XML 53 R37.htm IDEA: XBRL DOCUMENT v3.25.0.1
Leases (Tables)
12 Months Ended
Dec. 31, 2024
Leases  
Components of Lease Expense

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

For the Years Ended December 31,

​

​

2024

    

2023

    

2022

​

​

(In thousands)

Operating lease cost (1)

​

$

639,707

​

$

538,805

​

$

355,871

​

​

​

​

​

​

​

​

​

​

Short-term lease cost (2)

​

​

16,685

​

​

4,765

​

​

4,914

​

​

​

​

​

​

​

​

​

​

Finance lease cost: (3)

​

​

​

​

​

​

​

​

​

Amortization of right-of-use assets

​

​

71,474

​

​

102,724

​

​

57,942

Interest on lease liabilities

​

​

8,799

​

​

14,090

​

​

12,151

Total finance lease cost

​

​

80,273

​

​

116,814

​

​

70,093

Total lease costs

​

$

736,665

​

$

660,384

​

$

430,878

(1)The increase in operating lease cost is primarily related to communication tower leases.
(2)Leases that have terms of 12 months or less.
(3)The increase in finance lease cost for the year ended December 31, 2023 is primarily related to equipment for our 5G Network Deployment.
Summary of Supplemental cash flow information related to leases

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

For the Years Ended December 31,

​

    

2024

    

2023

​

2022

​

​

(In thousands)

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

​

​

​

​

​

​

​

​

​

Operating cash flows from operating leases

​

$

504,604

​

$

367,438

​

$

186,372

Operating cash flows from finance leases

​

$

9,094

​

$

13,400

​

$

11,060

Financing cash flows from finance leases

​

$

56,459

​

$

53,467

​

$

42,740

​

​

​

​

​

​

​

​

​

​

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

​

​

​

​

​

​

​

​

​

Operating leases

​

$

522,975

​

$

753,935

​

$

1,402,357

Finance leases

​

$

—

​

$

53,771

​

$

66,312

Summary of supplemental balance sheet information related to leases

​

​

​

​

​

​

​

​

​

​

As of December 31,

​

    

2024

    

2023

​

​

(In thousands)

Operating Leases:

​

​

​

​

​

​

Operating lease assets

​

$

3,260,768

​

$

3,065,448

​

​

​

​

​

​

​

Other current liabilities

​

$

528,542

​

$

317,395

Operating lease liabilities

​

​

3,211,407

​

​

3,121,307

Total operating lease liabilities

​

$

3,739,949

​

$

3,438,702

​

​

​

​

​

​

​

Finance Leases:

​

​

​

​

​

​

Property and equipment, gross

​

$

466,074

​

$

833,933

Accumulated depreciation

​

​

(235,001)

​

​

(520,344)

Property and equipment, net

​

$

231,073

​

$

313,589

​

​

​

​

​

​

​

Other current liabilities

​

$

30,381

​

$

56,459

Other long-term liabilities

​

​

36,818

​

​

67,199

Total finance lease liabilities

​

$

67,199

​

$

123,658

​

​

​

​

​

​

​

Weighted Average Remaining Lease Term:

​

​

​

​

​

​

Operating leases

​

​

9.7 years

​

​

10.6 years

Finance leases

​

​

1.7 years

​

​

2.2 years

​

​

​

​

​

​

​

Weighted Average Discount Rate:

​

​

​

​

​

​

Operating leases

​

​

10.2%

​

​

9.5%

Finance leases

​

​

9.3%

​

​

9.7%

Summary of Maturities of lease liabilities

Maturities of lease liabilities as of December 31, 2024 were as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

Maturities of Lease Liabilities

​

​

Operating

​

Finance

​

​

​

For the Years Ending December 31,

    

Leases

    

Leases

    

Total

​

​

(In thousands)

2025

​

$

569,819

​

$

35,392

​

$

605,211

2026

​

​

600,545

​

​

36,588

​

​

637,133

2027

​

​

601,316

​

​

2,574

​

​

603,890

2028

​

​

556,826

​

​

—

​

​

556,826

2029

​

​

542,595

​

​

—

​

​

542,595

Thereafter

​

​

3,011,068

​

​

—

​

​

3,011,068

Total lease payments

​

​

5,882,169

​

​

74,554

​

​

5,956,723

Less: Imputed interest

​

​

(2,142,220)

​

​

(7,355)

​

​

(2,149,575)

Total

​

​

3,739,949

​

​

67,199

​

​

3,807,148

Less: Current portion

​

​

(528,542)

​

​

(30,381)

​

​

(558,923)

Long-term portion of lease obligations

​

$

3,211,407

​

$

36,818

​

$

3,248,225

Schedule of Lease Revenue

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

For the Years Ended December 31,

​

    

2024

    

2023

    

2022

​

​

(In thousands)

Lease revenue:

​

​

​

​

​

​

​

​

​

Sales-type lease revenue

​

$

10,547

​

$

13,431

​

$

8,777

Operating lease revenue

​

​

14,358

​

​

42,565

​

​

44,350

Total lease revenue

​

$

24,905

​

$

55,996

​

$

53,127

Schedule of Operating Lease Payments to be Received

The following table presents future operating lease payments to be received as of December 31, 2024:

​

​

​

​

​

For the Years Ending December 31,

    

Total

​

​

(In thousands)

2025

​

$

9,322

2026

​

​

5,285

2027

​

​

4,093

2028

​

​

1,379

2029

​

​

1,008

Thereafter

​

​

16

Total lease payments to be received

​

$

21,103

​

​

​

​

​