XML 36 R25.htm IDEA: XBRL DOCUMENT v3.25.1
Leases (Tables)
3 Months Ended
Mar. 31, 2025
Leases  
Summary of components of Lease Expense

For the Three Months Ended 

March 31,

    

2025

2024

(In thousands)

Operating lease cost

$

161,222

$

160,794

Short-term lease cost (1)

7,195

2,928

Finance lease cost:

Amortization of right-of-use assets

7,399

13,945

Interest on lease liabilities

1,502

2,792

Total finance lease cost

8,901

16,737

Total lease costs

$

177,318

$

180,459

(1)Leases that have terms of 12 months or less.

Summary of Supplemental cash flow information related to leases

For the Three Months Ended

March 31,

    

2025

2024

(In thousands)

Cash paid for amounts included in the measurement of lease liabilities:

Operating cash flows from operating leases

$

137,246

$

112,238

Operating cash flows from finance leases

$

1,018

$

2,824

Financing cash flows from finance leases

$

4,676

$

15,134

Right-of-use assets obtained in exchange for lease obligations:

Operating leases

$

59,980

$

199,300

Finance leases

$

$

Summary of supplemental balance sheet information related to leases

As of

March 31,

December 31,

2025

2024

(In thousands)

Operating Leases:

Operating lease assets

$

3,119,376

$

3,134,938

Other current liabilities

$

532,094

$

510,697

Operating lease liabilities

3,074,455

3,089,950

Total operating lease liabilities

$

3,606,549

$

3,600,647

Finance Leases:

Property and equipment, gross

$

121,102

$

121,102

Accumulated depreciation

(80,819)

(73,419)

Property and equipment, net

$

40,283

$

47,683

Other current liabilities

$

35,268

$

30,381

Other long-term liabilities

27,256

36,818

Total finance lease liabilities

$

62,524

$

67,199

Weighted Average Remaining Lease Term:

Operating leases

9.6 years

9.7 years

Finance leases

1.5 years

1.7 years

Weighted Average Discount Rate:

Operating leases

10.3%

10.3%

Finance leases

9.5%

9.3%

Summary of maturities of operating lease liabilities

Maturities of Lease Liabilities

Operating

Finance

For the Years Ending December 31,

Leases

Leases

Total

(In thousands)

2025 (remaining nine months)

$

413,317

$

29,699

$

443,016

2026

587,345

36,588

623,933

2027

589,918

2,574

592,492

2028

547,961

547,961

2029

529,075

529,075

Thereafter

2,973,133

2,973,133

Total lease payments

5,640,749

68,861

5,709,610

Less: Imputed interest

(2,034,200)

(6,337)

(2,040,537)

Total

3,606,549

62,524

3,669,073

Less: Current portion

(532,094)

(35,268)

(567,362)

Long-term portion of lease obligations

$

3,074,455

$

27,256

$

3,101,711

Summary of maturities of finance lease liabilities

Maturities of Lease Liabilities

Operating

Finance

For the Years Ending December 31,

Leases

Leases

Total

(In thousands)

2025 (remaining nine months)

$

413,317

$

29,699

$

443,016

2026

587,345

36,588

623,933

2027

589,918

2,574

592,492

2028

547,961

547,961

2029

529,075

529,075

Thereafter

2,973,133

2,973,133

Total lease payments

5,640,749

68,861

5,709,610

Less: Imputed interest

(2,034,200)

(6,337)

(2,040,537)

Total

3,606,549

62,524

3,669,073

Less: Current portion

(532,094)

(35,268)

(567,362)

Long-term portion of lease obligations

$

3,074,455

$

27,256

$

3,101,711