XML 64 R40.htm IDEA: XBRL DOCUMENT v3.24.0.1
Leases (Tables)
12 Months Ended
Dec. 31, 2023
Leases [Abstract]  
Schedule of Lease Cost
The components of lease cost recorded in our consolidated statements of income were as follows:
202320222021
(in millions)
Operating lease cost$47.8 $35.3 $33.9 
Finance lease cost
Amortization of leased assets42.7 51.0 51.9 
Interest on lease liabilities38.8 43.5 47.4 
Variable lease cost44.6 39.8 33.6 
Sublease income(2.7)(2.7)(0.4)
Net lease cost$171.2 $166.9 $166.4 
Schedule of Components of Lease in Balance Sheets
Our leases are included on our consolidated balance sheets as follows:
As of December 31,
20232022
(in millions)
Finance leases
Property and equipment, net$272.8 $315.5 
Total finance lease assets
$272.8 $315.5 
Other current liabilities$50.6 $40.8 
Long-term finance lease liabilities376.1 430.8 
Total finance lease liabilities
$426.7 $471.6 
Operating leases
Operating lease assets$293.6 $347.4 
Total operating lease assets
$293.6 $347.4 
Other current liabilities$33.1 $48.6 
Long-term operating lease liabilities348.6 379.5 
Total operating lease liabilities
$381.7 $428.1 
Schedule of Finance Lease, Liability, Maturity
Maturities of our finance and operating lease liabilities as of December 31, 2023 were as follows:
Year
Finance Leases
Operating Leases
Total
(in millions)
2024$81.4 $42.1 $123.5 
202589.0 41.4 130.4 
202689.3 40.4 129.7 
202789.7 36.5 126.2 
202890.1 33.5 123.6 
Thereafter
143.5 242.2 385.7 
Total lease payments
583.0 436.1 1,019.1 
Less: amount representing interest
(156.3)(54.4)(210.7)
Present value of lease liabilities
$426.7 $381.7 $808.4 
Schedule of Operating Lease, Liability, Maturity
Maturities of our finance and operating lease liabilities as of December 31, 2023 were as follows:
Year
Finance Leases
Operating Leases
Total
(in millions)
2024$81.4 $42.1 $123.5 
202589.0 41.4 130.4 
202689.3 40.4 129.7 
202789.7 36.5 126.2 
202890.1 33.5 123.6 
Thereafter
143.5 242.2 385.7 
Total lease payments
583.0 436.1 1,019.1 
Less: amount representing interest
(156.3)(54.4)(210.7)
Present value of lease liabilities
$426.7 $381.7 $808.4 
Schedule of Weighted-Average Remaining Lease Terms and Discount Rates
The weighted-average remaining lease terms and discount rates related to our leases were as follows:
As of December 31,
20232022
Weighted-average remaining lease term (in years)
Finance leases10.0610.60
Operating leases11.2411.57
Weighted-average discount rate
Finance leases
8.20 %8.36 %
Operating leases
2.42 %2.46 %
Schedule of Supplemental Cash Flow Information
Supplemental cash flow information related to our leases was as follows:
202320222021
(in millions)
Cash paid for amounts included in the measurement of lease liabilities
Operating cash flows from operating leases$62.8 $50.8 $21.5 
Operating cash flows from finance leases$38.4 $42.5 $46.2 
Financing cash flows from finance leases$44.9 $85.5 $47.0 
Right-of-use assets obtained in exchange for lease obligations
Operating leases
$2.4 $58.6 $36.3