XML 73 R34.htm IDEA: XBRL DOCUMENT v3.25.0.1
Leases (Tables)
12 Months Ended
Dec. 31, 2024
Leases [Abstract]  
Components of Lease Expense

The components of lease expense were as follows:

    

    

Years Ended December 31, 

    

Classification

    

2024

    

2023

    

2022

Operating lease cost

DS&A Expenses

$

125,423

$

109,942

$

81,520

Finance lease cost:

  

 

  

 

  

 

  

Amortization of lease assets

DS&A Expenses

 

2,194

 

2,151

 

2,755

Interest on lease liabilities

Interest expense, net

 

1,071

 

1,232

 

1,516

Total finance lease cost

 

3,265

 

3,383

 

4,271

Short-term lease cost

DS&A Expenses, Cost of goods sold

 

11,596

 

8,271

 

4,129

Variable lease cost

DS&A Expenses, Cost of goods sold

 

45,850

 

45,158

 

35,431

Total lease cost

$

186,134

$

166,754

$

125,351

Other information related to leases was as follows:

    

Years Ended December 31, 

 

    

2024

    

2023

    

2022

 

Supplemental cash flow information

  

 

  

 

  

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

  

 

  

 

  

Operating cash flows from operating and finance leases

$

119,157

$

109,726

$

81,821

Financing cash flows from finance leases

$

2,761

$

2,523

$

2,850

Right-of-use assets obtained in exchange for new operating and finance lease liabilities

$

156,230

$

116,230

$

75,188

Weighted average remaining lease term (years)

 

  

 

  

 

  

Operating leases

 

4.9

 

3.9

 

4.3

Finance leases

 

3.5

 

4.3

 

5.2

Weighted average discount rate

 

  

 

  

 

  

Operating leases

 

7.9

%

 

7.3

%

 

6.9

%

Finance leases

 

10.6

%

 

10.3

%

 

9.9

%

Assets And Liabilities, Lessee

Supplemental balance sheet information was as follows:

    

    

As of December 31, 

    

Classification

    

2024

    

2023

Assets:

  

  

 

  

Operating lease assets

Operating lease assets

$

355,627

$

296,533

Finance lease assets

Property and equipment, net

 

6,376

 

8,477

Total lease assets

$

362,003

$

305,010

Liabilities:

  

 

  

 

  

Current

  

 

  

 

  

Operating

Other current liabilities

$

91,221

$

85,665

Finance

Current portion of long-term debt

 

2,683

 

2,822

Noncurrent

  

 

  

 

  

Operating

Operating lease liabilities, excluding current portion

 

286,212

 

222,429

Finance

Long-term debt, excluding current portion

 

7,096

 

9,557

Total lease liabilities

$

387,212

$

320,473

Schedule of Maturities of Finance Lease Liabilities

Maturities of lease liabilities as of December 31, 2024 were as follows:

    

Operating Leases

    

Finance Leases

    

Total

2025

$

122,637

$

3,760

$

126,397

2026

 

103,965

 

2,833

 

106,798

2027

 

78,580

 

2,363

 

80,943

2028

 

56,381

 

2,060

 

58,441

2029

 

37,617

 

511

 

38,128

Thereafter

 

70,846

 

 

70,846

Total lease payments

 

470,026

 

11,527

 

481,553

Less: Interest

 

(92,593)

 

(1,748)

 

(94,341)

Present value of lease liabilities

$

377,433

$

9,779

$

387,212

Schedule of Maturities of Operating Lease Liabilities

Maturities of lease liabilities as of December 31, 2024 were as follows:

    

Operating Leases

    

Finance Leases

    

Total

2025

$

122,637

$

3,760

$

126,397

2026

 

103,965

 

2,833

 

106,798

2027

 

78,580

 

2,363

 

80,943

2028

 

56,381

 

2,060

 

58,441

2029

 

37,617

 

511

 

38,128

Thereafter

 

70,846

 

 

70,846

Total lease payments

 

470,026

 

11,527

 

481,553

Less: Interest

 

(92,593)

 

(1,748)

 

(94,341)

Present value of lease liabilities

$

377,433

$

9,779

$

387,212