XML 91 R34.htm IDEA: XBRL DOCUMENT v3.20.4
LEASES (Tables)
12 Months Ended
Dec. 31, 2020
LEASES [Abstract]  
Schedule of Lease Assets and Liabilities, Weighted-Average Lease Term and Discount Rate

in thousands

Classification on the Balance Sheet

2020

2019

Assets

Operating lease ROU assets

Operating lease right-of-use assets, net

$     482,513 

$     441,656 

Accumulated amortization

(59,385)

(33,467)

Finance lease assets

Property, plant & equipment, net

7,796 

1,226 

Accumulated amortization

(1,640)

(65)

Total lease assets

$     429,284 

$     409,350 

Liabilities

Current

Operating

Other current liabilities

$       36,969 

$       29,971 

Finance

Other current liabilities

2,047 

430 

Noncurrent

Operating

Operating lease liabilities

399,582 

388,042 

Finance

Other noncurrent liabilities

4,139 

733 

Total lease liabilities

$     442,737 

$     419,176 

Lease Term and Discount Rate

Weighted-average remaining lease term (years)

Operating leases

9.5 

9.9 

Finance leases

4.2 

2.8 

Weighted-average discount rate

Operating leases

3.6%

4.3%

Finance leases

1.4%

3.0%

Components of Lease Expense

in thousands

2020

2019

Lease Cost

Finance lease cost

Amortization of right-of-use assets

$        1,616 

$             64 

Interest on lease liabilities

(102)

(4)

Operating lease cost

58,489 

56,546 

Short-term lease cost 1

30,508 

35,427 

Variable lease cost

12,885 

13,739 

Sublease income

(2,682)

(3,108)

Total lease cost

$    100,714 

$    102,664 

1

Our short-term leases cost includes the cost of leases with an initial term of one month or less.

Maturity Analysis on an Undiscounted Basis

Operating

Finance

in thousands

Leases

Leases

Maturity of Lease Liabilities

2021

$       54,733 

$         2,134 

2022

48,225 

1,986 

2023

41,206 

1,058 

2024

36,141 

779 

2025

36,375 

349 

Thereafter

565,042 

50 

Total minimum lease payments

$     781,722 

$         6,356 

Less: Lease payments representing interest

345,171 

170 

Present value of future minimum lease payments

$     436,551 

$         6,186 

Less: Current obligations under leases

36,969 

2,047 

Long-term lease obligations

$     399,582 

$         4,139