XML 69 R38.htm IDEA: XBRL DOCUMENT v3.25.0.1
Leases (Tables)
 12 Months Ended
Dec. 31, 2024
Leases [Abstract]  
Schedule of Supplemental Balance Sheet Information
Supplemental balance sheet information for leases was as follows (in millions):
As of December 31, 2024As of December 31, 2023
Lease assets:
Finance lease right-of-use assets, net:
Property and equipment, gross$146 $520 
Accumulated depreciation(50)(69)
Property and equipment, net96 451 
Operating lease right-of-use assets677 611 
Total lease assets$773 $1,062 
Lease liabilities:
Finance lease liabilities:
Current portion of debt$7 $26 
   Long-term debt 110 343 
Total finance lease liabilities117 369 
Operating lease liabilities:
Current portion of operating lease liabilities74 65 
Long-term operating lease liabilities670 613 
Total operating lease liabilities744 678 
Total lease liabilities$861 $1,047 
Schedule of Components of Lease Expense, Weighted Average Lease Terms and Discount Rates and Supplemental Cash Flow Information
The components of lease expense were as follows (in millions):
Consolidated Statement of Comprehensive Income (Loss) ClassificationYear Ended December 31, 2024Year Ended December 31, 2023Year Ended December 31, 2022
Lease costs:
Operating lease costsCommission, transportation and other$208 $183 $127 
Operating lease costsOther operating expenses14 22 22 
Operating lease costsMarketing, selling and administrative expenses19 21 19 
Finance lease costs:
Amortization of right-of-use-assetsDepreciation and amortization expenses13 22 24 
Interest on lease liabilitiesInterest expense, net of interest capitalized30 30 22 
Total lease costs$284 $278 $214 
The weighted average of the remaining lease terms and weighted average discount rates are as follows:
As of December 31, 2024As of December 31, 2023
Weighted average of the remaining lease term in years
Operating leases17.9619.43
Finance leases47.5423.92
Weighted average discount rate
Operating leases7.23 %7.53 %
Finance leases6.90 %5.83 %
Supplemental cash flow information related to leases is as follows (in millions):
Year Ended December 31, 2024Year Ended December 31, 2023Year Ended December 31, 2022
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases$232 $178 $127 
Operating cash flows from finance leases30 30 22 
Financing cash flows from finance leases$252 $31 $48 
Schedule of Maturities of Operating Lease Liability
As of December 31, 2024, maturities related to lease liabilities were as follows (in millions):
YearsOperating LeasesFinance Leases
2025$123 $15 
2026117 10 
2027115 9 
2028111 9 
202964 8 
Thereafter1,009 489 
Total lease payments1,539 540 
Less: Interest(795)(423)
Present value of lease liabilities$744 $117 
Schedule of Maturities of Finance Lease Liability
As of December 31, 2024, maturities related to lease liabilities were as follows (in millions):
YearsOperating LeasesFinance Leases
2025$123 $15 
2026117 10 
2027115 9 
2028111 9 
202964 8 
Thereafter1,009 489 
Total lease payments1,539 540 
Less: Interest(795)(423)
Present value of lease liabilities$744 $117