XML 49 R35.htm IDEA: XBRL DOCUMENT v3.22.0.1
Leases (Tables)
12 Months Ended
Dec. 31, 2021
Leases [Abstract]  
Components of Least Costs
The components of lease costs are as follows (in millions):
For the Year Ended December 31,
202120202019
Operating lease cost $66.0 $68.5 $72.9 
Finance lease cost:
Amortization of right-of-use assets34.0 32.1 30.3 
Interest on lease liabilities30.9 29.3 29.5 
Total finance lease cost64.9 61.4 59.8 
Short-term and variable lease cost3.0 3.7 1.5 
Sublease income(3.1)(3.2)(3.2)
Total lease cost$130.8 $130.4 $131.0 
Schedule of Supplemental Balance Sheet Information Related to Leases
Supplemental consolidated balance sheet information related to leases is as follows (in millions):
As of December 31,
Classification20212020
Assets
Operating leaseOperating lease right-of-use assets$242.0 $245.7 
Finance lease (1)
Property and equipment, net309.6 322.8 
Total leased assets$551.6 $568.5 
Liabilities
Current liabilities:
Operating leaseCurrent operating lease liabilities$38.4 $44.8 
Finance leaseCurrent portion of long-term debt23.1 23.8 
Noncurrent liabilities:
Operating leaseLong-term operating lease liabilities213.1 209.6 
Finance leaseLong-term debt, net of current portion363.7 367.9 
Total leased liabilities$638.3 $646.1 
(1)    Finance lease assets are recorded net of accumulated amortization of $147.8 million and $129.6 million as of December 31, 2021 and 2020, respectively.
Schedule of Weighted Average Remaining Lease Term and Discount Rate
As of December 31,
20212020
Weighted Average Remaining Lease Term
Operating lease8.3 years8.6 years
Finance lease11.8 years11.7 years
Weighted Average Discount Rate
Operating lease5.8 %6.1 %
Finance lease7.9 %8.1 %
Operating Lease, Liability, Maturity
Maturities of lease liabilities as of December 31, 2021 are as follows (in millions):
Year Ending December 31,Operating LeasesFinance
Leases
2022$51.4 $52.1 
202350.7 51.2 
202444.0 50.5 
202534.8 50.7 
202629.2 51.5 
2027 and thereafter116.5 350.3 
Total lease payments326.6 606.3 
Less: Interest portion(75.1)(219.5)
Total lease liabilities$251.5 $386.8 
Finance Lease, Liability, Maturity
Maturities of lease liabilities as of December 31, 2021 are as follows (in millions):
Year Ending December 31,Operating LeasesFinance
Leases
2022$51.4 $52.1 
202350.7 51.2 
202444.0 50.5 
202534.8 50.7 
202629.2 51.5 
2027 and thereafter116.5 350.3 
Total lease payments326.6 606.3 
Less: Interest portion(75.1)(219.5)
Total lease liabilities$251.5 $386.8 
Supplemental Cash Flow Information
Supplemental cash flow information related to our leases is as follows (in millions):
For the Year Ended December 31,
202120202019
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases$61.5 $66.9 $70.4 
Operating cash flows from finance leases31.3 29.6 30.0 
Financing cash flows from finance leases51.8 22.5 19.5 
Right-of-use assets obtained in exchange for lease obligations:
Operating leases$51.1 $39.0 $43.8 
Finance leases50.5 29.6 34.2