XML 94 R68.htm IDEA: XBRL DOCUMENT v3.25.0.1
Lease Accounting (Maturity of Lease Liabilities) (Details) - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Operating Leased Assets [Line Items]      
2025 $ 46,207,000    
2026 38,796,000    
2027 34,826,000    
2028 30,906,000    
2029 28,752,000    
Thereafter 233,802,000    
Total Lease Payments 413,289,000    
Less: Interest (180,799,000)    
Present value of operating lease liabilities 232,490,000 $ 244,815,000  
Operating lease costs 32,900,000 41,400,000 $ 13,600,000
Lessor, Lease, Description [Line Items]      
Operating lease costs 32,900,000 41,400,000 13,600,000
Marine transportation      
Lessor, Lease, Description [Line Items]      
Lease revenue 28,200,000 23,600,000 16,400,000
Expected undiscounted cash flows, year one 29,600,000    
Expected undiscounted cash flows, year two 30,700,000    
Expected undiscounted cash flows, year three 15,200,000    
Lessee, Lease, Description [Line Items]      
Lease revenue 28,200,000 $ 23,600,000 $ 16,400,000
Expected undiscounted cash flows, year two 30,700,000    
Transportation equipment      
Operating Leased Assets [Line Items]      
2025 26,677,000    
2026 19,524,000    
2027 15,788,000    
2028 12,246,000    
2029 10,214,000    
Thereafter 84,470,000    
Total Lease Payments 168,919,000    
Less: Interest (69,513,000)    
Present value of operating lease liabilities 99,406,000    
Office Space and Equipment      
Operating Leased Assets [Line Items]      
2025 3,205,000    
2026 2,895,000    
2027 2,603,000    
2028 2,165,000    
2029 2,029,000    
Thereafter 7,764,000    
Total Lease Payments 20,661,000    
Less: Interest (5,054,000)    
Present value of operating lease liabilities 15,607,000    
Facilities and Equipment      
Operating Leased Assets [Line Items]      
2025 16,325,000    
2026 16,377,000    
2027 16,435,000    
2028 16,495,000    
2029 16,509,000    
Thereafter 141,568,000    
Total Lease Payments 223,709,000    
Less: Interest (106,232,000)    
Present value of operating lease liabilities $ 117,477,000