XML 80 R53.htm IDEA: XBRL DOCUMENT v3.22.4
Leases (Tables)
12 Months Ended
Dec. 31, 2022
Leases [Abstract]  
Supplemental balance sheet disclosure leases
The components of lease assets and liabilities were as follows:
December 31,
(In millions) Balance sheet classification20222021
Assets:
Operating lease assetsRight-of-use assets, net$314.5 $299.1 
Finance lease assetsProperty and equipment, net217.9 206.5 
Total leased assets$532.4 $505.6 
Liabilities:
Current:
OperatingAccrued liabilities$74.7 $77.3 
FinancingCurrent maturities of long-term debt43.0 43.0 
Noncurrent:
OperatingLease liabilities249.9 241.8 
FinancingLong-term debt149.2 135.5 
Total lease liabilities$516.8 $497.6 
Lease expenses
The components of lease expense were as follows:
Years Ended December 31,
(In millions)202220212020
Operating lease cost(a)
$133.6 $149.4 $131.4 
Short-term lease cost28.9 21.2 18.9 
Finance lease cost:
Amortization of related assets37.9 38.3 28.2 
Interest on related liabilities10.1 9.5 7.1 
Total lease cost$210.5 $218.4 $185.6 

(a)Includes variable lease costs, which are immaterial.
Other information leases
Other information related to leases was as follows:
Years Ended December 31,
(In millions, except for lease term and discount rate)202220212020
Supplemental Cash Flows Information
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases$106.1 $96.5 $100.4 
Operating cash flows from finance leases10.1 9.5 7.1 
Financing cash flows from finance leases48.2 43.0 34.8 
Right-of-use assets obtained in exchange for lease obligations:
Operating leases101.0 54.0 123.6 
Finance leases65.7 85.9 37.9 
Weighted Average Remaining Lease Term
Operating leases6.3 years6.7 years7.2 years
Finance leases4.7 years4.8 years4.5 years
Weighted Average Discount Rate
Operating leases6.5 %6.4 %6.6 %
Finance leases5.5 %4.4 %4.9 %
Operating lease future minimum lease payments
As of December 31, 2022, future minimum lease payments under noncancellable operating leases with initial or remaining lease terms in excess of one year were as follows:
(In millions)FacilitiesVehiclesOtherTotal
2023$66.6 10.0 14.7 91.3 
202459.0 4.7 11.4 75.1 
202547.7 2.7 6.7 57.1 
202639.3 1.3 4.5 45.1 
202730.8 0.6 1.9 33.3 
Later years100.9 0.9 — 101.8 
Total Lease Payments$344.3 20.2 39.2 403.7 
Less: Interest73.8 1.5 3.8 79.1 
Present value of lease liabilities$270.5 $18.7 35.4 324.6 
Financing lease minimum repayments
As of December 31, 2022, minimum repayments of long-term debt under financing leases were as follows:
(In millions)
2023$43.0 
202445.3 
202536.6 
202628.2 
202715.9 
Later years23.2 
Total$192.2