XML 150 R38.htm IDEA: XBRL DOCUMENT v3.22.4
Leases (Tables)
12 Months Ended
Dec. 31, 2022
Leases [Abstract]  
Assets and Liabilities
Supplemental balance sheet information related to leases as of December 31, 2022 and 2021 was as follows:
LeasesClassification20222021
Assets:
OperatingOperating lease right-of-use assets, net$389,565 $384,344 
FinanceBuildings, Furniture, equipment and software, net41,049 39,756 
Total leased assets$430,614 $424,100 
Liabilities:
Current
OperatingCurrent portion of operating leases38,994 38,149 
FinanceCurrent portion of long-term debt and finance leases6,173 5,258 
Non-current
OperatingLong-term operating leases, less current portion376,898 377,104 
FinanceLong-term debt and finance leases, less current portion42,013 39,866 
Total lease liabilities$464,078 $460,377 
Lease Term and Discount Rate202220212020
Weighted average remaining lease terms
Operating leases9.4 years9.4 years9.9 years
Finance leases14.6 years14.9 years14.5 years
Weighted average discount rate
Operating leases9.40 %8.90 %9.20 %
Finance leases9.90 %9.60 %9.50 %
Lease, Cost
The components of lease cost for the years ended December 31, 2022, 2021 and 2020 were as follows:
Lease CostClassification202220212020
Operating lease costDirect costs$58,701 $70,256 $68,488 
Finance lease cost
Amortization of leased assetsDirect costs6,821 6,732 4,484 
Interest on leased assetsInterest expense3,990 4,092 2,750 
Short-term lease costsDirect costs1,055 73 1,121 
Variable lease costsDirect costs9,806 5,575 (877)
Sublease incomeRevenues(425)(187)(890)
Total lease cost$79,948 $86,541 $75,076 
Supplemental cash flow information related to leases for the years ended December 31, 2022, 2021 and 2020 was as follows:
Other Information202220212020
Cash paid for amounts included in the measurement of lease liabilities
Operating cash flows used for operating leases$56,540 $75,164 $69,881 
Operating cash flows used for finance leases$3,990 $4,107 $2,750 
Financing cash flows used for finance leases$5,136 $4,874 $2,736 
Leased assets obtained for new finance lease liabilities$5,226 $1,997 $27,757 
Leased assets obtained for new operating lease liabilities$12,677 $7,674 $13,565 
Maturities of Lease Liabilities
As of December 31, 2022, maturities of lease liabilities were as follows:
Maturity of Lease LiabilityOperating LeasesFinance Leases
Year 1$83,560 $10,623 
Year 280,458 8,125 
Year 379,659 6,649 
Year 479,319 4,847 
Year 568,779 3,878 
Thereafter251,258 80,402 
Total lease payments$643,033 $114,524 
Less: interest and inflation(227,141)(66,338)
Present value of lease liabilities$415,892 $48,186 
Maturities of Lease Liabilities
As of December 31, 2022, maturities of lease liabilities were as follows:
Maturity of Lease LiabilityOperating LeasesFinance Leases
Year 1$83,560 $10,623 
Year 280,458 8,125 
Year 379,659 6,649 
Year 479,319 4,847 
Year 568,779 3,878 
Thereafter251,258 80,402 
Total lease payments$643,033 $114,524 
Less: interest and inflation(227,141)(66,338)
Present value of lease liabilities$415,892 $48,186