XML 61 R50.htm IDEA: XBRL DOCUMENT v3.25.0.1
Leases (Tables)
12 Months Ended
Dec. 31, 2024
Leases [Abstract]  
Lease, Cost

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

 

Direct Financing Lease, Lease Income

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

 

 

Lessee, Balance Sheet Information

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

%

Lessee, Operating Lease, Liability, Maturity

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

 

 

Finance Lease, Liability, Maturity

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