XML 54 R43.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Leases (Tables)
3 Months Ended
Mar. 31, 2024
Leases [Abstract]  
Schedule of Assets and Liabilities, Lessee
The following table provides information on the amounts (in thousands) of our right-of-use assets (“ROU assets”) and liabilities, weighted-average remaining lease term, and weighted average discount rate as of March 31, 2024 and December 31, 2023 and their placement within our condensed consolidated balance sheets:
Lease typeBalance Sheet LocationMarch 31, 2024December 31, 2023
Assets
FinanceProperty, plant, and equipment$30,589 $28,264 
FinanceAccumulated amortization(12,756)(12,212)
FinanceProperty, plant, and equipment, net$17,833 $16,052 
Operating
Operating lease right-of-use (“ROU”) assets
341,405 346,454 
Total right-of-use assets$359,238 $362,506 
Liabilities
Current
FinanceOther accrued liabilities$2,000 $1,820 
OperatingOperating lease liabilities68,841 72,833 
Long-term
FinanceFinance lease liabilities13,375 12,438 
OperatingOperating lease liabilities283,099 282,517 
Total lease liabilities$367,315 $369,608 
Weighted-average remaining lease term (in years)
Finance10.7511.02
Operating8.578.67
Weighted-average discount rate
Finance7.11 %8.04 %
Operating7.25 %7.24 %
Schedule of Lease, Cost
The following table summarizes the lease costs and income recognized in our condensed consolidated statements of operations (in thousands):
Three Months Ended March 31,
Lease cost (income) type20242023
Finance lease cost
Amortization of finance lease ROU assets$544 $473 
Interest on lease liabilities244 147 
Operating lease cost25,817 23,869 
Variable lease cost1,962 1,442 
Short-term lease cost2,058 2,627 
Net lease cost$30,625 $28,558 
Operating lease income (1)$(3,865)$(3,427)
_________________________________________________________
(1)The majority of our lessor income comes from leases with lease terms of one year or less and the estimated future undiscounted cash flows from lessor income are not expected to be material.
The following table summarizes the supplemental cash flow information related to leases as follows (in thousands):
Three Months Ended March 31,
Lease type20242023
Cash paid for amounts included in the measurement of liabilities
Financing cash flows from finance leases$474 $461 
Operating cash flows from finance leases234 141 
Operating cash flows from operating leases24,412 25,015 
Non-cash supplemental amounts
ROU assets obtained in exchange for new finance lease liabilities1,544 731 
ROU assets obtained in exchange for new operating lease liabilities18,756 8,380 
ROU assets terminated in exchange for release from operating lease liabilities4,177 — 
Schedule of Lessee, Operating Lease, Liability, Maturity
The table below includes the estimated future undiscounted cash flows for finance and operating leases as of March 31, 2024 (in thousands):
For the year ending December 31, Finance leasesOperating leasesTotal
2024 (1)$2,208 $72,838 $75,046 
20253,068 67,592 70,660 
20262,618 60,964 63,582 
20272,416 59,654 62,070 
20281,587 55,234 56,821 
20291,563 15,798 17,361 
Thereafter8,445 118,978 127,423 
Total lease payments21,905 451,058 472,963 
Less amount representing interest(6,530)(99,118)(105,648)
Present value of lease liabilities$15,375 $351,940 $367,315 
_________________________________________________________
(1)Represents the period from April 1, 2024 to December 31, 2024.
Schedule of Finance Lease, Liability, Maturity
The table below includes the estimated future undiscounted cash flows for finance and operating leases as of March 31, 2024 (in thousands):
For the year ending December 31, Finance leasesOperating leasesTotal
2024 (1)$2,208 $72,838 $75,046 
20253,068 67,592 70,660 
20262,618 60,964 63,582 
20272,416 59,654 62,070 
20281,587 55,234 56,821 
20291,563 15,798 17,361 
Thereafter8,445 118,978 127,423 
Total lease payments21,905 451,058 472,963 
Less amount representing interest(6,530)(99,118)(105,648)
Present value of lease liabilities$15,375 $351,940 $367,315 
_________________________________________________________
(1)Represents the period from April 1, 2024 to December 31, 2024.