XML 42 R28.htm IDEA: XBRL DOCUMENT v3.19.1
Leases (Tables)
3 Months Ended
Mar. 31, 2019
Leases [Abstract]  
Components of Lease Expense
The components of lease expense were as follows:
 
 
For the Three Months Ended March 31, 2019
(In millions)
 
Vehicles
 
Buildings
 
Other
 
Total
Operating lease costs (1)
 
$
7

 
$
2

 
$
3

 
$
12

 
 
 
 
 
 
 
 
 
Finance lease costs:
 
 
 
 
 
 
 
 
Amortization of right-of-use assets
 
4

 

 
1

 
5

Interest on lease liabilities
 
1

 
1

 

 
2

Total finance lease cost
 
5

 
1

 
1

 
7

 
 
 
 
 
 
 
 
 
Total lease cost
 
$
12

 
$
3

 
$
4

 
$
19


(1) Includes $4 million of short-term lease costs.

Lease terms and discount rates were as follows:
 
 
As of March 31, 2019
 
Weighted-average remaining lease terms (years)
 
 
 
Operating leases
 
8.71

 
Finance leases
 
4.89

 
 
 
 
 
Weighted-average discount rate (1)
 
 
 
Operating leases
 
4.96
%
 
Finance leases
 
3.44
%
 

(1) When an implicit rate is not readily determinable, an incremental borrowing rate is utilized, determining the present value of lease payments. The rate is determined based on expected term and information available at the commencement date.

Supplemental balance sheet information related to leases was as follows:
(In millions)
 
Financial Statement Line Item
 
As of
March 31, 2019
 
 
 
 
 
Assets
 
 
 
 
Operating lease assets, net of accumulated amortization of $5 million
 
Deferred charges and other assets
 
$
187

Finance lease assets, net of accumulated amortization of $87 million
 
Property, plant and equipment
 
77

Total leased assets
 
 
 
$
264

 
 
 
 
 
Liabilities
 
 
 
 
Current:
 
 
 
 
Operating
 
Other current liabilities
 
$
29

Finance
 
Currently payable long-term debt
 
16

 
 
 
 
 
Noncurrent:
 
 
 
 
Operating
 
Other noncurrent liabilities
 
190

Finance
 
Long-term debt and other
 long-term obligations
 
55

Total leased liabilities
 
 
 
$
290


Supplemental cash flow information related to leases was as follows:
(In millions)
 
For the Three Months Ended March 31, 2019

 
Cash paid for amounts included in the measurement of lease liabilities
 
 
 
Operating cash flows from operating leases
 
$
8

 
Operating cash flows from finance leases
 
1

 
Finance cash flows from finance leases
 
4

 
 
 
 
 
Right-of-use assets obtained in exchange for lease obligations:
 
 
 
Operating leases
 
$
6

 
Finance leases
 
1

 
Maturity of Operating Lease Liabilities
Maturities of lease liabilities as of March 31, 2019, were as follows:
(In millions)
 
Operating Leases
 
Finance Leases
 
Total
 
2019
 
$
24

 
$
16

 
$
40

 
2020
 
36

 
19

 
55

 
2021
 
34

 
17

 
51

 
2022
 
33

 
14

 
47

 
2023
 
30

 
8

 
38

 
2024
 
25

 
4

 
29

 
Thereafter
 
95

 
12

 
107

 
Total lease payments (1)
 
277

 
90

 
367

 
Less imputed interest
 
(58
)
 
(19
)
 
(77
)
 
Total net present value
 
$
219

 
$
71

 
$
290

 

(1) Operating lease payments for certain leases are offset by sublease receipts of $30 million over 14 years.
Maturity of Finance Lease Liabilities
Maturities of lease liabilities as of March 31, 2019, were as follows:
(In millions)
 
Operating Leases
 
Finance Leases
 
Total
 
2019
 
$
24

 
$
16

 
$
40

 
2020
 
36

 
19

 
55

 
2021
 
34

 
17

 
51

 
2022
 
33

 
14

 
47

 
2023
 
30

 
8

 
38

 
2024
 
25

 
4

 
29

 
Thereafter
 
95

 
12

 
107

 
Total lease payments (1)
 
277

 
90

 
367

 
Less imputed interest
 
(58
)
 
(19
)
 
(77
)
 
Total net present value
 
$
219

 
$
71

 
$
290

 

(1) Operating lease payments for certain leases are offset by sublease receipts of $30 million over 14 years.

Schedule of Future Minimum Capital Lease Payments
The future minimum capital lease payments as of December 31, 2018, as reported in the 2018 Form 10-K under ASC 840, are as follows:
Capital Leases
 
 
 
 
(In millions)
2019
 
$
24

2020
 
19

2021
 
16

2022
 
13

2023
 
8

Years thereafter
 
16

Total minimum lease payments
 
96

Interest portion
 
(23
)
Present value of net minimum lease payments
 
73

Less current portion
 
18

Noncurrent portion
 
$
55

Schedule of Future Minimum Operating Lease Payments
The future minimum operating lease payments as of December 31, 2018, as reported in the 2018 Form 10-K under ASC 840 are as follows:
Operating Leases
 
 
 
 
(In millions)
2019
 
$
34

2020
 
36

2021
 
34

2022
 
30

2023
 
28

Years thereafter
 
127

Total minimum lease payments
 
$
289