XML 51 R38.htm IDEA: XBRL DOCUMENT v3.22.4
LEASES (Tables)
12 Months Ended
Dec. 31, 2022
Leases [Abstract]  
Assets and Liabilities, Lessee
The table below presents the lease related assets and liabilities recorded on the Company’s Consolidated Balance Sheets as of December 31, 2022 and December 31, 2021:
(in millions)Classification on the Balance SheetDecember 31, 2022December 31, 2021
Assets
Operating lease assets - third partyLease right of use assets - third party$610.9 $635.8 
Operating lease assets - affiliateLease right of use assets - affiliate421.6 485.4 
Finance lease assetsLease right of use assets - third party67.4 81.2 
Total lease right of use assets$1,099.9 $1,202.4 
Liabilities
Current liabilities:
Operating lease liabilities - third partyCurrent operating lease liabilities - third party$60.5 $64.8 
Operating lease liabilities - affiliateCurrent operating lease liabilities - affiliate104.5 90.7 
Finance lease liabilities - third partyAccrued expenses11.7 11.1 
Noncurrent liabilities:
Operating lease liabilities - third partyLong-term operating lease liabilities - third party551.8 570.3 
Operating lease liabilities - affiliateLong-term operating lease liabilities - affiliate317.2 394.7 
Finance lease liabilities - third partyLong-term financing lease liabilities - third party57.9 70.6 
Total lease liabilities$1,103.6 $1,202.2 
Lease, Cost
The table below presents certain information related to costs for the Company’s leases for the year ended December 31, 2022 and December 31, 2021:
Lease Costs (in millions)
December 31, 2022December 31, 2021
Components of total lease costs:
Finance lease costs
Amortization of right of use assets$12.6 $16.1 
Interest on lease liabilities5.3 4.6 
Operating lease costs301.5 299.1 
Short-term lease costs88.0 59.3 
Variable lease costs52.4 31.6 
Total lease costs$459.8 $410.7 
Cash Flow, Lessee
The table below presents supplemental cash flow information related to leases for the year ended December 31, 2022 and December 31, 2021 (in millions):
Years Ended December 31,
20222021
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows for operating leases$300.5 $297.9 
Operating cash flows for finance leases5.3 4.6 
Financing cash flows for finance leases11.3 17.8 
Supplemental non-cash quantification of assets acquired or remeasured under operating and financing leases82.8 (106.6)
Lease Term and Discount Rate
The table below presents certain information related to the weighted average remaining lease term and weighted average discount rate for the Company’s leases as of December 31, 2022:
Weighted average remaining lease term - operating leases9.4 years
Weighted average remaining lease term - finance leases5.6 years
Weighted average discount rate - operating leases13.6 %
Weighted average discount rate - finance leases7.2 %
Lessee, Liability, Maturity
The table below reconciles the fixed component of the undiscounted cash flows for each of the periods presented to the lease liabilities recorded on the Consolidated Balance Sheets as of December 31, 2022:
Amounts due in the year ended December 31, (in millions)
Finance LeasesOperating Leases
2023$16.1 $282.6 
202415.5 262.4 
202513.9 213.7 
202613.6 176.8 
202713.6 105.7 
Thereafter11.5 823.4 
Total minimum lease payments84.2 1,864.6 
Less: effect of discounting14.6 830.6 
Present value of future minimum lease payments69.6 1,034.0 
Less: current obligations under leases11.7 165.0 
Long-term lease obligations$57.9 $869.0 
Finance Lease, Liability, Fiscal Year Maturity
The table below reconciles the fixed component of the undiscounted cash flows for each of the periods presented to the lease liabilities recorded on the Consolidated Balance Sheets as of December 31, 2022:
Amounts due in the year ended December 31, (in millions)
Finance LeasesOperating Leases
2023$16.1 $282.6 
202415.5 262.4 
202513.9 213.7 
202613.6 176.8 
202713.6 105.7 
Thereafter11.5 823.4 
Total minimum lease payments84.2 1,864.6 
Less: effect of discounting14.6 830.6 
Present value of future minimum lease payments69.6 1,034.0 
Less: current obligations under leases11.7 165.0 
Long-term lease obligations$57.9 $869.0