XML 45 R31.htm IDEA: XBRL DOCUMENT v3.25.0.1
Lease Commitments (Tables)
12 Months Ended
Dec. 31, 2024
Leases [Abstract]  
Components of Lease Expense

The components of lease expense for the years ended December 31, 2024, 2023 and 2022 are as follows (in thousands):

 

Twelve months ended
December 31,

 

 

2024

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

 

 

Operating lease cost

$

101,915

 

 

$

99,812

 

 

$

90,326

 

Variable and short term lease cost (a)

 

44,518

 

 

 

41,214

 

 

 

41,300

 

Total lease and rental expense

$

146,433

 

 

$

141,026

 

 

$

131,626

 

 

 

 

 

 

 

 

 

 

Finance lease cost:

 

 

 

 

 

 

 

 

Amortization of property under capital lease

$

5,923

 

 

$

4,998

 

 

$

5,110

 

Interest on debt of property under capital lease

 

2,006

 

 

 

3,771

 

 

 

3,903

 

Total finance lease cost

$

7,929

 

 

$

8,769

 

 

$

9,013

 

(a)
Includes equipment, month-to-month and leases with a maturity of less than 12 months.
Supplemental Cash Flow Information Related to Leases

Supplemental cash flow information related to leases for the years ended December 31, 2024, 2023 and 2022 are as follows (in thousands):

 

 

Twelve months ended
December 31,

 

 

2024

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

Operating cash flows from operating leases

$

134,543

 

 

$

129,299

 

 

$

124,704

 

Operating cash flows from finance leases

$

3,652

 

 

$

3,832

 

 

$

3,963

 

Financing cash flows from finance leases

$

3,973

 

 

$

3,817

 

 

$

3,454

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

Operating leases

$

68,029

 

 

$

62,223

 

 

$

163,679

 

Finance leases

$

23,700

 

 

$

452

 

 

$

1,066

 

 

 

Supplemental Balance Sheet Information Related to Leases

Supplemental balance sheets information related to leases as of December 31, 2024 and 2023 are as follows (in thousands):

 

 

December 31,

 

 

December 31,

 

 

2024

 

 

2023

 

 

 

 

 

 

 

Operating Leases

 

 

 

 

 

Right of use assets-operating leases

$

418,719

 

 

$

433,962

 

 

 

 

 

 

 

Operating lease liabilities

$

74,649

 

 

$

71,600

 

Operating lease liabilities noncurrent

 

376,239

 

 

 

382,559

 

Total operating lease liabilities

$

450,888

 

 

$

454,159

 

 

 

 

 

 

 

Finance Leases

 

 

 

 

 

Property and equipment

$

125,018

 

 

$

101,318

 

Accumulated depreciation

 

(44,346

)

 

 

(38,423

)

Property and equipment, net

$

80,672

 

 

$

62,895

 

 

 

 

 

 

 

Current maturities of long-term debt

$

5,282

 

 

$

3,050

 

Long-term debt

 

87,248

 

 

 

69,643

 

Total finance lease liabilities

$

92,530

 

 

$

72,693

 

 

 

 

 

 

 

Weighted Average remaining lease term, years

 

 

 

 

 

Operating leases

 

17.1

 

 

 

16.5

 

Finance leases

 

19.6

 

 

 

20.0

 

 

 

 

 

 

 

Weighted Average discount rate

 

 

 

 

 

Operating leases

 

5.4

%

 

 

5.2

%

Finance leases

 

5.5

%

 

 

5.5

%

Future Maturities of Lease Liabilities

Future maturities of lease liabilities as of December 31, 2024 are as follows (in thousands):

 

Operating Leases

 

 

Finance Leases

 

Year ending December 31,

 

 

 

 

 

2025

$

88,488

 

 

$

10,069

 

2026

 

79,309

 

 

 

10,074

 

2027

 

61,874

 

 

 

10,231

 

2028

 

50,009

 

 

 

10,391

 

2029

 

40,748

 

 

 

10,556

 

Later years

 

598,452

 

 

 

95,795

 

Total lease payments

 

918,880

 

 

 

147,116

 

less imputed interest

 

(467,992

)

 

 

(54,586

)

Total

$

450,888

 

 

$

92,530