XML 86 R75.htm IDEA: XBRL DOCUMENT v3.25.1
Leases - Lease cost and other information (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
Lease Cost Components:      
Amortization of ROU assets - finance leases $ 115 $ 117  
Interest on lease liabilities - finance leases 7 9  
Operating lease cost (cost resulting from lease payments) 9,369 4,277  
Short-term lease cost 355 139  
Variable lease cost (cost excluded from lease payments) 755 797  
Total lease cost 10,601 5,339  
Supplemental Cash Flow and Other Information Related to Leases:      
Finance lease - operating cash flows 7 9  
Finance lease - financing cash flows 121 119  
Operating lease - operating cash flows (fixed payments) 8,587 4,193  
Operating lease - operating cash flows (net change asset/liability) (4,985) (3,367)  
New ROU assets - operating leases $ 389,613 $ 2,544  
Weighted - average remaining lease term (years) - finance leases 3 years 2 months 12 days 4 years 2 months 4 days  
Weighted - average remaining lease term (years) - operating leases 13 years 1 month 17 days 9 years 1 month 2 days  
Weighted - average discount rate - finance leases 1.70% 1.70%  
Weighted - average discount rate - operating leases 6.40% 3.20%  
Maturity Analysis of Lease Liabilities:      
2025 (excluding 3 months ended March 31, 2025) $ 42,228    
2026 55,872    
2027 54,711    
2028 54,507    
2029 53,639    
Thereafter 491,763    
Total undiscounted cash flows 752,720    
Discount on cash flows (264,628)    
Total operating lease liabilities $ 488,092   $ 103,900
Operating Lease, Liability, Statement of Financial Position [Extensible List] Other Liabilities.   Other Liabilities.