XML 75 R42.htm IDEA: XBRL DOCUMENT v3.22.4
Leases (Tables)
12 Months Ended
Dec. 31, 2022
Leases [Abstract]  
Summary of Components of Lease Cost

The components of lease cost are as follows:

 

years ended December 31
(in millions)

 

2022

 

 

2021

 

 

2020

 

Operating lease cost

 

$

73.1

 

 

$

72.9

 

 

$

79.0

 

Finance lease cost:

 

 

 

 

 

 

 

 

 

Amortization of right-of-use assets

 

 

18.3

 

 

 

14.3

 

 

 

3.6

 

Interest on lease liabilities

 

 

4.4

 

 

 

3.5

 

 

 

0.6

 

Variable lease cost

 

 

16.5

 

 

 

17.9

 

 

 

16.9

 

Short-term lease cost

 

 

45.2

 

 

 

32.3

 

 

 

31.3

 

Total lease cost

 

$

157.5

 

 

$

140.9

 

 

$

131.4

 

 

Summary of Balance Sheet Classifications of Operating and Finance Leases

The balance sheet classifications of operating and finance leases are as follows:

 

December 31
(in millions)

 

2022

 

 

2021

 

Operating leases:

 

 

 

 

 

 

Operating lease right-of-use assets

 

$

383.5

 

 

$

426.7

 

 

 

 

 

 

 

 

Current operating lease liabilities

 

$

52.1

 

 

$

53.9

 

Noncurrent operating lease liabilities

 

 

335.9

 

 

 

379.4

 

Total operating lease liabilities

 

$

388.0

 

 

$

433.3

 

 

 

 

 

 

 

 

Finance leases:

 

 

 

 

 

 

Property, plant and equipment

 

$

236.9

 

 

$

225.9

 

Accumulated depreciation

 

 

(39.4

)

 

 

(21.2

)

Property, plant and equipment, net

 

$

197.5

 

 

$

204.7

 

 

 

 

 

 

 

 

Other current liabilities

 

$

17.8

 

 

$

13.3

 

Other noncurrent liabilities

 

 

182.1

 

 

 

191.1

 

Total finance lease liabilities

 

$

199.9

 

 

$

204.4

 

Summary of Weighted-average Remaining Lease Terms and Discount Rates Weighted-average remaining lease terms and discount rates are as follows:

 

December 31

 

2022

 

2021

Weighted-average remaining lease terms (years):

 

 

 

 

Operating leases

 

12.2

 

12.6

Finance leases

 

19.1

 

19.5

 

 

 

 

 

Weighted-average discount rates:

 

 

 

 

Operating leases

 

4.0%

 

3.9%

Finance leases

 

2.3%

 

2.3%

Summary of Future Lease Payments

Future lease payments as of December 31, 2022 are as follows:

 

 

 

Operating

 

 

Finance

 

(in millions)

 

Leases

 

 

Leases

 

2023

 

$

72.8

 

 

$

20.3

 

2024

 

 

56.0

 

 

 

20.1

 

2025

 

 

49.0

 

 

 

18.1

 

2026

 

 

40.4

 

 

 

11.5

 

2027

 

 

33.7

 

 

 

10.7

 

Thereafter

 

 

264.8

 

 

 

176.4

 

Total lease payments

 

 

516.7

 

 

 

257.1

 

Less: imputed interest

 

 

(120.9

)

 

 

(56.4

)

Present value of lease payments

 

 

395.8

 

 

 

200.7

 

Less: leases classified as held for sale

 

 

(7.8

)

 

 

(0.8

)

Less: current lease obligations

 

 

(52.1

)

 

 

(17.8

)

Total long-term lease obligations

 

$

335.9

 

 

$

182.1