XML 95 R67.htm IDEA: XBRL DOCUMENT v3.22.0.1
Leases (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2021
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Leases [Abstract]        
Finance Leases New   $ 21,097 $ 23,523  
Rnewals and Extensions, Finance Leases   1,095 0  
Right-of-Use Asset Obtained in Exchange for Finance Lease Liability   22,192 23,523  
Operating Lease, New   3,268 4,684  
Renewals and Extensions, Operating Leases   4,554 4,128  
Right-of-Use Asset Obtained in Exchange for Operating Lease Liability   7,822 8,812  
Finance Lease, Liability, Payment, Due [Abstract]        
Finance Lease, Liability, Payments, Due Next Twelve Months $ 37,979 37,979    
Finance Lease, Liability, Payments, Due Year Two 41,315 41,315    
Finance Lease, Liability, Payments, Due Year Three 32,320 32,320    
Finance Lease, Liability, Payments, Due Year Four 13,035 13,035    
Finance Lease, Liability, Payments, Due Year Five 7,704 7,704    
Finance Lease, Liability, Payments, Due after Year Five 18,196 18,196    
Finance Lease, Liability, Payment, Due 150,549 150,549    
Finance Lease, Interest Payment on Liability   13,702    
Lessee, Operating Lease, Liability, Payment, Due [Abstract]        
Lessee, Operating Lease, Liability, Payments, Due Next Twelve Months 10,083 10,083    
Lessee, Operating Lease, Liability, Payments, Due Year Two 8,377 8,377    
Lessee, Operating Lease, Liability, Payments, Due Year Three 7,274 7,274    
Lessee, Operating Lease, Liability, Payments, Due Year Four 6,211 6,211    
Lessee, Operating Lease, Liability, Payments, Due Year Five 5,403 5,403    
Lessee, Operating Lease, Liability, Payments, Due after Year Five 36,599 36,599    
Operating Lease, Expense   17,720    
Operating Lease, Liability 73,947 73,947    
Lessee, Operating Lease, Liability, Payments, Due 56,227 56,227    
Lease LIability Payments Due Next Twelve Months   48,062    
Lease Liability Payments Due Year Two 49,692 49,692    
Lease Liability Payments Due Year Three 39,594 39,594    
Lease Liability Payments Due Year Four 19,246 19,246    
Lease Liability Payments Due Year Five 13,107 13,107    
Lease Liability Payments Due After Year Five 54,795 54,795    
Lease Interest Expense   31,422    
Lease Liability 224,496 224,496    
Lease Liability Payments Due 193,074 193,074    
Capital Leases, Lessee Balance Sheet [Abstract]        
Operating Lease, Right-of-Use Asset 53,685 53,685 54,764  
Finance Lease, Right-of-Use Asset 131,420 131,420 146,144  
Leases Right of Use Asset 185,105 185,105 200,908  
Operating Lease, Liability, Current 8,049 8,049 8,584  
Finance Lease, Liability, Current 34,222 34,222 47,109  
Leases Total Current Liability 42,271 42,271 55,693  
Operating Lease, Liability, Noncurrent 48,178 48,178 48,656  
Finance Lease, Liability, Noncurrent 102,625 102,625 101,755  
Leases Total NonCurrent Liability 150,803 150,803 150,411  
Leases, Total Liability $ 193,074 193,074 206,104  
Finance Lease Payments Cash Outflow   4,207 5,446  
Finance Lease liability renewals   $ 1,000    
Lease remeasurement     2,700  
Property Subject to or Available for Operating Lease, Number of Units 59 59    
Operating Lease, Lease Income $ 4,400   3,600  
Finance Lease, Right-of-Use Asset, Amortization   $ 41,938 37,569  
Finance Lease, Interest Expense   5,955 4,642  
Finance Lease Cost   42,211 47,893  
Operating Lease, Cost   12,196 11,586  
Variable Lease, Cost   29 178  
Lease, Cost   $ 53,975 $ 60,118  
Operating Lease, Weighted Average Discount Rate, Percent 3.90% 3.90% 4.30%  
Finance Lease, Weighted Average Discount Rate, Percent 3.10% 3.10% 3.30%  
Operating Lease, Payments   $ 11,693 $ 12,190  
Finance Lease, Interest Payment on Liability   13,702    
Finance Lease, Principal Payments   34,617 43,598 $ 42,627
Total Lease Payments   50,517 61,234  
Lessor, Operating Lease, Payments to be Received, Next Twelve Months $ 4,123 4,123    
Lessor, Operating Lease, Payments to be Received, Two Years 3,513 3,513    
Lessor, Operating Lease, Payments to be Received, Three Years 3,124 3,124    
Lessor, Operating Lease, Payments to be Received, Four Years 2,818 2,818    
Lessor, Operating Lease, Payments to be Received, Five Years 2,542 2,542    
Lessor, Operating Lease, Payments to be Received, Thereafter 19,714 19,714    
Lessor, Operating Lease, Payments to be Received 35,834 35,834    
Finance Lease, Liability $ 136,847 $ 136,847 $ 148,864  
Operating Lease, Weighted Average Remaining Lease Term 12 years 1 month 6 days 12 years 1 month 6 days 12 years 2 months 12 days  
Finance Lease, Weighted Average Remaining Lease Term 4 years 10 months 24 days 4 years 10 months 24 days 4 years 9 months 18 days