XML 59 R42.htm IDEA: XBRL DOCUMENT v3.22.4
Lease Obligations (Tables)
12 Months Ended
Dec. 31, 2022
Lease Obligations  
Summary of lease cost

The following presents certain information related to the costs for leases (in thousands):

​

​

​

​

​

​

​

​

​

Year Ended December 31,

​

    

2022

    

2021

Operating lease cost

​

$

113,411

​

$

120,096

Finance lease cost:

​

​

​

​

​

​

Amortization of finance lease assets

​

​

11,931

​

​

6,016

Interest on finance lease liabilities

​

​

5,005

​

​

2,353

Short-term lease cost

​

​

1,880

​

​

1,958

Variable lease cost

​

​

23,607

​

​

23,512

Sublease income

​

​

(1,713)

​

​

(1,915)

Net lease costs

​

$

154,121

​

$

152,020

​

​

​

​

​

​

​

Schedule of cash flow supplemental information

​

​

​

​

​

​

​

​

​

​

Year Ended December 31,

​

    

2022

    

2021

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

​

​

​

​

​

​

Operating cash flows for operating leases

​

$

114,176

​

$

121,394

Operating cash flows for finance leases

​

​

4,928

​

​

2,287

Financing cash flows for finance leases

​

​

5,977

​

​

2,923

Lease assets obtained in exchange for lease liabilities:

​

​

​

​

​

​

New, remeasured and terminated operating leases

​

$

52,698

​

$

44,041

New, remeasured and terminated finance leases

​

​

24,440

​

​

51,920

​

Schedule of other information related to leases

​

​

​

​

​

​

    

December 31, 2022

Weighted average remaining lease term:

​

​

​

Operating leases

​

11.8

years

Financing leases

​

15.4

years

Weighted average discount rate:

​

​

​

Operating leases

​

6.9

%

Financing leases

​

5.7

%

​

Schedule of future operating lease obligations

The following reconciles the undiscounted cash flows for each of the first five years and total of the remaining years to the lease liabilities in the accompanying consolidated balance sheet as of December 31, 2022 (in thousands):

​

​

​

​

​

​

​

​

​

    

Operating

    

Finance

​

    

Leases

    

Leases

2023

    

$

115,455

    

$

10,831

2024

​

​

115,031

​

​

10,566

2025

​

​

111,757

​

​

9,694

2026

​

​

104,745

​

​

9,612

2027

​

​

95,811

​

​

9,059

Thereafter

​

​

679,905

​

​

106,006

Total lease payments

​

​

1,222,704

​

​

155,768

Less: Imputed interest

​

​

(396,124)

​

​

(51,308)

Total lease obligations

​

​

826,580

​

​

104,460

Less: current portion

​

​

(61,745)

​

​

(10,244)

Noncurrent lease obligations

​

$

764,835

​

$

94,216

​

Schedule of future finance lease obligations

​

​

​

​

​

​

​

​

​

    

Operating

    

Finance

​

    

Leases

    

Leases

2023

    

$

115,455

    

$

10,831

2024

​

​

115,031

​

​

10,566

2025

​

​

111,757

​

​

9,694

2026

​

​

104,745

​

​

9,612

2027

​

​

95,811

​

​

9,059

Thereafter

​

​

679,905

​

​

106,006

Total lease payments

​

​

1,222,704

​

​

155,768

Less: Imputed interest

​

​

(396,124)

​

​

(51,308)

Total lease obligations

​

​

826,580

​

​

104,460

Less: current portion

​

​

(61,745)

​

​

(10,244)

Noncurrent lease obligations

​

$

764,835

​

$

94,216

​