XML 52 R36.htm IDEA: XBRL DOCUMENT v3.22.4
Leases (Tables)
 12 Months Ended
Dec. 31, 2022
Leases [Abstract]  
Schedule of Components of Least Costs
The components of lease costs are as follows (in millions):
For the Year Ended December 31,
202220212020
Operating lease cost $38.7 $46.7 $50.2 
Finance lease cost:
Amortization of right-of-use assets27.5 28.0 25.0 
Interest on lease liabilities29.0 30.7 28.8 
Total finance lease cost56.5 58.7 53.8 
Short-term and variable lease cost5.2 3.1 3.7 
Sublease income(2.9)(3.1)(3.2)
Total lease cost$97.5 $105.4 $104.5 
Schedule of Supplemental Balance Sheet Information Related to Leases
Supplemental consolidated balance sheet information related to leases is as follows (in millions):
As of December 31,
Classification20222021
Assets
Operating leaseOperating lease right-of-use assets$212.5 $193.7 
Finance lease (1)
Property and equipment, net272.9 299.3 
Total leased assets$485.4 $493.0 
Liabilities
Current liabilities:
Operating leaseCurrent operating lease liabilities$25.6 $23.5 
Finance leaseCurrent portion of long-term debt19.5 19.1 
Noncurrent liabilities:
Operating leaseLong-term operating lease liabilities199.7 179.6 
Finance leaseLong-term debt, net of current portion340.3 361.2 
Total leased liabilities$585.1 $583.4 
(1)    Finance lease assets are recorded net of accumulated amortization of $145.8 million and $126.9 million as of December 31, 2022 and 2021, respectively.
Schedule of Weighted Average Remaining Lease Term and Discount Rate
As of December 31,
20222021
Weighted Average Remaining Lease Term
Operating lease9.3 years9.4 years
Finance lease11.6 years12.0 years
Weighted Average Discount Rate
Operating lease6.2 %6.1 %
Finance lease7.7 %8.0 %
Schedule of Operating Lease, Liability, Maturity
Maturities of lease liabilities as of December 31, 2022 are as follows (in millions):
Year Ending December 31,Operating LeasesFinance
Leases
2023$38.4 $45.6 
202440.3 46.5 
202537.5 47.0 
202634.3 47.9 
202732.4 47.4 
2028 and thereafter119.5 316.6 
Total lease payments302.4 551.0 
Less: Interest portion(77.1)(191.2)
Total lease liabilities$225.3 $359.8 
Schedule of Finance Lease, Liability, Maturity
Maturities of lease liabilities as of December 31, 2022 are as follows (in millions):
Year Ending December 31,Operating LeasesFinance
Leases
2023$38.4 $45.6 
202440.3 46.5 
202537.5 47.0 
202634.3 47.9 
202732.4 47.4 
2028 and thereafter119.5 316.6 
Total lease payments302.4 551.0 
Less: Interest portion(77.1)(191.2)
Total lease liabilities$225.3 $359.8 
Schedule of Supplemental Cash Flow Information
Supplemental cash flow information related to our leases is as follows (in millions):
For the Year Ended December 31,
202220212020
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases$40.5 $45.0 $50.6 
Operating cash flows from finance leases29.7 31.0 29.2 
Financing cash flows from finance leases19.2 44.6 14.4 
Right-of-use assets obtained in exchange for lease obligations:
Operating leases$48.7 $26.9 $26.2 
Finance leases1.0 46.4 24.2