Leases (Tables)
|
3 Months Ended |
Mar. 31, 2022 |
|---|
| Leases |
|
| Schedule of lease-related assets and liabilities |
The following table presents lease-related assets and liabilities recognized in our condensed consolidated balance sheet, in thousands:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of |
|
|
|
|
March 31, |
|
December 31, |
|
|
|
|
2022 |
|
2021 |
Assets |
|
Classification |
|
|
|
|
|
|
|
|
Operating |
|
Right of use assets |
|
$ |
184,762 |
|
|
$ |
177,177 |
|
Finance |
|
Property and equipment, net |
|
|
9,158 |
|
|
|
9,743 |
|
Total lease assets |
|
|
|
$ |
193,920 |
|
|
$ |
186,920 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
|
|
Operating |
|
Short-term operating lease liabilities |
|
$ |
55,293 |
|
|
$ |
54,591 |
|
Finance |
|
Short-term finance lease liabilities |
|
|
2,610 |
|
|
|
2,387 |
|
Non-Current |
|
|
|
|
|
|
|
|
|
|
Operating |
|
Long-term operating lease liabilities |
|
|
133,297 |
|
|
|
125,339 |
|
Finance |
|
Long-term finance lease liabilities |
|
|
7,631 |
|
|
|
7,770 |
|
Total lease liabilities |
|
|
|
$ |
198,831 |
|
|
$ |
190,087 |
|
Weighted-average remaining lease term: |
|
|
|
|
|
|
|
|
|
|
Operating leases |
|
|
|
|
4.1 years |
|
|
|
4.1 years |
|
Finance leases |
|
|
|
|
4.2 years |
|
|
|
4.4 years |
|
Weighted-average discount rate: |
|
|
|
|
|
|
|
|
|
|
Operating leases |
|
|
|
|
3.0 |
% |
|
|
3.1 |
% |
Finance leases |
|
|
|
|
2.9 |
% |
|
|
2.9 |
% |
|
| Schedule of components of lease expense |
The components of lease expense were as follows and are primarily included in cost of sales on the accompanying unaudited condensed consolidated statement of operations for operating leases and in selling, general and administrative expenses on the accompanying unaudited condensed consolidated statement of operations for finance leases and operating leases on support centers, in thousands:
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2022 |
|
2021 |
|
Operating lease cost (a) |
|
$ |
20,512 |
|
$ |
11,810 |
|
Financing lease cost: |
|
|
|
|
|
|
|
Amortization of leased assets |
|
|
795 |
|
|
— |
|
Interest on finance lease obligations |
|
|
70 |
|
|
— |
|
Short-term lease cost |
|
|
4,340 |
|
|
3,354 |
|
Sublease income |
|
|
(218) |
|
|
(206) |
|
Net lease cost |
|
$ |
25,499 |
|
$ |
14,958 |
|
| (a) |
Includes variable cost components of $3,680 and $1,697 in the three months ended March 31, 2022, and 2021, respectively.
|
|
| Schedule of future minimum lease payments |
Future minimum lease payments under non-cancellable operating leases as of March 31, 2022 were as follows, in thousands:
|
|
|
|
Payments due by Period |
|
|
2023 |
|
$ |
49,287 |
2024 |
|
|
54,670 |
2025 |
|
|
42,795 |
2026 |
|
|
32,669 |
2027 |
|
|
20,914 |
2028 and Thereafter |
|
|
14,647 |
Total future minimum lease payments |
|
|
214,982 |
|
|
|
|
Less: imputed interest |
|
|
(16,151) |
|
|
|
|
Lease liability at March 31, 2022 |
|
$ |
198,831 |
|
| Schedule of cash flow information related to leases |
The amount below is included in the cash flows provided by (used in) operating activities section on the accompanying unaudited condensed consolidated statements of cash flows, in thousands:
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
2022 |
|
2021 |
Cash paid for amounts included in the measurement of lease liabilities: |
|
|
|
|
|
|
Operating cash flows from finance leases |
|
$ |
(70) |
|
$ |
— |
Operating cash flows from operating leases |
|
|
(16,198) |
|
|
(10,150) |
Financing cash flows from finance leases |
|
|
(557) |
|
|
— |
|