XML 72 R17.htm IDEA: XBRL DOCUMENT v3.22.0.1
Leases
12 Months Ended
Dec. 31, 2021
Leases [Abstract]  
Leases Leases
The components of lease expense were as follows:
Years ended December 31,
Classification202120202019
Operating lease costDS&A Expenses$59,397 $53,675 $53,588 
Finance lease cost:
Amortization of lease assetsDS&A Expenses1,098 963 1,322 
Interest on lease liabilitiesInterest expense, net1,255 1,283 1,189 
Total finance lease cost2,353 2,246 2,511 
Short-term lease costDS&A Expenses871 1,081 348 
Variable lease costDS&A Expenses17,491 15,611 16,415 
Total lease cost$80,112 $72,613 $72,862 
Variable lease cost consists primarily of taxes, insurance, and common area or other maintenance costs for our leased facilities which are paid as incurred.
Supplemental balance sheet information is as follows:
As of December 31,
Classification20212020
Assets:
Operating lease assetsOperating lease assets$194,006 $144,755 
Finance lease assetsProperty and equipment, net8,896 7,222 
Total lease assets$202,902 $151,977 
Liabilities:
Current
OperatingOther current liabilities$41,817 $33,412 
FinanceOther current liabilities2,037 1,085 
Noncurrent
OperatingOperating lease liabilities, excluding current portion162,241 119,932 
FinanceLong-term debt, excluding current portion11,314 10,124 
Total lease liabilities$217,409 $164,553 
The gross value recorded under finance leases was $20.6 million and $17.4 million with associated accumulated depreciation of $11.7 million and $10.2 million as of December 31, 2021 and 2020.
Other information related to leases was as follows:
Years ended December 31,
202120202019
Supplemental cash flow information
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating and finance leases$59,192$54,541$54,300
Financing cash flows from finance leases$1,199$879$1,205
Right-of-use assets obtained in exchange for new operating and finance lease liabilities$96,988$41,616$33,933
Weighted average remaining lease term (years)
Operating leases4.95.25.1
Finance leases6.47.98.8
Weighted average discount rate
Operating leases8.8%11.8%11.9%
Finance leases10.8%12.3%9.7%
Maturities of lease liabilities as of December 31, 2021 were as follows:
Operating LeasesFinance LeasesTotal
2022$58,460 $2,731 $61,191 
202354,462 2,683 57,145 
202447,166 2,630 49,796 
202534,788 2,564 37,352 
202623,692 2,248 25,940 
Thereafter35,046 5,533 40,579 
Total lease payments253,614 18,389 272,003 
Less: Interest(49,556)(5,038)(54,594)
Present value of lease liabilities$204,058 $13,351 $217,409 
Leases Leases
The components of lease expense were as follows:
Years ended December 31,
Classification202120202019
Operating lease costDS&A Expenses$59,397 $53,675 $53,588 
Finance lease cost:
Amortization of lease assetsDS&A Expenses1,098 963 1,322 
Interest on lease liabilitiesInterest expense, net1,255 1,283 1,189 
Total finance lease cost2,353 2,246 2,511 
Short-term lease costDS&A Expenses871 1,081 348 
Variable lease costDS&A Expenses17,491 15,611 16,415 
Total lease cost$80,112 $72,613 $72,862 
Variable lease cost consists primarily of taxes, insurance, and common area or other maintenance costs for our leased facilities which are paid as incurred.
Supplemental balance sheet information is as follows:
As of December 31,
Classification20212020
Assets:
Operating lease assetsOperating lease assets$194,006 $144,755 
Finance lease assetsProperty and equipment, net8,896 7,222 
Total lease assets$202,902 $151,977 
Liabilities:
Current
OperatingOther current liabilities$41,817 $33,412 
FinanceOther current liabilities2,037 1,085 
Noncurrent
OperatingOperating lease liabilities, excluding current portion162,241 119,932 
FinanceLong-term debt, excluding current portion11,314 10,124 
Total lease liabilities$217,409 $164,553 
The gross value recorded under finance leases was $20.6 million and $17.4 million with associated accumulated depreciation of $11.7 million and $10.2 million as of December 31, 2021 and 2020.
Other information related to leases was as follows:
Years ended December 31,
202120202019
Supplemental cash flow information
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating and finance leases$59,192$54,541$54,300
Financing cash flows from finance leases$1,199$879$1,205
Right-of-use assets obtained in exchange for new operating and finance lease liabilities$96,988$41,616$33,933
Weighted average remaining lease term (years)
Operating leases4.95.25.1
Finance leases6.47.98.8
Weighted average discount rate
Operating leases8.8%11.8%11.9%
Finance leases10.8%12.3%9.7%
Maturities of lease liabilities as of December 31, 2021 were as follows:
Operating LeasesFinance LeasesTotal
2022$58,460 $2,731 $61,191 
202354,462 2,683 57,145 
202447,166 2,630 49,796 
202534,788 2,564 37,352 
202623,692 2,248 25,940 
Thereafter35,046 5,533 40,579 
Total lease payments253,614 18,389 272,003 
Less: Interest(49,556)(5,038)(54,594)
Present value of lease liabilities$204,058 $13,351 $217,409