XML 84 R59.htm IDEA: XBRL DOCUMENT v3.25.0.1
Leases (Tables)
 12 Months Ended
Dec. 31, 2024
Leases [Abstract]  
Schedule of Lease Assets and Liabilities - Lessee [Table Text Block] The following table summarizes the amounts recognized on the Consolidated Balance Sheets related to lease asset and liability balances as of the dates indicated (in millions):
Consolidated Balance Sheet ClassificationDecember 31, 2024December 31, 2023
Assets
Right-of-use assets — finance leases
Property, plant and equipment, net
$547 $250 
Right-of-use assets — operating leasesOther noncurrent assets372 380 
Total right-of-use assets$919 $630 
Liabilities
Finance lease liabilities (current)Non-recourse debt (current liabilities)$18 $8 
Finance lease liabilities (noncurrent)Non-recourse debt (noncurrent liabilities)553 262 
Total finance lease liabilities571 270 
Operating lease liabilities (current)Accrued and other liabilities26 37 
Operating lease liabilities (noncurrent)Other noncurrent liabilities392 387 
Total operating lease liabilities418 424 
Total lease liabilities$989 $694 
Weighted-Average Lease Term and Discount Rate [Table Text Block]
The following table summarizes supplemental balance sheet information related to leases as of the dates indicated:
Lease Term and Discount RateDecember 31, 2024December 31, 2023
Weighted-average remaining lease term — finance leases36 years34 years
Weighted-average remaining lease term — operating leases27 years27 years
Weighted-average discount rate — finance leases5.38 %5.36 %
Weighted-average discount rate — operating leases7.25 %7.70 %
Lease, Cost [Table Text Block]
The following table summarizes the components of lease cost recognized in Cost of Sales on the Consolidated Statements of Operations for the periods indicated (in millions):
Years Ended December 31,
Components of Lease Cost
20242023
Operating lease cost$56 $52 
Finance lease cost:
Amortization of right-of-use assets13 7 
Interest on lease liabilities22 10 
Short-term lease costs18 16 
Total lease cost$109 $85 
Lessee, Operating Lease, Liability, Maturity [Table Text Block]
The following table shows the future lease payments under operating and finance leases for continuing operations together with the present value of the net lease payments as of December 31, 2024 for 2025 through 2029 and thereafter (in millions):
Maturity of Lease Liabilities
Finance LeasesOperating Leases
2025$28 $48 
202628 52 
202729 50 
202829 47 
202930 45 
Thereafter1,153 1,167 
Total1,297 1,409 
Less: Imputed interest(726)(991)
Present value of lease payments$571 $418 
Operating Lease, Lease Income
The following table presents lease revenue from operating leases in which the Company is the lessor, recognized in Revenue on the Consolidated Statements of Operations for the periods indicated (in millions):
Years Ended December 31,
Operating Lease Revenue
20242023
Non-variable lease revenue$414 $425 
Variable lease revenue61 65 
Total lease revenue
$475 $490 
Sales-type Lease, Lease Income [Table Text Block]
The following table shows the future lease receipts as of December 31, 2024 for 2025 through 2029 and thereafter (in millions):
Future Cash Receipts for
Sales-Type LeasesOperating Leases
2025$44 $242 
202644 136 
202744 65 
202844 — 
202944 — 
Thereafter604 1 
Total$824 $444 
Less: Imputed interest(371)
Present value of total lease receipts$453 
Property, Plant, and Equipment, Lessor Asset under Operating Lease
The following table presents the underlying gross assets and accumulated depreciation of operating leases included in Property, plant and equipment on the Consolidated Balance Sheets as of the dates indicated (in millions):
Property, Plant and Equipment, Net
December 31, 2024December 31, 2023
Gross assets$1,085 $1,227 
Less: Accumulated depreciation(218)(182)
Net assets$867 $1,045