XML 42 R12.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Leases | 12 Months Ended
--- | ---
Dec. 31, 2024
Leases [Abstract] |
Leases | Leases Lessee Information We have operating leases for our digital treatment planning and office facilities, retail spaces, vehicles and office equipment. The components of lease expense consist of following (in thousands):
|  | Year Ended December 31,
Lease Cost |  | 2024 |  | 2023 |  | 2022
Operating lease cost 1 |  | $ | 42,299 |  |  | $ | 44,614 |  |  | $ | 37,919 |
Variable lease cost 2 |  | 3,630 |  |  | 16,013 |  |  | 22,084 |
Total lease cost |  | $ | 45,929 |  |  | $ | 60,627 |  |  | $ | 60,003 |
1 Includes expense associated with short term leases, lease terms of 12 months or less, which is not material. 2 Includes payments related to agreements with embedded leases that are not otherwise reflected on the balance sheet. The following table provides a summary of our operating lease terms and discount rates:
|  |  |  | December 31,
Remaining Lease Term and Discount Rate |  |  |  | 2024 |  | 2023
Weighted average remaining lease term (in years) |  |  |  | 5.4 |  | 6.2
Weighted average discount rate |  |  |  | 3.8 | % |  | 3.7 | %
As of December 31, 2024, the future payments related to our operating lease liabilities are as follows (in thousands):
Fiscal Year Ending December 31, |  |  |  | Operating Leases
2025 |  |  |  | $ | 35,195 |
2026 |  |  |  | 30,857 |
2027 |  |  |  | 22,103 |
2028 |  |  |  | 16,624 |
2029 |  |  |  | 10,225 |
Thereafter |  |  |  | 15,517 |
Total lease payments |  |  |  | 130,521 |
Less: Imputed interest |  |  |  | (11,244) |
Total lease liabilities |  |  |  | $ | 119,277 |
As of December 31, 2024, we had additional leases that had not commenced with future lease payments of $2.6 million. These leases will commence during 2025 with non-cancelable lease terms of two to five years. Lessor Information We lease iTero intraoral scanners to customers which are classified as operating leases. Our portfolio of leased iTero scanners included in Property, plant and equipment, net are as follows:
|  | December 31,
|  | 2024 |  | 2023
Scanners under operating leases, gross |  | $ | 33,770 |  |  | $ | 27,145 |
Less: accumulated depreciation |  | (12,038) |  |  | (9,815) |
Scanners under operating leases, net |  | $ | 21,732 |  |  | $ | 17,330 |
As of December 31, 2024, the future lease payments due to us are as follows (in thousands):
Fiscal Year Ending December 31, |  |  |  | Operating Leases
2025 |  |  |  | $ | 24,797 |
2026 |  |  |  | 16,296 |
2027 |  |  |  | 5,865 |
Total lease payments |  |  |  | $ | 46,958 |
For the year ended December 31, 2024, 2023 and 2022, operating lease income was $21.7 million, $16.6 million and $12.3 million, respectively. Operating lease income is recorded in net revenues in our Consolidated Statements of Operations.
Leases | Leases Lessee Information We have operating leases for our digital treatment planning and office facilities, retail spaces, vehicles and office equipment. The components of lease expense consist of following (in thousands):
|  | Year Ended December 31,
Lease Cost |  | 2024 |  | 2023 |  | 2022
Operating lease cost 1 |  | $ | 42,299 |  |  | $ | 44,614 |  |  | $ | 37,919 |
Variable lease cost 2 |  | 3,630 |  |  | 16,013 |  |  | 22,084 |
Total lease cost |  | $ | 45,929 |  |  | $ | 60,627 |  |  | $ | 60,003 |
1 Includes expense associated with short term leases, lease terms of 12 months or less, which is not material. 2 Includes payments related to agreements with embedded leases that are not otherwise reflected on the balance sheet. The following table provides a summary of our operating lease terms and discount rates:
|  |  |  | December 31,
Remaining Lease Term and Discount Rate |  |  |  | 2024 |  | 2023
Weighted average remaining lease term (in years) |  |  |  | 5.4 |  | 6.2
Weighted average discount rate |  |  |  | 3.8 | % |  | 3.7 | %
As of December 31, 2024, the future payments related to our operating lease liabilities are as follows (in thousands):
Fiscal Year Ending December 31, |  |  |  | Operating Leases
2025 |  |  |  | $ | 35,195 |
2026 |  |  |  | 30,857 |
2027 |  |  |  | 22,103 |
2028 |  |  |  | 16,624 |
2029 |  |  |  | 10,225 |
Thereafter |  |  |  | 15,517 |
Total lease payments |  |  |  | 130,521 |
Less: Imputed interest |  |  |  | (11,244) |
Total lease liabilities |  |  |  | $ | 119,277 |
As of December 31, 2024, we had additional leases that had not commenced with future lease payments of $2.6 million. These leases will commence during 2025 with non-cancelable lease terms of two to five years. Lessor Information We lease iTero intraoral scanners to customers which are classified as operating leases. Our portfolio of leased iTero scanners included in Property, plant and equipment, net are as follows:
|  | December 31,
|  | 2024 |  | 2023
Scanners under operating leases, gross |  | $ | 33,770 |  |  | $ | 27,145 |
Less: accumulated depreciation |  | (12,038) |  |  | (9,815) |
Scanners under operating leases, net |  | $ | 21,732 |  |  | $ | 17,330 |
As of December 31, 2024, the future lease payments due to us are as follows (in thousands):
Fiscal Year Ending December 31, |  |  |  | Operating Leases
2025 |  |  |  | $ | 24,797 |
2026 |  |  |  | 16,296 |
2027 |  |  |  | 5,865 |
Total lease payments |  |  |  | $ | 46,958 |
For the year ended December 31, 2024, 2023 and 2022, operating lease income was $21.7 million, $16.6 million and $12.3 million, respectively. Operating lease income is recorded in net revenues in our Consolidated Statements of Operations.

X
- References No definition available. + Details
Name: | us-gaap_LeasesAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for operating leases of lessee. Includes, but is not limited to, description of operating lease and maturity analysis of operating lease liability. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/842-20/tableOfContent + Details
Name: | us-gaap_LesseeOperatingLeasesTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for lessor's operating leases. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 30 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/842-30/tableOfContent + Details
Name: | us-gaap_OperatingLeasesOfLessorDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration