XML 51 R39.htm IDEA: XBRL DOCUMENT v3.25.1
Lease Accounting (Tables)
3 Months Ended
Mar. 31, 2025
Leases [Abstract]  
Schedule of Leases Reflected on Balance Sheet
Leases are reflected in the following balance sheet accounts:
(Millions of dollars)ClassificationMarch 31,
2025
December 31,
2024
Assets
Operating
(Right-of-use)
Operating lease right-of-use assets, net$490.3 $492.9 
Finance
Property, plant, and equipment, at cost, less accumulated depreciation of $59.5 at March 31, 2025 and $56.3 at December 31, 2024
100.8 103.9 
Total leased assets$591.1 $596.8 
Liabilities
Current
OperatingTrade accounts payable and accrued liabilities$24.5 $23.7 
FinanceCurrent maturities of long-term debt 11.6 11.7 
Noncurrent
OperatingNon-current operating lease liabilities494.4 496.3 
FinanceLong-term debt, including capitalized lease obligations105.5 108.0 
Total lease liabilities$636.0 $639.7 
Schedule of Lease Cost, Cash flow Information, Lease Term and Discount Rate
Lease Cost:Three Months Ended
March 31,
(Millions of dollars)Classification20252024
Operating lease costStore and other operating expenses$15.7 $14.1 
Finance lease cost
Amortization of leased assetsDepreciation and amortization 3.6 3.7 
Interest on lease liabilitiesInterest expense2.0 2.1 
Net lease costs$21.3 $19.9 

Cash Flow Information:Three Months Ended
March 31,
(Millions of dollars)20252024
Cash paid for amounts included in the measurement of liabilities
   Operating cash flows required by operating leases$14.7 $13.1 
   Operating cash flows required by finance leases$2.0 $2.1 
   Financing cash flows required by finance leases$3.0 $2.9 
Lease Term and Discount Rate:Three Months Ended
March 31,
2025
Weighted average remaining lease term (years)
Finance leases11.3
Operating leases14.8
Weighted average discount rate
Finance leases6.8 %
Operating leases7.0 %
Schedule of Finance Lease Liability Maturity
Maturity of Lease Liabilities at March 31, 2025:
(Millions of dollars)Operating leasesFinance leases
2025$45.5 $14.4 
202660.6 18.3 
202759.7 17.2 
202858.7 16.2 
202957.1 14.4 
After 2029
611.7 92.8 
Total lease payments893.3 173.3 
 Less: interest374.4 56.2 
Present value of lease liabilities$518.9 $117.1 
Schedule of Operating Lease Liability Maturity
Maturity of Lease Liabilities at March 31, 2025:
(Millions of dollars)Operating leasesFinance leases
2025$45.5 $14.4 
202660.6 18.3 
202759.7 17.2 
202858.7 16.2 
202957.1 14.4 
After 2029
611.7 92.8 
Total lease payments893.3 173.3 
 Less: interest374.4 56.2 
Present value of lease liabilities$518.9 $117.1