining lease term Operating 4 years 4 years Finance 6 years 7 years Weighted-average discount rate Operating 3.9 % 3.7 % Finance 7.2 % 8.0 % Maturities of operating and finance lease liabilities were as follows: Operating Finance Leases Total (In thousands) 2019 (remaining three months ending December 31, 2019) $ 22,200 3,962 26,162 2020 72,840 13,709 86,549 2021 51,964 12,048 64,012 2022 37,869 8,130 45,999 2023 26,558 5,532 32,090 Thereafter 23,570 14,178 37,748 Total lease payments 235,001 57,559 292,560 Less: Imputed Interest (17,279) (8,999) (26,278) Present value of lease liabilities $ 217,722 48,560 266,282 |
LEASES | LEASES Leases as Lessor The components of lease income were as follows: Three months ended September 30, Nine months ended September 30, 2019 2018 2019 2018 (In thousands) Operating leases Lease income related to lease payments $ 381,170 344,031 $ 1,116,029 1,013,728 Lease income related to commercial rental (1) 249,941 242,719 708,181 657,328 Sales type leases Interest income related to net investment in leases 11,169 9,555 33,057 29,075 Variable lease income excluding commercial rental (1) 69,641 60,845 183,489 169,478 ———————————— (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: September 30, 2019 December 31, 2018 (In thousands) Net investment in the lease — lease payment receivable $ 580,047 505,057 Net investment in the lease — unguaranteed residual value in assets 55,528 46,209 $ 635,575 551,266 ———————————— Note: The net investment in the sales-type lease shown above are included in "Receivables, net" and "Sales-type leases and other assets" in the Consolidated Condensed Balance Sheets. Maturities of sales-type lease receivables were as follows: September 30, 2019 December 31, 2018 (In thousands) 2019 (remaining three months ending December 31, 2019) $ 39,210 133,557 2020 168,652 136,924 2021 145,008 114,983 2022 115,490 85,146 2023 82,193 52,161 Thereafter 139,651 78,935 Total undiscounted cash flows 690,204 601,706 Present value of lease payments (recognized as lease receivables) (580,047) (505,057) Difference between undiscounted cash flows and discounted cash flows $ 110,157 96,649 Maturities of operating lease payments were as follows: September 30, 2019 December 31, 2018 (In thousands) 2019 (remaining three months ending December 31, 2019) $ 347,696 1,159,851 2020 1,211,789 892,721 2021 952,610 646,008 2022 673,422 421,050 2023 447,920 249,255 Thereafter 491,477 203,632 Total undiscounted cash flows $ 4,124,914 3,572,517 Leases as Lessee The components of lease expense were as follows: Three months ended September 30, Nine months ended September 30, Classification 2019 2018 2019 2018 (In thousands) Finance lease cost Amortization of right-of-use assets Other operating expenses, SG&A $ 3,735 3,805 $ 10,257 10,787 Interest on lease liabilities Interest expense 638 689 1,916 1,886 Operating lease cost Other operating expenses, SG&A 23,722 23,063 70,578 64,506 Short-term lease and other Other operating expenses, SG&A 2,480 835 6,569 2,648 Variable lease cost Other operating expenses, SG&A 4,320 3,647 9,920 8,092 Sublease income Cost of lease & related maintenance and rental, cost of services (5,691) (6,490) (17,201) (19,050) Total lease cost $ 29,204 25,549 $ 82,039 68,869 Supplemental cash flow information related to leases was as follows: Nine months ended September 30, 2019 2018 (In thousands) Cash paid for amounts included in measurement of liabilities Operating cash flows from finance leases $ 1,916 1,886 Operating cash flows from operating leases 69,848 63,286 Financing cash flows from finance leases 14,650 13,420 Right-of-use assets obtained in exchange for lease obligations: Finance leases 15,336 12,889 Operating leases 70,365 96,295 Supplemental balance sheet information relates to leases was as follows: Classification September 30, 2019 December 31, 2018 (In thousands) Assets Operating lease right-of-use assets Sales-type leases and other assets $ 209,556 203,834 Finance lease assets Operating property and equipment, net and revenue earning equipment, net 41,346 41,647 Total leased assets $ 250,902 245,481 Liabilities Current Operating Accrued expenses and other current liabilities $ 72,888 73,422 Finance Short-term debt and current portion of long-term debt 12,209 14,543 Noncurrent Operating Other non-current liabilities 144,834 137,384 Finance Long-term debt 36,351 32,909 Total lease liabilities $ 266,282 258,258 September 30, 2019 December 31, 2018 (In thousands) Weighted-average remaining lease term Operating 4 years 4 years Finance 6 years 7 years Weighted-average discount rate Operating 3.9 % 3.7 % Finance 7.2 % 8.0 % Maturities of operating and finance lease liabilities were as follows: Operating Finance Leases Total (In thousands) 2019 (remaining three months ending December 31, 2019) $ 22,200 3,962 26,162 2020 72,840 13,709 86,549 2021 51,964 12,048 64,012 2022 37,869 8,130 45,999 2023 26,558 5,532 32,090 Thereafter 23,570 14,178 37,748 Total lease payments 235,001 57,559 292,560 Less: Imputed Interest (17,279) (8,999) (26,278) Present value of lease liabilities $ 217,722 48,560 266,282 |
LEASES | LEASES Leases as Lessor The components of lease income were as follows: Three months ended September 30, Nine months ended September 30, 2019 2018 2019 2018 (In thousands) Operating leases Lease income related to lease payments $ 381,170 344,031 $ 1,116,029 1,013,728 Lease income related to commercial rental (1) 249,941 242,719 708,181 657,328 Sales type leases Interest income related to net investment in leases 11,169 9,555 33,057 29,075 Variable lease income excluding commercial rental (1) 69,641 60,845 183,489 169,478 ———————————— (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: September 30, 2019 December 31, 2018 (In thousands) Net investment in the lease — lease payment receivable $ 580,047 505,057 Net investment in the lease — unguaranteed residual value in assets 55,528 46,209 $ 635,575 551,266 ———————————— Note: The net investment in the sales-type lease shown above are included in "Receivables, net" and "Sales-type leases and other assets" in the Consolidated Condensed Balance Sheets. Maturities of sales-type lease receivables were as follows: September 30, 2019 December 31, 2018 (In thousands) 2019 (remaining three months ending December 31, 2019) $ 39,210 133,557 2020 168,652 136,924 2021 145,008 114,983 2022 115,490 85,146 2023 82,193 52,161 Thereafter 139,651 78,935 Total undiscounted cash flows 690,204 601,706 Present value of lease payments (recognized as lease receivables) (580,047) (505,057) Difference between undiscounted cash flows and discounted cash flows $ 110,157 96,649 Maturities of operating lease payments were as follows: September 30, 2019 December 31, 2018 (In thousands) 2019 (remaining three months ending December 31, 2019) $ 347,696 1,159,851 2020 1,211,789 892,721 2021 952,610 646,008 2022 673,422 421,050 2023 447,920 249,255 Thereafter 491,477 203,632 Total undiscounted cash flows $ 4,124,914 3,572,517 Leases as Lessee The components of lease expense were as follows: Three months ended September 30, Nine months ended September 30, Classification 2019 2018 2019 2018 (In thousands) Finance lease cost Amortization of right-of-use assets Other operating expenses, SG&A $ 3,735 3,805 $ 10,257 10,787 Interest on lease liabilities Interest expense 638 689 1,916 1,886 Operating lease cost Other operating expenses, SG&A 23,722 23,063 70,578 64,506 Short-term lease and other Other operating expenses, SG&A 2,480 835 6,569 2,648 Variable lease cost Other operating expenses, SG&A 4,320 3,647 9,920 8,092 Sublease income Cost of lease & related maintenance and rental, cost of services (5,691) (6,490) (17,201) (19,050) Total lease cost $ 29,204 25,549 $ 82,039 68,869 Supplemental cash flow information related to leases was as follows: Nine months ended September 30, 2019 2018 (In thousands) Cash paid for amounts included in measurement of liabilities Operating cash flows from finance leases $ 1,916 1,886 Operating cash flows from operating leases 69,848 63,286 Financing cash flows from finance leases 14,650 13,420 Right-of-use assets obtained in exchange for lease obligations: Finance leases 15,336 12,889 Operating leases 70,365 96,295 Supplemental balance sheet information relates to leases was as follows: Classification September 30, 2019 December 31, 2018 (In thousands) Assets Operating lease right-of-use assets Sales-type leases and other assets $ 209,556 203,834 Finance lease assets Operating property and equipment, net and revenue earning equipment, net 41,346 41,647 Total leased assets $ 250,902 245,481 Liabilities Current Operating Accrued expenses and other current liabilities $ 72,888 73,422 Finance Short-term debt and current portion of long-term debt 12,209 14,543 Noncurrent Operating Other non-current liabilities 144,834 137,384 Finance Long-term debt 36,351 32,909 Total lease liabilities $ 266,282 258,258 September 30, 2019 December 31, 2018 (In thousands) Weighted-average remaining lease term Operating 4 years 4 years Finance 6 years 7 years Weighted-average discount rate Operating 3.9 % 3.7 % Finance 7.2 % 8.0 % Maturities of operating and finance lease liabilities were as follows: Operating Finance Leases Total (In thousands) 2019 (remaining three months ending December 31, 2019) $ 22,200 3,962 26,162 2020 72,840 13,709 86,549 2021 51,964 12,048 64,012 2022 37,869 8,130 45,999 2023 26,558 5,532 32,090 Thereafter 23,570 14,178 37,748 Total lease payments 235,001 57,559 292,560 Less: Imputed Interest (17,279) (8,999) (26,278) Present value of lease liabilities $ 217,722 48,560 266,282 |
LEASES | LEASES Leases as Lessor The components of lease income were as follows: Three months ended September 30, Nine months ended September 30, 2019 2018 2019 2018 (In thousands) Operating leases Lease income related to lease payments $ 381,170 344,031 $ 1,116,029 1,013,728 Lease income related to commercial rental (1) 249,941 242,719 708,181 657,328 Sales type leases Interest income related to net investment in leases 11,169 9,555 33,057 29,075 Variable lease income excluding commercial rental (1) 69,641 60,845 183,489 169,478 ———————————— (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: September 30, 2019 December 31, 2018 (In thousands) Net investment in the lease — lease payment receivable $ 580,047 505,057 Net investment in the lease — unguaranteed residual value in assets 55,528 46,209 $ 635,575 551,266 ———————————— Note: The net investment in the sales-type lease shown above are included in "Receivables, net" and "Sales-type leases and other assets" in the Consolidated Condensed Balance Sheets. Maturities of sales-type lease receivables were as follows: September 30, 2019 December 31, 2018 (In thousands) 2019 (remaining three months ending December 31, 2019) $ 39,210 133,557 2020 168,652 136,924 2021 145,008 114,983 2022 115,490 85,146 2023 82,193 52,161 Thereafter 139,651 78,935 Total undiscounted cash flows 690,204 601,706 Present value of lease payments (recognized as lease receivables) (580,047) (505,057) Difference between undiscounted cash flows and discounted cash flows $ 110,157 96,649 Maturities of operating lease payments were as follows: September 30, 2019 December 31, 2018 (In thousands) 2019 (remaining three months ending December 31, 2019) $ 347,696 1,159,851 2020 1,211,789 892,721 2021 952,610 646,008 2022 673,422 421,050 2023 447,920 249,255 Thereafter 491,477 203,632 Total undiscounted cash flows $ 4,124,914 3,572,517 Leases as Lessee The components of lease expense were as follows: Three months ended September 30, Nine months ended September 30, Classification 2019 2018 2019 2018 (In thousands) Finance lease cost Amortization of right-of-use assets Other operating expenses, SG&A $ 3,735 3,805 $ 10,257 10,787 Interest on lease liabilities Interest expense 638 689 1,916 1,886 Operating lease cost Other operating expenses, SG&A 23,722 23,063 70,578 64,506 Short-term lease and other Other operating expenses, SG&A 2,480 835 6,569 2,648 Variable lease cost Other operating expenses, SG&A 4,320 3,647 9,920 8,092 Sublease income Cost of lease & related maintenance and rental, cost of services (5,691) (6,490) (17,201) (19,050) Total lease cost $ 29,204 25,549 $ 82,039 68,869 Supplemental cash flow information related to leases was as follows: Nine months ended September 30, 2019 2018 (In thousands) Cash paid for amounts included in measurement of liabilities Operating cash flows from finance leases $ 1,916 1,886 Operating cash flows from operating leases 69,848 63,286 Financing cash flows from finance leases 14,650 13,420 Right-of-use assets obtained in exchange for lease obligations: Finance leases 15,336 12,889 Operating leases 70,365 96,295 Supplemental balance sheet information relates to leases was as follows: Classification September 30, 2019 December 31, 2018 (In thousands) Assets Operating lease right-of-use assets Sales-type leases and other assets $ 209,556 203,834 Finance lease assets Operating property and equipment, net and revenue earning equipment, net 41,346 41,647 Total leased assets $ 250,902 245,481 Liabilities Current Operating Accrued expenses and other current liabilities $ 72,888 73,422 Finance Short-term debt and current portion of long-term debt 12,209 14,543 Noncurrent Operating Other non-current liabilities 144,834 137,384 Finance Long-term debt 36,351 32,909 Total lease liabilities $ 266,282 258,258 September 30, 2019 December 31, 2018 (In thousands) Weighted-average remaining lease term Operating 4 years 4 years Finance 6 years 7 years Weighted-average discount rate Operating 3.9 % 3.7 % Finance 7.2 % 8.0 % Maturities of operating and finance lease liabilities were as follows: Operating Finance Leases Total (In thousands) 2019 (remaining three months ending December 31, 2019) $ 22,200 3,962 26,162 2020 72,840 13,709 86,549 2021 51,964 12,048 64,012 2022 37,869 8,130 45,999 2023 26,558 5,532 32,090 Thereafter 23,570 14,178 37,748 Total lease payments 235,001 57,559 292,560 Less: Imputed Interest (17,279) (8,999) (26,278) Present value of lease liabilities $ 217,722 48,560 266,282 |