XML 54 R37.htm IDEA: XBRL DOCUMENT v3.25.0.1
Leases (Tables)
 12 Months Ended
Dec. 31, 2024
Leases [Abstract]  
Components of Lease Expense and Supplemental Cash Flow Information
The components of our lease expense were as follows (in millions):
Year Ended December 31,
202220232024
Lease cost
Finance lease cost:
      Amortization of assets$186 $188 $168 
      Interest of lease liabilities13 31 25 
Operating lease cost
304 321 294 
Short-term lease cost7 10 2 
Variable lease cost142 129 115 
Sublease income(17)(22)(22)
Total lease cost$635 $657 $582 
Supplemental cash flow information related to leases was as follows (in millions):
Year Ended December 31,
202220232024
Other information
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from financing leases$13 $32 $26 
Operating cash flows from operating leases339 335 332 
Financing cash flows from financing leases184 171 172 
Right-of-use assets obtained in exchange for lease obligations:
Operating lease liabilities$329 $84 $132 
Finance lease liabilities349 216 4 
Supplemental Balance Sheet Information
Supplemental balance sheet information related to leases was as follows (in millions, except lease term and discount rate):
As of December 31,
20232024
Operating Leases
Operating lease right-of-use assets$1,241 $1,158 
Operating lease liability, current$190 $175 
Operating lease liabilities, non-current1,550 1,454 
     Total operating lease liabilities$1,740 $1,629 
As of December 31,
20232024
Finance Leases
Property and equipment, at cost$683 $641 
Accumulated depreciation(250)(372)
     Property and equipment, net $433 $269 
Other current liabilities$156 $136 
Other long-term liabilities322 174 
     Total finance leases liabilities$478 $310 
As of December 31,
20232024
Weighted-average remaining lease term
     Operating leases15 years15 years
     Finance leases3 years2 years
Weighted-average discount rate
     Operating leases6.6 %6.7 %
     Finance leases6.3 %6.6 %
Maturity of Lease Liabilities, Operating
Maturities of lease liabilities were as follows (in millions):
As of December 31, 2024
Operating LeasesFinance Leases
2025$271 $174 
2026258 132 
2027235 23 
2028212 1 
2029207 1 
Thereafter1,727 1 
Total undiscounted lease payments2,910 332 
Less: imputed interest(1,281)(22)
Total lease liabilities$1,629 $310 
Maturity of Lease Liabilities, Finance
Maturities of lease liabilities were as follows (in millions):
As of December 31, 2024
Operating LeasesFinance Leases
2025$271 $174 
2026258 132 
2027235 23 
2028212 1 
2029207 1 
Thereafter1,727 1 
Total undiscounted lease payments2,910 332 
Less: imputed interest(1,281)(22)
Total lease liabilities$1,629 $310