XML 49 R34.htm IDEA: XBRL DOCUMENT v3.25.0.1
Leases and Other Finance Obligations (Table)
12 Months Ended
Dec. 31, 2024
Lessee Lease Description [Line Items]  
Summary of Right-of-use Assets and Lease Liabilities

Right-of-use assets and lease liabilities consisted of the following as of December 31:

 

 

2024

 

 

2023

 

 

 

(in thousands)

 

Assets

 

 

 

 

 

 

Operating lease right-of-use assets, net

 

$

594,301

 

 

$

502,184

 

Finance lease right-of-use assets, net (included in property, plant and equipment, net)

 

 

1,318

 

 

 

2,714

 

Total right-of-use assets

 

$

595,619

 

 

$

504,898

 

Liabilities

 

 

 

 

 

 

Current

 

 

 

 

 

 

Current portion of operating lease liabilities

 

$

103,499

 

 

$

98,217

 

Current portion of finance lease liabilities (included in current maturities of long-term debt)

 

 

470

 

 

 

1,184

 

Noncurrent

 

 

 

 

 

 

Noncurrent portion of operating lease liabilities

 

 

525,213

 

 

 

434,081

 

Noncurrent portion of finance lease liabilities (included in long-term debt, net of current maturities)

 

 

608

 

 

 

1,113

 

Total lease liabilities

 

$

629,790

 

 

$

534,595

 

Summary of Total Lease Costs

Total lease costs consisted of the following for the years ended December 31:

 

 

 

 

 

 

 

 

 

 

 

 

2024

 

 

2023

 

 

2022

 

 

 

(in thousands)

 

Operating lease costs (1)

 

$

143,878

 

 

$

144,243

 

 

$

144,755

 

Finance lease costs:

 

 

 

 

 

 

 

 

 

Amortization of finance lease right-of-use assets

 

 

1,120

 

 

 

2,089

 

 

 

1,876

 

Interest on finance lease liabilities

 

 

95

 

 

 

201

 

 

 

179

 

Variable lease costs

 

 

34,781

 

 

 

34,408

 

 

 

30,590

 

Total lease costs

 

$

179,874

 

 

$

180,941

 

 

$

177,400

 

 

(1) Includes short-term lease costs and sublease income which were not material for all periods presented.

Summary of Future Maturities of Lease Liabilities

Future maturities of lease liabilities as of December 31, 2024, were as follows:

 

 

Finance
Leases

 

 

Operating
Leases

 

 

 

(in thousands)

 

2025

 

$

512

 

 

$

136,195

 

2026

 

 

257

 

 

 

127,053

 

2027

 

 

210

 

 

 

112,578

 

2028

 

 

130

 

 

 

100,534

 

2029

 

 

55

 

 

 

80,167

 

Thereafter

 

 

 

 

 

218,774

 

Total lease payments

 

 

1,164

 

 

 

775,301

 

Less: amount representing interest

 

 

(86

)

 

 

(146,589

)

Present value of lease liabilities

 

 

1,078

 

 

 

628,712

 

Less: current portion

 

 

(470

)

 

 

(103,499

)

Long-term lease liabilities, net of current portion

 

$

608

 

 

$

525,213

 

Summary of Weighted Average Lease Terms and Discount Rates

Weighted average lease terms and discount rates as of December 31 were as follows:

 

 

2024

 

 

2023

 

Weighted average remaining lease term (years)

 

 

 

 

 

 

Operating leases

 

 

7.0

 

 

 

6.6

 

Finance leases

 

 

3.0

 

 

 

2.8

 

Weighted average discount rate

 

 

 

 

 

 

Operating leases

 

 

6.0

%

 

 

6.0

%

Finance leases

 

 

5.7

%

 

 

6.1

%

Summary of Cash paid for Amounts Included in Measurement of Lease Liabilities

The following table presents cash paid for amounts included in the measurement of lease liabilities for the years ended December 31:

 

 

2024

 

 

2023

 

 

2022

 

 

 

(in thousands)

 

Cash paid for amounts included in the measurement of lease liabilities:

 

 

 

 

 

 

 

 

 

Operating cash flows from operating leases

 

$

132,989

 

 

$

127,562

 

 

$

125,311

 

Operating cash flows from finance leases

 

 

95

 

 

 

201

 

 

 

179

 

Financing cash flows from finance leases

 

 

1,182

 

 

 

2,214

 

 

 

1,844

 

Other Finance Obligations  
Lessee Lease Description [Line Items]  
Summary of Future Maturities of Other Finance Obligation

Future maturities for other finance obligations as of December 31, 2024, were as follows:

 

 

 

(in thousands)

 

2025

 

$

16,272

 

2026

 

 

15,939

 

2027

 

 

15,874

 

2028

 

 

15,887

 

2029

 

 

15,907

 

Thereafter

 

 

103,127

 

Total

 

$

183,006