XML 109 R39.htm IDEA: XBRL DOCUMENT v3.22.0.1
Leases (Tables)
12 Months Ended
Dec. 31, 2021
Leases [Abstract]  
Assets and Liabilities
Supplemental balance sheet information related to leases as of December 31, 2021 and 2020 was as follows:
LeasesClassification20212020
Assets:
OperatingOperating lease right-of-use assets, net$384,344 $462,767 
FinanceBuildings, Furniture, equipment and software, net39,756 49,237 
Total leased assets$424,100 $512,004 
Liabilities:
Current
OperatingCurrent portion of operating leases38,149 44,631 
FinanceCurrent portion of long-term debt and finance leases5,258 5,430 
Non-current
OperatingLong-term operating leases, less current portion377,104 474,507 
FinanceLong-term debt and finance leases, less current portion39,866 47,209 
Total lease liabilities$460,377 $571,777 
Lease Term and Discount Rate202120202019
Weighted average remaining lease terms
Operating leases9.4 years9.9 years6.5 years
Finance leases14.9 years14.5 years5.3 years
Weighted average discount rate
Operating leases8.90 %9.20 %6.13 %
Finance leases9.60 %9.50 %4.50 %
Lease, Cost
The components of lease cost for the years ended December 31, 2021, 2020 and 2019 were as follows:
Lease CostClassification202120202019
Operating lease costDirect costs$70,256 $68,488 $75,622 
Finance lease cost
Amortization of leased assetsDirect costs6,732 4,484 2,609 
Interest on leased assetsInterest expense4,092 2,750 1,831 
Short-term lease costsDirect costs73 1,121 904 
Variable lease costsDirect costs5,575 (877)2,595 
Sublease incomeRevenues(187)(890)(2,826)
Total lease cost$86,541 $75,076 $80,735 
Supplemental cash flow information related to leases for the years ended December 31, 2021, 2020 and 2019 was as follows:
Other Information202120202019
Cash paid for amounts included in the measurement of lease liabilities
Operating cash flows used for operating leases$75,164 $69,881 $75,196 
Operating cash flows used for finance leases$4,107 $2,750 $1,831 
Financing cash flows used for finance leases$4,874 $2,736 $1,267 
Leased assets obtained for new finance lease liabilities$1,997 $27,757 $24,774 
Leased assets obtained for new operating lease liabilities$7,674 $13,565 $10,038 
Maturities of Lease Liabilities
As of December 31, 2021, maturities of lease liabilities were as follows:
Maturity of Lease LiabilityOperating LeasesFinance Leases
Year 1$77,083 $9,131 
Year 274,047 7,935 
Year 373,583 6,031 
Year 471,636 4,771 
Year 566,525 3,583 
Thereafter245,828 77,216 
Total lease payments$608,702 $108,667 
Less: interest and inflation(193,449)(63,543)
Present value of lease liabilities$415,253 $45,124 
Maturities of Lease Liabilities
As of December 31, 2021, maturities of lease liabilities were as follows:
Maturity of Lease LiabilityOperating LeasesFinance Leases
Year 1$77,083 $9,131 
Year 274,047 7,935 
Year 373,583 6,031 
Year 471,636 4,771 
Year 566,525 3,583 
Thereafter245,828 77,216 
Total lease payments$608,702 $108,667 
Less: interest and inflation(193,449)(63,543)
Present value of lease liabilities$415,253 $45,124