XML 68 R49.htm IDEA: XBRL DOCUMENT v3.25.0.1
LEASES (Tables)
12 Months Ended
Dec. 31, 2024
Leases [Abstract]  
Components of operating and finance leases Additional information regarding the Company’s operating and finance leases is as follows (in millions, except for lease term and discount rate information):
December 31,
LeasesBalance Sheet Classification20242023
Assets:
OperatingOperating lease assets$315.3 $216.5 
FinanceProperty and equipment, net310.7 271.3 
Total$626.0 $487.7 
Liabilities:
Current:
OperatingCurrent operating lease liabilities$25.8 $20.9 
FinanceCurrent maturities of long-term debt41.1 6.5 
Noncurrent:
OperatingOperating lease liabilities, net of current portion276.2 209.4 
FinanceLong-term debt, net of current maturities270.3 266.1 
Total$613.4 $503.0 
Components of lease expense
Years Ended December 31,
Lease ExpenseIncome Statement Classification202420232022
OperatingSelling, general and administrative expenses$42.1 $38.1 $42.4 
Operating Asset impairments — 1.8 — 
VariableSelling, general and administrative expenses7.3 6.6 4.5 
Sublease income Selling, general and administrative expenses(2.1)(1.3)(2.3)
Finance:
Amortization of lease assetsDepreciation and amortization expense10.1 9.9 9.1 
Interest on lease liabilitiesOther interest expense, net17.2 12.6 8.2 
Net lease expense$74.6 $67.6 $61.9 
Maturities of operating lease liabilities
December 31, 2024
Maturities of Lease LiabilitiesOperating LeasesFinance Leases
2025
$39.0 $46.9 
202644.6 51.2 
202742.7 55.3 
202839.6 70.8 
202932.7 83.8 
Thereafter272.0 74.4 
Total lease payments470.7 382.5 
Less: lease payments representing interest
(168.7)(71.1)
Present value of lease liabilities$302.0 $311.4 
Maturities of finance lease liabilities
December 31, 2024
Maturities of Lease LiabilitiesOperating LeasesFinance Leases
2025
$39.0 $46.9 
202644.6 51.2 
202742.7 55.3 
202839.6 70.8 
202932.7 83.8 
Thereafter272.0 74.4 
Total lease payments470.7 382.5 
Less: lease payments representing interest
(168.7)(71.1)
Present value of lease liabilities$302.0 $311.4 
Supplemental cash flow information related to leases
Years Ended December 31,
Weighted-Average Lease Term and Discount Rate 202420232022
Weighted-average remaining lease terms:
Operating
13.7
13.5
13.6
Finance
6.2
7.2
17.2
Weighted-average discount rates:
Operating5.7 %5.2 %5.1 %
Finance5.4 %5.3 %5.1 %
Years Ended December 31,
Other Information202420232022
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows used in operating leases$39.8 $36.6 $42.2 
Operating cash flows used in finance leases$7.3 $12.6 $8.2 
Financing cash flows used in finance leases$17.5 $26.4 $9.1 
ROU assets obtained in exchange for lease obligations:
Operating leases, initial recognition$112.9 $1.5 $12.9 
Operating leases, modifications and remeasurements$23.3 $(0.2)$25.0 
Finance leases, initial recognition$77.8 $70.6 $39.3 
Finance leases, modifications and remeasurements$7.2 $(3.6)$23.1