XML 65 R48.htm IDEA: XBRL DOCUMENT v3.23.1
Leases (Tables)
12 Months Ended
Dec. 31, 2022
Leases [Abstract]  
Schedule of Finance Lease Liabilities

Finance lease liabilities as of December 31, 2022 and December 31, 2021 consisted of the following (in thousands):

 

 

December 31, 2022

 

 

December 31, 2021

 

External leases:

 

 

 

 

 

Finance lease liabilities

$

231,158

 

 

$

251,658

 

Less current portion of finance lease liabilities

 

(20,804

)

 

 

(21,903

)

Finance lease liabilities, long-term

$

210,354

 

 

$

229,755

 

 

 

 

 

 

 

Related party leases:

 

 

 

 

 

Finance lease liabilities

$

 

 

$

226,619

 

Less current portion of finance lease liabilities

 

 

 

 

(15,627

)

Finance lease liabilities, long-term

$

 

 

$

210,992

 

Schedule of Maturities of Operating and Finance Lease Liabilities

A maturity analysis of the Company’s operating and finance lease liabilities (excluding short-term leases) at December 31, 2022 is as follows (in thousands):

 

Year

Operating

 

 

Finance

 

2023

$

37,562

 

 

$

33,235

 

2024

 

29,275

 

 

 

33,248

 

2025

 

18,538

 

 

 

33,235

 

2026

 

940

 

 

 

33,235

 

2027

 

913

 

 

 

33,235

 

Thereafter

 

1,334

 

 

 

141,120

 

Total lease payments

$

88,562

 

 

$

307,308

 

Less: imputed interest

 

(6,577

)

 

 

(76,150

)

Carrying value of lease liabilities

 

81,985

 

 

 

231,158

 

Less: current portion

 

(33,612

)

 

 

(20,804

)

Carrying value of long-term lease liabilities

$

48,373

 

 

$

210,354

 

Schedule of Total Lease Cost

The Company's total lease costs for the years ended December 31, 2022, 2021 and 2020 recognized in the consolidated statements of income consisted of the following (in thousands):

 

 

For the years ended December 31,

 

 

2022

 

 

2021

 

 

2020

 

Amortization of finance lease right-of-use assets – related party

$

1,226

 

 

$

4,906

 

 

$

4,906

 

Amortization of finance lease right-of-use assets – external

 

2,609

 

 

 

13,345

 

 

 

13,345

 

Interest on finance lease liabilities – related party

 

7,930

 

 

 

29,080

 

 

 

30,619

 

Interest on finance lease liabilities – external

 

15,172

 

 

 

17,231

 

 

 

19,370

 

Operating lease expense

 

37,825

 

 

 

29,489

 

 

 

16,919

 

Short-term lease expense

 

1,164

 

 

 

746

 

 

 

681

 

Total lease costs

$

65,926

 

 

$

94,797

 

 

$

85,840

 

 

Schedule of Other Information Related to Leases

Other information related to leases for the years ended December 31, 2022, 2021 and 2020 are as follows (in thousands):

 

 

For the years ended December 31,

 

 

2022

 

 

2021

 

 

2020

 

Operating cash flows for finance leases

$

15,172

 

 

$

17,231

 

 

$

19,370

 

Operating cash flows for finance leases – related party

 

7,930

 

 

 

29,080

 

 

 

30,619

 

Financing cash flow for finance leases

 

20,499

 

 

 

36,262

 

 

 

34,143

 

Financing cash flow for finance leases – related party

 

2,912

 

 

 

15,427

 

 

 

14,558

 

Operating cash flows for operating leases

 

36,841

 

 

 

29,100

 

 

 

16,481

 

Right-of-use assets obtained in exchange for new operating lease liabilities

 

3,567

 

 

 

15,248

 

 

 

121,575