XML 42 R31.htm IDEA: XBRL DOCUMENT v3.21.1
Leases and Other Finance Obligations (Table)
3 Months Ended
Mar. 31, 2021
Lessee Lease Description [Line Items]  
Summary of Right-of-use Assets and Lease Liabilities

Right-of-use assets and lease liabilities consisted of the following (in thousands) as of:

 

 

 

 

March 31,

2021

 

 

December

31, 2020

 

Assets

 

 

 

 

 

 

 

Operating lease right-of-use assets, net

 

$

442,440

 

$

274,562

 

Finance lease right-of-use assets, net (included in property, plant and equipment, net)

 

 

7,073

 

 

34,905

 

Total right-of-use assets

 

$

449,513

 

$

309,467

 

Liabilities

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

Current portion of operating lease liabilities

 

$

94,316

 

$

61,625

 

Current portion of finance lease liabilities (included in current maturities of long-term debt)

 

 

2,592

 

 

12,178

 

Noncurrent

 

 

 

 

 

 

 

Noncurrent portion of operating lease liabilities

 

$

356,549

 

$

219,239

 

Noncurrent portion of finance lease liabilities (included in long-term debt, net of current maturities)

 

 

5,122

 

 

11,695

 

Total lease liabilities

 

$

458,579

 

$

304,737

 

Summary of Total Lease Costs

Total lease costs consisted of the following for the three months ended March 31 (in thousands):

 

 

 

 

2021

 

 

2020

 

Operating lease costs (1)

 

$

32,289

 

$

21,672

 

Finance lease costs:

 

 

 

 

 

 

 

Amortization of finance lease right-of-use assets

 

 

959

 

 

1,613

 

Interest on finance lease liabilities

 

 

194

 

 

314

 

Variable lease costs

 

 

6,772

 

 

4,249

 

Total lease costs

 

$

40,214

 

$

27,848

 

 

 

(1)

Includes short-term lease costs and sublease income which were not material for the three months ended March 31, 2021 and 2020.

Summary of Future Maturities of Lease Liabilities

Future maturities of lease liabilities as of March 31, 2021 were as follows (in thousands):

 

 

 

Finance

Leases

 

 

Operating

Leases

 

2021 (from April 1, 2021)

 

$

2,386

 

 

$

87,378

 

2022

 

 

1,794

 

 

 

104,414

 

2023

 

 

1,569

 

 

 

86,915

 

2024

 

 

720

 

 

 

69,772

 

2025

 

 

510

 

 

 

48,139

 

Thereafter

 

 

1,572

 

 

 

140,525

 

Total lease payments

 

 

8,551

 

 

 

537,143

 

Less: amount representing interest

 

 

(837

)

 

 

(86,278

)

Present value of lease liabilities

 

 

7,714

 

 

 

450,865

 

Less: current portion

 

 

(2,592

)

 

 

(94,316

)

Long-term lease liabilities, net of current portion

 

$

5,122

 

 

$

356,549

 

Summary of Weighted Average Lease Terms and Discount Rates

Weighted average lease terms and discount rates as of March 31, 2021 and December 31, 2020 were as follows:

 

 

 

 

March 31,

2021

 

 

 

December

31, 2020

 

Weighted average remaining lease term (years)

 

 

 

 

 

 

 

 

Operating leases

 

 

6.3

 

 

 

6.3

 

Finance leases

 

 

5.3

 

 

 

2.1

 

Weighted average discount rate

 

 

 

 

 

 

 

 

Operating leases

 

 

5.5

%

 

 

6.3

%

Finance leases

 

 

4.4

%

 

 

5.9

%

 

Summary of Cash paid for Amounts Included in Measurement of Lease Liabilities

The following table presents cash paid for amounts included in the measurement of lease liabilities for the three months ended March 31 (in thousands):

 

 

 

 

2021

 

 

2020

 

Cash paid for amounts included in the measurement of lease liabilities:

 

 

 

 

 

 

 

Operating cash flows from operating leases

 

$

30,512

 

$

20,846

 

Operating cash flows from finance leases

 

 

194

 

 

314

 

Financing cash flows from finance leases

 

 

25,801

 

 

3,522

 

Other Finance Obligations  
Lessee Lease Description [Line Items]  
Summary of Future Maturities of Other Finance Obligation

Future minimum commitments for other finance obligations as of March 31, 2021 were as follows (in thousands):

 

2021 (from April 1, 2021)

  

$

12,867

 

2022

  

 

16,818

 

2023

  

 

16,818

 

2024

  

 

16,835

 

2025

  

 

16,836

 

Thereafter

  

 

174,300

 

Total

  

$

254,474