XML 50 R38.htm IDEA: XBRL DOCUMENT v3.22.0.1
Leases (Tables)
12 Months Ended
Dec. 31, 2021
Leases [Abstract]  
Schedule of Operating and Financing Leases Presented in Balance Sheets

The balances for the operating and finance leases where we are the lessee are presented as follows (in millions) within our consolidated balance sheets:

 

 

 

December 31, 2021

 

 

December 31, 2020

 

Operating leases:

 

 

 

 

 

 

Operating lease right-of-use assets

 

$

2,016

 

 

$

1,558

 

 

 

 

 

 

 

 

Accrued liabilities and other

 

$

368

 

 

$

286

 

Other long-term liabilities

 

 

1,671

 

 

 

1,254

 

Total operating lease liabilities

 

$

2,039

 

 

$

1,540

 

 

 

 

 

 

 

 

Finance leases:

 

 

 

 

 

 

Solar energy systems, net

 

$

27

 

 

$

29

 

Property, plant and equipment, net

 

 

1,536

 

 

 

1,465

 

Total finance lease assets

 

$

1,563

 

 

$

1,494

 

 

 

 

 

 

 

 

Current portion of long-term debt and finance leases

 

$

501

 

 

$

374

 

Long-term debt and finance leases, net of current portion

 

 

991

 

 

 

1,094

 

Total finance lease liabilities

 

$

1,492

 

 

$

1,468

 

Schedule of Components of Lease Expense and Other Information Related to Leases

The components of lease expense are as follows (in millions) within our consolidated statements of operations:

 

 

 

Year Ended December 31,

 

 

 

2021

 

 

2020

 

 

2019

 

Operating lease expense:

 

 

 

 

 

 

 

 

 

Operating lease expense (1)

 

$

627

 

 

$

451

 

 

$

426

 

 

 

 

 

 

 

 

 

 

 

Finance lease expense:

 

 

 

 

 

 

 

 

 

Amortization of leased assets

 

$

415

 

 

$

348

 

 

$

299

 

Interest on lease liabilities

 

 

89

 

 

 

100

 

 

 

104

 

Total finance lease expense

 

$

504

 

 

$

448

 

 

$

403

 

 

 

 

 

 

 

 

 

 

 

Total lease expense

 

$

1,131

 

 

$

899

 

 

$

829

 

(1)
Includes short-term leases and variable lease costs, which are immaterial.

Other information related to leases where we are the lessee is as follows:

 

 

 

December 31, 2021

 

 

December 31, 2020

 

Weighted-average remaining lease term:

 

 

 

 

 

 

Operating leases

 

6.5 years

 

 

6.2 years

 

Finance leases

 

4.2 years

 

 

4.9 years

 

 

 

 

 

 

 

 

Weighted-average discount rate:

 

 

 

 

 

 

Operating leases

 

 

5.0

%

 

 

5.8

%

Finance leases

 

 

5.8

%

 

 

6.5

%

Supplemental Cash Flow Information Related to Leases

Supplemental cash flow information related to leases where we are the lessee is as follows (in millions):

 

 

 

Year Ended December 31,

 

 

 

2021

 

 

2020

 

 

2019

 

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

 

 

 

 

 

 

 

 

 

Operating cash outflows from operating leases

 

$

616

 

 

$

456

 

 

$

396

 

Operating cash outflows from finance leases (interest payments)

 

$

89

 

 

$

100

 

 

$

104

 

Financing cash outflows from finance leases

 

$

439

 

 

$

338

 

 

$

321

 

Leased assets obtained in exchange for finance lease liabilities

 

$

486

 

 

$

188

 

 

$

616

 

Leased assets obtained in exchange for operating lease liabilities

 

$

818

 

 

$

553

 

 

$

202

 

Schedule of Maturities of Operating and Finance Lease Liabilities

As of December 31, 2021, the maturities of our operating and finance lease liabilities (excluding short-term leases) are as follows (in millions):

 

 

 

Operating

 

 

Finance

 

 

 

Leases

 

 

Leases

 

2022

 

$

458

 

 

$

587

 

2023

 

 

412

 

 

 

524

 

2024

 

 

366

 

 

 

381

 

2025

 

 

319

 

 

 

102

 

2026

 

 

232

 

 

 

45

 

Thereafter

 

 

595

 

 

 

9

 

Total minimum lease payments

 

 

2,382

 

 

 

1,648

 

Less: Interest

 

 

343

 

 

 

156

 

Present value of lease obligations

 

 

2,039

 

 

 

1,492

 

Less: Current portion

 

 

368

 

 

 

501

 

Long-term portion of lease obligations

 

$

1,671

 

 

$

991

 

Maturities of Operating Lease and Sales-Type Lease Receivables from Customers

We are the lessor of certain vehicle and solar energy system arrangements as described in Note 2, Summary of Significant Accounting Policies. As of December 31, 2021, maturities of our operating lease and sales-type lease receivables from customers for each of the next five years and thereafter were as follows (in millions):

 

 

 

Operating

 

 

Sales-type

 

 

 

Leases

 

 

Leases

 

2022

 

$

1,024

 

 

$

91

 

2023

 

 

779

 

 

 

91

 

2024

 

 

458

 

 

 

100

 

2025

 

 

218

 

 

 

95

 

2026

 

 

192

 

 

 

39

 

Thereafter

 

 

1,906

 

 

 

11

 

Gross lease receivables

 

$

4,577

 

 

$

427

 

Schedule of Lease Receivables Relating to Sales-Type Leases

Net investment in sales-type leases, which is the sum of the present value of the future contractual lease payments, is presented on the consolidated balance sheets as a component of Prepaid expenses and other current assets for the current portion and as Other non-current assets for the long-term portion. Lease receivables relating to sales-type leases are presented on the consolidated balance sheets as follows (in millions):

 

 

 

December 31, 2021

 

 

December 31, 2020

 

Gross lease receivables

 

$

427

 

 

$

102

 

Unearned interest income

 

 

(50

)

 

 

(11

)

Allowance for expected credit losses

 

 

(1

)

 

 

 

Net investment in sales-type leases

 

$

376

 

 

$

91

 

 

 

 

 

 

 

 

Reported as:

 

 

 

 

 

 

Prepaid expenses and other current assets

 

$

73

 

 

$

17

 

Other non-current assets

 

 

303

 

 

 

74

 

Net investment in sales-type leases

 

$

376

 

 

$

91

 

Schedule of future minimum master lease payments to be received from investors As of December 31, 2021, the future minimum master lease payments to be received from investors, for each of the next five years and thereafter, were as follows (in millions):

 

2022

 

$

33

 

2023

 

 

26

 

2024

 

 

18

 

2025

 

 

27

 

2026

 

 

28

 

Thereafter

 

 

395

 

Total

 

$

527