XML 89 R38.htm IDEA: XBRL DOCUMENT v3.24.0.1
Commitments and Contingencies (Tables)
12 Months Ended
Dec. 31, 2023
Commitments and Contingencies Disclosure [Abstract]  
Schedule of Lease-Related Liabilities Recorded on the Balance Sheet
The table below presents the lease-related liabilities and finance lease ROU assets recorded on the Consolidated Balance Sheets:
December 31,
($ in millions)20232022
Operating lease liabilities:
Current portion included in accrued liabilities$68.2 $51.7 
Noncurrent operating lease liabilities427.9 346.6 
Total operating lease liabilities496.1 398.3 
Finance lease liabilities:
Current portion included in current maturities of long-term debt7.8 2.0 
Long-term portion of lease liabilities in long-term debt91.6 54.4 
Total finance lease liabilities99.4 56.4 
Total lease liabilities$595.5 $454.7 
Finance lease right-of-use assets:
Total finance lease right-of-use assets (1)
$132.7 $75.9 
Weighted-average remaining lease term:
Operating leases8 years7 years
Finance leases10 years10 years
Weighted-average discount rate:
Operating leases4.78 %4.31 %
Finance leases5.53 %4.85 %
(1)Finance lease right-of-use assets included in property and equipment, net of accumulated depreciation.
Schedule of Lease Costs
The components of lease costs, which were included in our Consolidated Statements of Operations, were as follows:
Year Ended December 31,
($ in millions)
Classification
202320222021
Operating lease cost (1)
Selling, general and administrative
$96.9 $77.9 $53.1 
Variable lease cost (2)
Selling, general and administrative
7.1 5.6 3.5 
Amortization of finance lease right-of-use assets
Depreciation and amortization
3.8 4.2 5.9 
Interest on finance lease liabilities
Other interest expense
4.1 3.7 4.2 
Sublease income
Selling, general and administrative
(9.0)(7.5)(6.4)
Total lease costs$102.9 $83.9 $60.3 
(1)Includes short-term and month-to-month lease costs, which are immaterial.
(2)Variable lease cost generally includes reimbursement for actual costs incurred by our lessors for common area maintenance, property taxes and insurance on leased real estate.
Schedule of Maturities of Operating Lease Liabilities
As of December 31, 2023, the maturities of our operating and finance lease liabilities were as follows:
($ in millions)Operating Lease LiabilitiesFinance Lease Liabilities
Year Ending December 31,
2024$91.9 $13.0 
202585.0 25.0 
202670.5 5.8 
202762.8 5.9 
202853.3 5.9 
Thereafter262.7 85.3 
Total minimum lease payments626.2 140.9 
Less: present value adjustment(130.1)(41.5)
Total lease liabilities$496.1 $99.4 
Schedule of Maturities of Finance Lease Liabilities
As of December 31, 2023, the maturities of our operating and finance lease liabilities were as follows:
($ in millions)Operating Lease LiabilitiesFinance Lease Liabilities
Year Ending December 31,
2024$91.9 $13.0 
202585.0 25.0 
202670.5 5.8 
202762.8 5.9 
202853.3 5.9 
Thereafter262.7 85.3 
Total minimum lease payments626.2 140.9 
Less: present value adjustment(130.1)(41.5)
Total lease liabilities$496.1 $99.4 
Schedule of Estimated Charge Backs We estimate that the charge-backs will be paid out as follows:
Year Ending December 31,($ in millions)
2024$101.6 
202545.6 
202620.1 
20276.7 
20281.5 
Thereafter0.1 
Total$175.6 
Schedule of Deferred Revenue As of December 31, 2023, we had a contract liability balance of $308.9 million associated with these contracts and estimate the contract liability will be recognized as follows:
Year Ending December 31,($ in millions)
2024$64.0 
202551.4 
202640.7 
202732.2 
202825.9 
Thereafter94.7 
Total $308.9