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, 2023 and December 31, 2022, respectively (amounts in thousands): Condensed Consolidated Balance Sheet Classification September 30, 2023 December 31, 2022 Assets Operating lease assets Operating right-of-use assets $ 314,378 $ 252,055 Finance lease assets Financing right-of-use assets 39,480 38,522 Total leased assets $ 353,858 $ 290,577 Liabilities Current operating leases Current portion of operating lease liabilities $ 42,472 $ 39,744 Non-current operating leases Operating lease liabilities, long-term 360,708 289,871 Total operating lease liabilities 403,180 329,615 Current finance leases Current portion of financing lease liabilities 925 531 Non-current finance leases Financing lease liabilities, long-term 54,010 51,835 Total finance lease liabilities 54,935 52,366 Total lease liabilities $ 458,115 $ 381,981 The components of lease cost recognized within our condensed consolidated statements of comprehensive income for the nine and three months ended September 30, 2023 and 2022, respectively are as follows (amounts in thousands): Nine months ended September 30, Three months ended September 30, Condensed Consolidated Income Statement Classification 2023 2022 2023 2022 Lease costs: Operating lease costs Cost of goods sold $ 35,691 $ 25,798 $ 15,315 $ 8,716 Operating lease costs Selling, general and administrative expenses 7,375 4,743 2,518 1,955 Finance lease costs Amortization of right-of-use assets Selling, general and administrative expenses 1,838 1,516 758 540 Interest expense on lease liabilities Interest expense (income), net 3,852 3,758 1,316 1,270 Variable lease costs (1) Cost of goods sold 28,474 26,764 9,327 9,961 Short term lease costs Selling, general and administrative expenses 165 507 29 170 Total lease costs $ 77,395 $ 63,086 $ 29,263 $ 22,612 (1) Includes $0.4 million of month-to-month lease costs for the nine months ended September 30, 2023 . The Company did not have month-to-month lease costs for the nine and three months ended September 30, 2022 or the three months ended September 30, 2023 . We often have options to renew lease terms for Showrooms and other as sets. 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, 2023 and 2022, respectively. Weighted Average Remaining Lease Term (In Years) September 30, 2023 September 30, 2022 Operating leases 9.36 8.59 Finance leases 21.02 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 in which the discount rate is not explicit, 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, 2023 and 2022, respectively. Weighted Average Discount Rate September 30, 2023 September 30, 2022 Operating leases 5.95 % 4.39 % Finance leases 9.63 % 9.72 % Future lease liabilities at September 30, 2023 are as follows (amounts in thousands): Year Ending December 31, Operating Lease Liabilities (1) Finance Lease Liabilities Total Lease Liabilities Remainder of 2023 $ 15,087 $ 1,533 $ 16,620 2024 65,235 5,789 71,024 2025 61,351 5,789 67,140 2026 57,135 6,249 63,384 2027 53,341 6,060 59,401 2028 48,173 5,610 53,783 Thereafter 237,142 109,943 347,085 Total lease payments 537,464 140,973 678,437 Less: Amounts representing interest (134,284) (86,038) (220,322) Total $ 403,180 $ 54,935 $ 458,115 (1) Includes leases with related parties. See Note 10 — Related Party Transactions for amounts leased from related parties. At September 30, 2023, the Company has entered into leases for Showrooms and equipment which have not yet commenced with expected leas e terms ranging from 3 to 17 years. The aggregate minimum rental payments over the term of the leases of approximately $148.3 million are not included i n the above table. Supplemental cash flow information related to leases for the nine months ended September 30, 2023 and 2022, respectively is as follows (amounts in thousands): Nine months ended September 30, 2023 2022 Cash paid for amounts included in the measurement of lease liabilities: Operating cash flows for operating leases $ 41,759 $ 35,587 Operating cash flows for finance leases 3,642 3,758 Financing cash flows for finance leases 503 113 Right-of-use assets obtained in exchange for lease obligations: Operating leases $ 86,459 $ 43,474 Finance leases 2,813 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, 2023 and December 31, 2022, respectively (amounts in thousands): Condensed Consolidated Balance Sheet Classification September 30, 2023 December 31, 2022 Assets Operating lease assets Operating right-of-use assets $ 314,378 $ 252,055 Finance lease assets Financing right-of-use assets 39,480 38,522 Total leased assets $ 353,858 $ 290,577 Liabilities Current operating leases Current portion of operating lease liabilities $ 42,472 $ 39,744 Non-current operating leases Operating lease liabilities, long-term 360,708 289,871 Total operating lease liabilities 403,180 329,615 Current finance leases Current portion of financing lease liabilities 925 531 Non-current finance leases Financing lease liabilities, long-term 54,010 51,835 Total finance lease liabilities 54,935 52,366 Total lease liabilities $ 458,115 $ 381,981 The components of lease cost recognized within our condensed consolidated statements of comprehensive income for the nine and three months ended September 30, 2023 and 2022, respectively are as follows (amounts in thousands): Nine months ended September 30, Three months ended September 30, Condensed Consolidated Income Statement Classification 2023 2022 2023 2022 Lease costs: Operating lease costs Cost of goods sold $ 35,691 $ 25,798 $ 15,315 $ 8,716 Operating lease costs Selling, general and administrative expenses 7,375 4,743 2,518 1,955 Finance lease costs Amortization of right-of-use assets Selling, general and administrative expenses 1,838 1,516 758 540 Interest expense on lease liabilities Interest expense (income), net 3,852 3,758 1,316 1,270 Variable lease costs (1) Cost of goods sold 28,474 26,764 9,327 9,961 Short term lease costs Selling, general and administrative expenses 165 507 29 170 Total lease costs $ 77,395 $ 63,086 $ 29,263 $ 22,612 (1) Includes $0.4 million of month-to-month lease costs for the nine months ended September 30, 2023 . The Company did not have month-to-month lease costs for the nine and three months ended September 30, 2022 or the three months ended September 30, 2023 . We often have options to renew lease terms for Showrooms and other as sets. 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, 2023 and 2022, respectively. Weighted Average Remaining Lease Term (In Years) September 30, 2023 September 30, 2022 Operating leases 9.36 8.59 Finance leases 21.02 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 in which the discount rate is not explicit, 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, 2023 and 2022, respectively. Weighted Average Discount Rate September 30, 2023 September 30, 2022 Operating leases 5.95 % 4.39 % Finance leases 9.63 % 9.72 % Future lease liabilities at September 30, 2023 are as follows (amounts in thousands): Year Ending December 31, Operating Lease Liabilities (1) Finance Lease Liabilities Total Lease Liabilities Remainder of 2023 $ 15,087 $ 1,533 $ 16,620 2024 65,235 5,789 71,024 2025 61,351 5,789 67,140 2026 57,135 6,249 63,384 2027 53,341 6,060 59,401 2028 48,173 5,610 53,783 Thereafter 237,142 109,943 347,085 Total lease payments 537,464 140,973 678,437 Less: Amounts representing interest (134,284) (86,038) (220,322) Total $ 403,180 $ 54,935 $ 458,115 (1) Includes leases with related parties. See Note 10 — Related Party Transactions for amounts leased from related parties. At September 30, 2023, the Company has entered into leases for Showrooms and equipment which have not yet commenced with expected leas e terms ranging from 3 to 17 years. The aggregate minimum rental payments over the term of the leases of approximately $148.3 million are not included i n the above table. Supplemental cash flow information related to leases for the nine months ended September 30, 2023 and 2022, respectively is as follows (amounts in thousands): Nine months ended September 30, 2023 2022 Cash paid for amounts included in the measurement of lease liabilities: Operating cash flows for operating leases $ 41,759 $ 35,587 Operating cash flows for finance leases 3,642 3,758 Financing cash flows for finance leases 503 113 Right-of-use assets obtained in exchange for lease obligations: Operating leases $ 86,459 $ 43,474 Finance leases 2,813 2,018 |