XML 75 R57.htm IDEA: XBRL DOCUMENT v3.25.0.1
LEASES (Details)
$ in Thousands
12 Months Ended
Dec. 12, 2024
Squarefeet
Option
Oct. 31, 2023
Squarefeet
Option
Oct. 18, 2023
Squarefeet
Option
Sep. 28, 2023
USD ($)
ft²
Dec. 31, 2024
USD ($)
Lease
Option
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Aug. 31, 2022
USD ($)
Jun. 30, 2022
Squarefeet
Operating Leases [Abstract]                  
Approximate area of leased school space | Squarefeet 65,000 100,000 120,000           55,000
Undiscounted lease payments         $ 74,962     $ 12,200  
Operating lease term 15 years 9 months 21 years 6 months 15 years   12 years        
Number of renewal options | Option 2 3 2   2        
Renewal lease term   5 years 5 years   5 years        
Components of Lease Cost [Abstract]                  
Amortization of leased assets         $ 1,622 $ 175 $ 0    
Total lease cost         23,865 20,109 18,998    
Cash paid for amounts included in the measurement of operating lease liabilities [Abstract]                  
Operating Cash Flows - operating leases         17,989 16,103 18,443    
Operating Cash Flows - finance leases         2,155 0 0    
Financing Cash Flows - finance leases         495 0 0    
Lease liabilities arising from obtaining right-of-use assets [Abstract]                  
Operating leases         59,061 10,477 13,820    
Finance leases         $ 12,570 $ 15,971 0    
Number of new operating leases | Lease         1        
Number of new finance leases | Lease         1        
Number of lease modifications | Lease         11        
Operating ROU asset in exchange for an operating lease liability         $ 15,700        
Noncash re-measurement of ROU asset and operating lease liability         $ 43,300        
Weighted Average Remaining Lease Term [Abstract]                  
Operating leases         12 years 9 months 21 days 11 years 1 month 28 days      
Finance leases         16 years 4 months 24 days 15 years 1 month 2 days      
Weighted Average Discount Rate [Abstract]                  
Operating leases         6.60% 6.89%      
Finance leases         7.69% 8.39%      
Operating Leases [Abstract]                  
2025         $ 18,404        
2026         18,976        
2027         18,188        
2028         18,948        
2029         17,237        
Thereafter         131,509        
Total lease payments         223,262        
Less: imputed interest         (74,962)     $ (12,200)  
Present value of lease liabilities         148,300        
Finance Leases [Abstract]                  
2025         506        
2026         2,817        
2027         2,918        
2028         3,023        
2029         3,132        
Thereafter         43,417        
Total lease payments         55,813        
Less: imputed interest         (26,552)        
Present value of lease liabilities         29,261        
Selling, General and Administrative [Member]                  
Components of Lease Cost [Abstract]                  
Operating lease cost         19,665 $ 19,235 18,943    
Variable lease cost         423 475 55    
Depreciation and Amortization [Member]                  
Components of Lease Cost [Abstract]                  
Amortization of leased assets         1,622 175 0    
Interest Expense [Member]                  
Components of Lease Cost [Abstract]                  
Interest on lease liabilities         $ 2,155 $ 224 $ 0    
Purchase Transaction [Member]                  
Operating Leases [Abstract]                  
Area of property purchased | ft²       90,000          
Property purchase price       $ 10,200          
Minimum [Member]                  
Operating Leases [Abstract]                  
Remaining lease term         1 year        
Renewal lease term 5 years                
Maximum [Member]                  
Operating Leases [Abstract]                  
Remaining lease term         21 years        
Renewal lease term 10 years