XML 65 R50.htm IDEA: XBRL DOCUMENT v3.22.0.1
Leased Assets and Liabilities (Tables)
12 Months Ended
Dec. 31, 2021
Leases [Abstract]  
Schedule of operating and finance lease assets and liabilities
LeasesBalance Sheet LocationDecember 31, 2021December 31, 2020
Assets
Operating Operating lease assets$208,428 $201,916 
Finance Property, plant and equipment, net46,770 23,973 
Total leased assets$255,198 $225,889 
Liabilities
Operating Current operating lease liabilities$40,299 $39,182 
Noncurrent operating lease liabilities192,092 180,292 
FinanceAccounts payable and accrued liabilities10,694 4,714 
Other noncurrent liabilities39,535 18,862 
Total lease liabilities$282,620 $243,050 
Schedule of components of lease expense
Years Ended December 31,
Lease Cost202120202019
Operating lease expense$62,269 $54,718 $48,503 
Finance lease expense
Amortization of leased assets9,191 3,792 3,372 
Interest on lease liabilities2,826 949 700 
Variable lease expense33,924 21,413 23,188 
Sublease income(1,761)(979)(1,948)
Total expense$106,449 $79,893 $73,815 
Schedule of future payments of finance lease liabilities
Future Lease PaymentsOperating LeasesFinance LeasesTotal
2022$53,380 $13,444 $66,824 
202346,776 11,226 58,002 
202441,731 9,889 51,620 
202534,202 8,280 42,482 
202629,406 6,751 36,157 
Thereafter80,900 9,357 90,257 
Total286,395 58,947 345,342 
Less: present value discount54,004 8,718 62,722 
Lease liability$232,391 $50,229 $282,620 
Schedule of future payments of operating lease liabilities
Operating lease expense includes immaterial amounts related to leases with terms of 12 months or less.
Future Lease PaymentsOperating LeasesFinance LeasesTotal
2022$53,380 $13,444 $66,824 
202346,776 11,226 58,002 
202441,731 9,889 51,620 
202534,202 8,280 42,482 
202629,406 6,751 36,157 
Thereafter80,900 9,357 90,257 
Total286,395 58,947 345,342 
Less: present value discount54,004 8,718 62,722 
Lease liability$232,391 $50,229 $282,620 
Schedule of weighted-average remaining lease terms and weighted-average discount rates
Lease Term and Discount RateDecember 31, 2021December 31, 2020
Weighted-average remaining lease term
Operating leases6.7 years7.2 years
Finance leases5.5 years5.6 years
Weighted-average discount rate
Operating leases6.5%7.1%
Finance leases6%7.1%
Schedule of supplemental cash flow information
Years Ended December 31,
Cash Flow Information202120202019
Operating cash outflows - operating leases$59,748 $52,565 $44,252 
Operating cash outflows - finance leases$2,826 $949 $700 
Financing cash outflows - finance leases$7,707 $4,223 $3,096 
Leased assets obtained in exchange for new lease obligations
Operating leases$48,662 $38,641 $87,160 
Finance leases$30,840 $17,741 $4,072