XML 38 R27.htm IDEA: XBRL DOCUMENT v3.25.0.1
Leases
12 Months Ended
Dec. 31, 2024
Leases [Abstract]  
Leases

Note 14. Leases

The components of lease expense included in Income (Loss) before Income Taxes for the years ended December 31, 2024, 2023 and 2022 are as follows:

 

 

 

 

 

 

 

 

 

 

(In millions)

 

2024

 

 

2023

 

 

2022

 

Operating Lease Expense

 

$

326

 

 

$

302

 

 

$

300

 

Finance Lease Expense:

 

 

 

 

 

 

 

 

 

Amortization of ROU assets

 

 

12

 

 

 

12

 

 

 

10

 

Interest on lease liabilities

 

 

21

 

 

 

20

 

 

 

20

 

Short Term Lease Expense

 

 

11

 

 

 

11

 

 

 

17

 

Variable Lease Expense

 

 

5

 

 

 

3

 

 

 

5

 

Sublease Income

 

 

(9

)

 

 

(10

)

 

 

(11

)

Total Lease Expense

 

$

366

 

 

$

338

 

 

$

341

 

Supplemental cash flow information related to leases for the years ended December 31, 2024, 2023 and 2022 is as follows:

 

 

 

 

 

 

 

 

 

 

(In millions)

 

2024

 

 

2023

 

 

2022

 

Cash Paid for Amounts Included in the Measurement of Lease Liabilities

 

 

 

 

 

 

 

 

 

Operating Cash Flows for Operating Leases

 

$

277

 

 

$

278

 

 

$

276

 

Operating Cash Flows for Finance Leases

 

 

21

 

 

 

20

 

 

 

20

 

Financing Cash Flows for Finance Leases

 

 

10

 

 

 

8

 

 

 

6

 

ROU Assets Obtained in Exchange for Lease Obligations

 

 

 

 

 

 

 

 

 

Operating Leases

 

 

223

 

 

 

218

 

 

 

250

 

Finance Leases

 

 

2

 

 

 

17

 

 

 

20

 

 

Supplemental balance sheet information related to leases as of December 31, 2024 and 2023 is as follows:

 

 

 

 

 

 

 

 

 

(In millions, except lease term and discount rate)

 

 

 

2024

 

 

2023

 

Operating Leases

 

 

 

 

 

 

 

 

Operating Lease ROU Assets

 

 

 

$

951

 

 

$

985

 

 

 

 

 

 

 

 

 

Operating Lease Liabilities due Within One Year

 

 

 

$

200

 

 

$

200

 

Operating Lease Liabilities

 

 

 

 

804

 

 

 

825

 

Total Operating Lease Liabilities

 

 

 

$

1,004

 

 

$

1,025

 

 

 

 

 

 

 

 

 

Finance Leases

 

 

 

 

 

 

 

 

Property, Plant and Equipment, at cost

 

 

 

$

285

 

 

$

288

 

Accumulated Depreciation

 

 

 

 

(89

)

 

 

(80

)

Property, Plant and Equipment, net

 

 

 

$

196

 

 

$

208

 

 

 

 

 

 

 

 

 

Long Term Debt and Finance Leases due Within One Year

 

 

 

$

10

 

 

$

10

 

Long Term Debt and Finance Leases

 

 

 

 

251

 

 

 

258

 

Total Finance Lease Liabilities

 

 

 

$

261

 

 

$

268

 

 

Weighted Average Remaining Lease Term (years)

 

 

 

 

 

 

 

 

Operating Leases

 

 

 

 

6.9

 

 

 

7.0

 

Finance Leases

 

 

 

 

27.1

 

 

 

27.3

 

 

 

 

 

 

 

 

 

Weighted Average Discount Rate

 

 

 

 

 

 

 

 

Operating Leases

 

 

 

 

7.45

%

 

 

7.24

%

Finance Leases

 

 

 

 

8.23

%

 

 

8.17

%

Future maturities of our lease liabilities, excluding subleases, as of December 31, 2024 are as follows:

 

 

 

 

 

 

 

 

 

(In millions)

 

 

 

Operating Leases

 

 

Finance Leases

 

2025

 

 

 

$

261

 

 

$

29

 

2026

 

 

 

 

223

 

 

 

29

 

2027

 

 

 

 

184

 

 

 

27

 

2028

 

 

 

 

138

 

 

 

26

 

2029

 

 

 

 

107

 

 

 

28

 

Thereafter

 

 

 

 

384

 

 

 

588

 

Total Lease Payments

 

 

 

 

1,297

 

 

 

727

 

Less: Imputed Interest

 

 

 

 

293

 

 

 

466

 

Total

 

 

 

$

1,004

 

 

$

261

 

 

As of December 31, 2024, we have additional operating and finance leases that have not yet commenced for which the present value of lease payments over the respective lease terms totals $159 million. Accordingly, these leases are not recorded on the Consolidated Balance Sheets at December 31, 2024. These leases will commence in 2025 with lease terms of 3 years to 30 years.