XML 95 R37.htm IDEA: XBRL DOCUMENT v3.25.4
LEASES (Tables)
12 Months Ended
Dec. 31, 2025
Leases [Abstract]  
Schedule of Lease Assets and Liabilities, Weighted-Average Lease Term and Discount Rate
Lease right-of-use (ROU) assets and liabilities reflected on our December 31 balance sheets (which exclude assets and liabilities classified as held for sale as detailed in Note 19) and the weighted-average lease terms and discount rates are as follows:
dollars in millionsClassification on the Balance Sheet20252024
Assets
Operating lease ROU assets$674.2 $673.2 
Accumulated amortization(152.7)(146.8)
Operating leases, netOperating lease right-of-use assets, net521.5 526.4 
Finance lease ROU assets35.3 54.7 
Accumulated depreciation(18.6)(24.3)
Finance leases, netProperty, plant & equipment, net16.7 30.4 
Total lease assets$538.2 $556.8 
Liabilities
Current
OperatingOther current liabilities$44.5 $49.3 
FinanceOther current liabilities5.8 10.7 
Noncurrent
Operating Noncurrent operating lease liabilities522.6 521.4 
FinanceOther noncurrent liabilities5.0 9.7 
Total lease liabilities$577.9 $591.1 
Lease Term and Discount Rate
Weighted-average remaining lease term (years)
Operating leases18.918.9
Finance leases2.42.2
Weighted-average discount rate
Operating leases4.8%4.5%
Finance leases4.0%3.2%
Schedule of Components of Lease Expense
The components of lease expense are as follows:
in millions202520242023
Finance lease cost
Depreciation of right-of-use assets$8.0 $9.5 $12.8 
Interest on lease liabilities0.5 0.7 0.9 
Operating lease cost82.0 75.6 77.5 
Short-term lease cost 1
47.5 46.9 50.4 
Variable lease cost19.2 20.6 23.5 
Sublease income(3.1)(2.8)(3.4)
Sale and leaseback gain(4.6)0.0 0.0 
Total lease expense$149.5 $150.5 $161.7 
1.Includes the cost of leases with an initial term of one year or less (including those with terms of one month or less).
Schedule of Maturity Analysis on an Undiscounted Basis
Maturity analysis on an undiscounted basis of our lease liabilities (see Note 12 for mineral lease payments) as of December 31, 2025 is as follows:
in millionsOperating
Leases
Finance
Leases
2026$70.4 $6.1 
202765.6 2.8 
202858.8 1.5 
202954.6 0.6 
203051.6 0.2 
Thereafter638.3 0.1 
Total minimum lease payments$939.3 $11.3 
Lease payments representing interest(372.2)(0.5)
Present value of future minimum lease payments$567.1 $10.8 
Current obligations under leases(44.5)(5.8)
Long-term lease obligations$522.6 $5.0