XML 90 R69.htm IDEA: XBRL DOCUMENT v3.20.4
Leases (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2020
Dec. 31, 2020
Dec. 31, 2019
Leases [Abstract]      
Finance Leases New   $ 23,523 $ 43,823
Rnewals and Extensions, Finance Leases   0 4,410
Right-of-Use Asset Obtained in Exchange for Finance Lease Liability   23,523 48,233
Operating Lease, New   4,684 2,883
Renewals and Extensions, Operating Leases   4,128 8,042
Right-of-Use Asset Obtained in Exchange for Operating Lease Liability   8,812 10,925
Finance Lease, Liability, Payment, Due [Abstract]      
Finance Lease, Liability, Payments, Due Next Twelve Months $ 51,126 51,126  
Finance Lease, Liability, Payments, Due Year Two 32,018 32,018  
Finance Lease, Liability, Payments, Due Year Three 24,504 24,504  
Finance Lease, Liability, Payments, Due Year Four 28,242 28,242  
Finance Lease, Liability, Payments, Due Year Five 9,711 9,711  
Finance Lease, Liability, Payments, Due after Year Five 19,082 19,082  
Finance Lease, Liability, Payment, Due 148,864 148,864  
Finance Lease, Interest Payment on Liability   15,819  
Finance Lease, Liability 164,683 164,683  
Lessee, Operating Lease, Liability, Payment, Due [Abstract]      
Lessee, Operating Lease, Liability, Payments, Due Next Twelve Months 10,836 10,836  
Lessee, Operating Lease, Liability, Payments, Due Year Two 9,649 9,649  
Lessee, Operating Lease, Liability, Payments, Due Year Three 7,222 7,222  
Lessee, Operating Lease, Liability, Payments, Due Year Four 6,122 6,122  
Lessee, Operating Lease, Liability, Payments, Due Year Five 5,177 5,177  
Lessee, Operating Lease, Liability, Payments, Due after Year Five 37,502 37,502  
Operating Lease, Expense   19,268  
Operating Lease, Liability 76,508 76,508  
Lessee, Operating Lease, Liability, Payments, Due 57,240 57,240  
Lease LIability Payments Due Next Twelve Months   61,962  
Lease Liability Payments Due Year Two 41,667 41,667  
Lease Liability Payments Due Year Three 31,726 31,726  
Lease Liability Payments Due Year Four 34,364 34,364  
Lease Liability Payments Due Year Five 14,888 14,888  
Lease Liability Payments Due After Year Five 56,584 56,584  
Lease Interest Expense   35,087  
Lease Liability 241,191 241,191  
Lease Liability Payments Due 206,104 206,104  
Capital Leases, Lessee Balance Sheet [Abstract]      
Operating Lease, Right-of-Use Asset 54,764 54,764 58,101
Finance Lease, Right-of-Use Asset 146,144 146,144 179,538
Leases Right of Use Asset 200,908 200,908 237,639
Operating Lease, Liability, Current 8,584 8,584 8,538
Finance Lease, Liability, Current 47,109 47,109 39,428
Leases Total Current Liability 55,693 55,693 47,966
Operating Lease, Liability, Noncurrent 48,656 48,656 52,091
Finance Lease, Liability, Noncurrent 101,755 101,755 145,824
Leases Total NonCurrent Liability 150,411 150,411 197,915
Leases, Total Liability $ 206,104 206,104 245,881
Finance Lease Payments Cash Outflow   5,446 7,472
Finance Lease liability renewals   2,700  
Lease remeasurement   $ 5,700  
Property Subject to or Available for Operating Lease, Number of Units 64 64  
Operating Lease, Lease Income $ 2,500 $ 3,600  
Finance Lease, Right-of-Use Asset, Amortization   41,938 42,147
Finance Lease, Interest Expense   5,955 6,882
Finance Lease Cost   47,893 49,029
Operating Lease, Cost   12,196 12,502
Variable Lease, Cost   29 1,089
Lease, Cost   $ 60,118 $ 62,620
Operating Lease, Weighted Average Discount Rate, Percent 4.30% 4.30% 4.60%
Finance Lease, Weighted Average Discount Rate, Percent 3.30% 3.30% 3.50%
Operating Lease, Payments   $ 12,190 $ 12,568
Finance Lease, Interest Payment on Liability   15,819  
Finance Lease, Principal Payments   43,598 42,627
Total Lease Payments   61,234 $ 62,667
Lessor, Operating Lease, Payments to be Received, Next Twelve Months $ 4,466 4,466  
Lessor, Operating Lease, Payments to be Received, Two Years 4,053 4,053  
Lessor, Operating Lease, Payments to be Received, Three Years 3,345 3,345  
Lessor, Operating Lease, Payments to be Received, Four Years 2,929 2,929  
Lessor, Operating Lease, Payments to be Received, Five Years 2,631 2,631  
Lessor, Operating Lease, Payments to be Received, Thereafter 21,956 21,956  
Lessor, Operating Lease, Payments to be Received $ 39,380 $ 39,380