XML 48 R32.htm IDEA: XBRL DOCUMENT v3.25.0.1
Leases (Tables)
12 Months Ended
Dec. 31, 2024
Leases  
Summary of classification of finance leases in consolidated balance sheets

(Millions of dollars)

2024

2023

Finance lease right-of-use assets, net

Property, plant and equipment, net

$

96

$

148

Finance lease liabilities

Other current liabilities

29

51

Non-current finance lease liabilities

Other liabilities

68

96

Summary of components of lease cost

The components of lease cost were as follows for the years ended December 31:

(Millions of dollars)

2024

2023

2022

Operating lease cost

$

182

$

190

$

184

Finance lease cost:

Amortization of right-of-use assets

50

54

46

Interest on lease liabilities

5

6

6

Variable lease cost (a)

6

10

18

Short-term lease cost (b)

7

9

13

Sublease income

(7)

(6)

Total lease cost

$

250

$

262

$

261

(a)  Includes throughput of cargo containers in excess of minimums and changes in indexed charter hire rates.
(b)  Short-term leases are primarily for cargo containers and vessels.
Summary of weighted-average lease terms and discount rates

Operating Leases

Finance Leases

2024

2023

2024

2023

Weighted-average remaining term (in years)

5

6

6

5

Weighted-average discount rate

6.83%

6.63%

4.37%

3.79%

Summary of maturities of operating lease liabilities

Operating

Finance

(Millions of dollars)

    

Leases

Leases

    

2025

$

158

$

33

2026

92

 

19

2027

71

13

2028

52

11

2029

27

10

Thereafter

96

 

27

Total undiscounted lease payments

496

113

Less: imputed interest

86

16

Total lease liability

$

410

$

97

Summary of maturities of financing lease liabilities

Operating

Finance

(Millions of dollars)

    

Leases

Leases

    

2025

$

158

$

33

2026

92

 

19

2027

71

13

2028

52

11

2029

27

10

Thereafter

96

 

27

Total undiscounted lease payments

496

113

Less: imputed interest

86

16

Total lease liability

$

410

$

97

Summary of supplemental cash and non-cash information related to leases

Years ended December 31,

(Millions of dollars)

2024

2023

2022

Cash paid for amounts included in the measurement of lease liabilities:

Operating cash flows from operating leases

$

179

$

193

$

194

Operating cash flows from finance leases

5

6

6

Financing cash flows from finance leases

49

57

44

ROU assets obtained in exchange for new lease liabilities:

Operating leases

$

142

$

117

$

118

Finance leases

3

5

116