XML 39 R31.htm IDEA: XBRL DOCUMENT v3.24.3
Leases (Tables)
9 Months Ended
Sep. 28, 2024
Leases [Abstract]  
Schedule of Right-of-Use Assets and Lease Liabilities

Right-of-use ("ROU") assets and lease liabilities balances were as follows (in thousands):

 

 

September 28, 2024

 

 

December 30, 2023

 

Assets:

 

 

 

 

 

 

Operating lease right-of-use assets

 

$

1,372,242

 

 

$

1,351,863

 

Finance lease right-of-use assets

 

 

4,939

 

 

 

5,996

 

Total lease right-of-use assets

 

$

1,377,181

 

 

$

1,357,859

 

Liabilities—current:

 

 

 

 

 

 

Operating lease liabilities

 

$

144,731

 

 

$

133,225

 

Finance lease liabilities

 

 

1,523

 

 

 

1,573

 

Total current lease liabilities

 

 

146,254

 

 

 

134,798

 

Liabilities—long-term:

 

 

 

 

 

 

Operating lease liabilities

 

 

1,315,098

 

 

 

1,301,656

 

Finance lease liabilities

 

 

4,084

 

 

 

5,147

 

Total long-term lease liabilities

 

 

1,319,182

 

 

 

1,306,803

 

Total lease liabilities

 

$

1,465,436

 

 

$

1,441,601

 

Schedule of Components of Lease Expense

The components of lease expense were as follows (in thousands):

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 28, 2024

 

 

September 30, 2023

 

 

September 28, 2024

 

 

September 30, 2023

 

Lease expense:

 

 

 

 

 

 

 

 

 

 

 

 

Operating lease expense

 

$

73,212

 

 

$

70,051

 

 

$

216,145

 

 

$

210,973

 

Finance lease expense:

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of right-of-use assets

 

 

392

 

 

 

403

 

 

 

1,167

 

 

 

1,284

 

Interest on lease liabilities

 

 

124

 

 

 

134

 

 

 

391

 

 

 

376

 

Short-term lease expense

 

 

2,256

 

 

 

1,967

 

 

 

5,702

 

 

 

4,813

 

Variable lease expense

 

 

17,702

 

 

 

15,483

 

 

 

51,913

 

 

 

45,937

 

Total lease expense

 

$

93,686

 

 

$

88,038

 

 

$

275,318

 

 

$

263,383

 

Schedule of Weighted Average Remaining Lease Term and Weighted Average Discount Rate

The weighted average remaining lease term and the weighted average discount rate as of September 28, 2024 and December 30, 2023 were as follows:

 

 

September 28, 2024

 

 

December 30, 2023

 

Weighted average remaining lease term (in years) (Operating)

 

 

9

 

 

 

9

 

Weighted average remaining lease term (in years) (Finance)

 

 

4

 

 

 

5

 

Weighted average discount rate (Operating)

 

 

9.5

%

 

 

9.6

%

Weighted average discount rate (Finance)

 

 

8.5

%

 

 

8.5

%

Schedule of Maturity of Lease Liabilities

The following table summarizes the maturity of lease liabilities as of September 28, 2024 (in thousands):

 

Finance Leases

 

 

Operating Leases

 

 

Total Leases

 

Remainder of 2024

 

$

474

 

 

$

58,025

 

 

$

58,499

 

2025

 

 

1,833

 

 

 

285,618

 

 

 

287,451

 

2026

 

 

1,491

 

 

 

273,085

 

 

 

274,576

 

2027

 

 

1,396

 

 

 

257,595

 

 

 

258,991

 

2028

 

 

870

 

 

 

238,617

 

 

 

239,487

 

Thereafter

 

 

563

 

 

 

1,037,979

 

 

 

1,038,542

 

Total lease payments

 

 

6,627

 

 

 

2,150,919

 

 

 

2,157,546

 

Less imputed interest

 

 

1,020

 

 

 

691,090

 

 

 

692,110

 

Present value of lease liabilities

 

 

5,607

 

 

 

1,459,829

 

 

 

1,465,436

 

Less current portion of lease liabilities

 

 

1,523

 

 

 

144,731

 

 

 

146,254

 

Long-term lease liabilities

 

$

4,084

 

 

$

1,315,098

 

 

$

1,319,182