XML 30 R15.htm IDEA: XBRL DOCUMENT v3.22.4
Leases
12 Months Ended
Dec. 31, 2022
Leases [Abstract]  
Leases 9. Leases

The weighted average remaining lease term and discount rate were as follows:

December 31,

December 31,

2022

2021

Weighted average remaining lease term (years)

13.8

13.8

Weighted average discount rate

4.77%

4.56%

The components of lease cost were as follows:

Year ended December 31,

Classification

2022

2021

2020

Operating lease cost

Occupancy, Other operating costs, General and administrative expenses and Pre-opening costs

$

397,112

$

364,314

$

333,878

Short-term lease cost

Other operating costs

633

256

36

Variable lease cost

Occupancy, Other operating costs, General and administrative expenses and Pre-opening costs

102,636

92,145

37,860

Sublease income

General and administrative expenses

(5,444)

(4,930)

(3,588)

Total lease cost

$

494,937

$

451,785

$

368,186

Supplemental disclosures of cash flow information related to leases were as follows:

Year ended December 31,

2022

2021

2020

Cash paid for operating lease liabilities

$

386,238

$

359,391

$

316,249

Operating lease assets obtained in exchange for operating lease liabilities

$

425,243

$

577,273

$

484,888

Derecognition of operating lease assets due to terminations or impairment

$

14,718

$

5,765

$

20,242

Maturities of lease liabilities were as follows as of December 31, 2022:

Operating Leases

2023

$

375,174

2024

404,139

2025

396,777

2026

389,276

2027

382,790

Thereafter

3,212,975

Total lease payments

5,161,131

Less: imputed interest

1,429,721

Operating lease liabilities (Current and Long-Term)

$

3,731,410

As of December 31, 2022, the total lease payments include $2,401,022 related to options to extend lease terms that are reasonably certain of being exercised, and exclude approximately $445,913 of legally binding lease payments for leases signed but not yet commenced and $16,994 of future sublease income.

We have six sale and leaseback transactions, which do not qualify for sale leaseback accounting due to fixed price renewal options prohibiting sale accounting. These transactions are accounted for under the financing method. Under the financing method, the assets remain on the consolidated balance sheets and the proceeds from the transactions are recorded as a financing liability. A portion of lease payments are applied as payments of deemed principal and imputed interest. The deemed landlord financing liability was $1,158 and $1,515 as of December 31, 2022, and 2021, respectively, with the current portion of the liability included in accrued liabilities, and the remaining portion included in other liabilities on the consolidated balance sheets