Leases | Leases The Company leases real estate and equipment under operating and finance leases, some of which are from related parties as discussed in Note 10 — Related Party Transactions . The most significant obligati ons under these lease agreements require the payments of periodic rentals, real estate taxes, insurance and maintenance costs. Depending on particular Showroom leases, the Company can also owe a percentage rent payment if particular Showrooms meet certain sales figures. The following table summarizes the amounts recognized in our condensed consolidated balance sheets related to leases as of September 30, 2022 (amounts in thousands): Condensed Consolidated Balance Sheet Classification September 30, 2022 Assets Operating lease assets Operating right-of-use assets $ 224,921 Finance lease assets Financing right-of-use assets 39,062 Total leased assets $ 263,983 Liabilities Current operating leases Current portion of operating lease liabilities $ 39,248 Non-current operating leases Operating lease liabilities, long-term 263,753 Total operating lease liabilities 303,001 Current finance leases Current portion of financing lease liabilities 522 Non-current finance leases Financing lease liabilities, long-term 51,908 Total finance lease liabilities 52,430 Total lease liabilities $ 355,431 The components of lease cost recognized within our condensed consolidated statements of comprehensive income for the nine and three months ended September 30, 2022 are as follows (amounts in thousands): Nine months ended September 30, Three months ended September 30, Condensed Consolidated Income Statement Classification 2022 2022 Lease costs: Operating lease costs Cost of goods sold $ 25,798 $ 8,716 Operating lease costs Selling, general and administrative expenses 4,743 1,955 Finance lease costs Amortization of right-of-use assets Selling, general and administrative expenses 1,516 540 Interest expense on lease liabilities Interest expense, net 3,758 1,270 Other lease costs (1) Cost of goods sold 26,764 9,961 Other lease costs (1) Selling, general and administrative expenses 507 170 Total lease costs $ 63,086 $ 22,612 (1) Other lease costs includes short-term lease costs and variable lease costs. Rent expense, amortization of landlord improvements and percentage rent expense calculated under ASC 840 were $47.1 million, $8.7 million and $2.5 million for the nine months ended September 30, 2021, respectively. Rent expense, amortization of landlord improvements and percentage rent expense calculated under ASC 840 were $15.8 million, $3.1 million and $1.3 million for the three months ended September 30, 2021 , respectively. We often have options to renew lease terms for Showrooms and other assets. The exercise of lease renewal options is generally at our sole discretion. In addition, certain lease agreements may be terminated prior to their original expiration date at our discretion. We evaluate each renewal and termination options at the lease commencement date to determine if we are reasonably certain to exercise the option on the basis of economic factors. The table below summarizes the weighted average remaining lease terms as of September 30, 2022. Weighted Average Remaining Lease Term (In Years) September 30, 2022 Operating leases 8.59 Finance leases 22.66 The discount rate implicit within our finance leases was determined at the time of lease commencement. However, the discount rate implicit within our operating leases is generally not determinable at the time of lease commencement and therefore the Company determines the discount rate based on its incremental borrowing rate. For all operating leases, the Company utilized a market-based approach to estimate the incremental borrowing rate (“IBR”), which required significant judgment. The Company estimated the base IBR based on an analysis of (i) yields on the Company’s 2021 Credit Facility, as well as comparable companies and (ii) unsecured yields and discount rates. The Company applied adjustments to the base IBRs to account for full collateralization and lease term. The table below summarizes the weighted average discount rate used to measure our lease liabilities as of September 30, 2022. Weighted Average Discount Rate September 30, 2022 Operating leases 4.39 % Finance leases 9.72 % Future lease liabilities at September 30, 2022 are as follows (amounts in thousands): Year Ending December 31, Operating Lease Liabilities (1) Finance Lease Liabilities Total Lease Liabilities Remainder of 2022 $ 12,322 $ 1,333 $ 13,655 2023 51,708 5,333 57,041 2024 46,897 5,153 52,050 2025 40,472 5,153 45,625 2026 37,826 5,612 43,438 2027 34,218 5,423 39,641 Thereafter 146,193 115,168 261,361 Total lease payments 369,636 143,175 512,811 Less: Amounts representing interest (66,635) (90,745) (157,380) Total $ 303,001 $ 52,430 $ 355,431 (1) Includes leases with related parties. See Note 10 — Related Party Transactions for amounts leased from related parties. At September 30, 2022, the Company has entered into leases for the expansion of our Boston Heights distribution center, Showrooms and equipment which have not yet commenced with expected leas e terms ranging from 5 to 23 years. The aggregate minimum rental payments over the term of the leases of approximately $166.7 million are not included i n the above table. Future minimum lease payments for operating and capital leases under ASC 840 at December 31, 2021, were as follows (amounts in thousands): Year Ending December 31, Operating Leases (1) Capital Leases Total Future Lease Payments 2022 $ 45,892 $ 4,673 $ 50,565 2023 43,507 4,673 48,180 2024 38,659 4,673 43,332 2025 33,125 4,673 37,798 2026 29,903 5,132 35,035 Thereafter 129,498 120,390 249,888 320,584 144,214 464,798 Less: Amounts representing interest — (94,064) (94,064) Total $ 320,584 $ 50,150 $ 370,734 (1) Includes leases with related parties. See Note 10 — Related Party Transactions for amounts leased from related parties. Supplemental cash flow information related to leases for the nine months ended September 30, 2022, is as follows (amounts in thousands): Nine months ended September 30, 2022 Cash paid for amounts included in the measurement of lease liabilities: Operating cash flows for operating leases $ 35,587 Operating cash flows for finance leases 3,758 Financing cash flows for finance leases 113 Right-of-use assets obtained in exchange for lease obligations: Operating leases $ 43,474 Finance leases 2,018 |
Leases | Leases The Company leases real estate and equipment under operating and finance leases, some of which are from related parties as discussed in Note 10 — Related Party Transactions . The most significant obligati ons under these lease agreements require the payments of periodic rentals, real estate taxes, insurance and maintenance costs. Depending on particular Showroom leases, the Company can also owe a percentage rent payment if particular Showrooms meet certain sales figures. The following table summarizes the amounts recognized in our condensed consolidated balance sheets related to leases as of September 30, 2022 (amounts in thousands): Condensed Consolidated Balance Sheet Classification September 30, 2022 Assets Operating lease assets Operating right-of-use assets $ 224,921 Finance lease assets Financing right-of-use assets 39,062 Total leased assets $ 263,983 Liabilities Current operating leases Current portion of operating lease liabilities $ 39,248 Non-current operating leases Operating lease liabilities, long-term 263,753 Total operating lease liabilities 303,001 Current finance leases Current portion of financing lease liabilities 522 Non-current finance leases Financing lease liabilities, long-term 51,908 Total finance lease liabilities 52,430 Total lease liabilities $ 355,431 The components of lease cost recognized within our condensed consolidated statements of comprehensive income for the nine and three months ended September 30, 2022 are as follows (amounts in thousands): Nine months ended September 30, Three months ended September 30, Condensed Consolidated Income Statement Classification 2022 2022 Lease costs: Operating lease costs Cost of goods sold $ 25,798 $ 8,716 Operating lease costs Selling, general and administrative expenses 4,743 1,955 Finance lease costs Amortization of right-of-use assets Selling, general and administrative expenses 1,516 540 Interest expense on lease liabilities Interest expense, net 3,758 1,270 Other lease costs (1) Cost of goods sold 26,764 9,961 Other lease costs (1) Selling, general and administrative expenses 507 170 Total lease costs $ 63,086 $ 22,612 (1) Other lease costs includes short-term lease costs and variable lease costs. Rent expense, amortization of landlord improvements and percentage rent expense calculated under ASC 840 were $47.1 million, $8.7 million and $2.5 million for the nine months ended September 30, 2021, respectively. Rent expense, amortization of landlord improvements and percentage rent expense calculated under ASC 840 were $15.8 million, $3.1 million and $1.3 million for the three months ended September 30, 2021 , respectively. We often have options to renew lease terms for Showrooms and other assets. The exercise of lease renewal options is generally at our sole discretion. In addition, certain lease agreements may be terminated prior to their original expiration date at our discretion. We evaluate each renewal and termination options at the lease commencement date to determine if we are reasonably certain to exercise the option on the basis of economic factors. The table below summarizes the weighted average remaining lease terms as of September 30, 2022. Weighted Average Remaining Lease Term (In Years) September 30, 2022 Operating leases 8.59 Finance leases 22.66 The discount rate implicit within our finance leases was determined at the time of lease commencement. However, the discount rate implicit within our operating leases is generally not determinable at the time of lease commencement and therefore the Company determines the discount rate based on its incremental borrowing rate. For all operating leases, the Company utilized a market-based approach to estimate the incremental borrowing rate (“IBR”), which required significant judgment. The Company estimated the base IBR based on an analysis of (i) yields on the Company’s 2021 Credit Facility, as well as comparable companies and (ii) unsecured yields and discount rates. The Company applied adjustments to the base IBRs to account for full collateralization and lease term. The table below summarizes the weighted average discount rate used to measure our lease liabilities as of September 30, 2022. Weighted Average Discount Rate September 30, 2022 Operating leases 4.39 % Finance leases 9.72 % Future lease liabilities at September 30, 2022 are as follows (amounts in thousands): Year Ending December 31, Operating Lease Liabilities (1) Finance Lease Liabilities Total Lease Liabilities Remainder of 2022 $ 12,322 $ 1,333 $ 13,655 2023 51,708 5,333 57,041 2024 46,897 5,153 52,050 2025 40,472 5,153 45,625 2026 37,826 5,612 43,438 2027 34,218 5,423 39,641 Thereafter 146,193 115,168 261,361 Total lease payments 369,636 143,175 512,811 Less: Amounts representing interest (66,635) (90,745) (157,380) Total $ 303,001 $ 52,430 $ 355,431 (1) Includes leases with related parties. See Note 10 — Related Party Transactions for amounts leased from related parties. At September 30, 2022, the Company has entered into leases for the expansion of our Boston Heights distribution center, Showrooms and equipment which have not yet commenced with expected leas e terms ranging from 5 to 23 years. The aggregate minimum rental payments over the term of the leases of approximately $166.7 million are not included i n the above table. Future minimum lease payments for operating and capital leases under ASC 840 at December 31, 2021, were as follows (amounts in thousands): Year Ending December 31, Operating Leases (1) Capital Leases Total Future Lease Payments 2022 $ 45,892 $ 4,673 $ 50,565 2023 43,507 4,673 48,180 2024 38,659 4,673 43,332 2025 33,125 4,673 37,798 2026 29,903 5,132 35,035 Thereafter 129,498 120,390 249,888 320,584 144,214 464,798 Less: Amounts representing interest — (94,064) (94,064) Total $ 320,584 $ 50,150 $ 370,734 (1) Includes leases with related parties. See Note 10 — Related Party Transactions for amounts leased from related parties. Supplemental cash flow information related to leases for the nine months ended September 30, 2022, is as follows (amounts in thousands): Nine months ended September 30, 2022 Cash paid for amounts included in the measurement of lease liabilities: Operating cash flows for operating leases $ 35,587 Operating cash flows for finance leases 3,758 Financing cash flows for finance leases 113 Right-of-use assets obtained in exchange for lease obligations: Operating leases $ 43,474 Finance leases 2,018 |