XML 67 R52.htm IDEA: XBRL DOCUMENT v3.25.1
Note 10 - Leases (Tables)
12 Months Ended
Dec. 31, 2024
Leases [Abstract]  
Lease Related Assets and Liabilities - Lease Related Assets and Liabilities on Consolidated Statement of Financial Position

 

 

Classification in the

 

December 31,

 

(in millions)

 

Consolidated Statement of Financial Position

 

2024

 

 

2023

 

Assets

 

 

 

 

 

 

 

 

Operating lease assets

 

Operating lease right-of-use assets

 

$

27

 

 

$

30

 

Finance lease assets

 

Property, plant and equipment, net

 

 

1

 

 

 

1

 

Total lease assets

 

 

 

$

28

 

 

$

31

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

Operating lease liabilities

 

Current portion of operating leases

 

$

11

 

 

$

13

 

Noncurrent

 

 

 

 

 

 

 

 

Operating lease liabilities

 

Operating leases, net of current portion

 

 

21

 

 

 

24

 

Finance lease liabilities

 

Long-term debt, net of current portion

 

 

1

 

 

 

1

 

Total lease liabilities

 

 

 

$

33

 

 

$

38

 

Lease Expense

 

 

Year Ended December 31,

 

(in millions)

 

2024

 

 

2023

 

 

2022

 

Finance lease expense

 

 

 

 

 

 

 

 

 

Amortization of leased assets

 

$

1

 

 

$

1

 

 

$

1

 

Interest on lease liabilities

 

 

 

 

 

 

 

 

 

Operating lease expense

 

 

16

 

 

 

16

 

 

 

17

 

Variable lease expense (1)

 

 

7

 

 

 

7

 

 

 

7

 

Total lease expense

 

$

24

 

 

$

24

 

 

$

25

 

Schedule of Supplemental Cash Flow Information Related to Leases

 

 

Year Ended December 31,

 

(in millions)

 

2024

 

 

2023

 

 

2022

 

Cash paid for amounts included in the measurement
   of lease liabilities

 

 

 

 

 

 

 

 

 

Operating cash flows for operating leases

 

$

15

 

 

$

20

 

 

$

19

 

Operating cash flow for finance leases

 

 

 

 

 

 

 

 

 

Financing cash flow for finance leases

 

 

1

 

 

 

1

 

 

 

1

 

Total

 

$

16

 

 

$

21

 

 

$

20

 

 

 

 

 

 

 

 

 

 

 

Noncash transaction:

 

 

 

 

 

 

 

 

 

   Right-of-use asset obtained in exchange for new operating
        lease liabilities

 

$

7

 

 

$

2

 

 

$

4

 

 

 

 

 

 

 

 

 

 

Weighted-average remaining lease term (in years)

 

 

 

 

 

 

 

 

 

Operating

 

 

4

 

 

 

5

 

 

 

5

 

Finance

 

 

3

 

 

 

3

 

 

 

3

 

Weighted-average discount rate

 

 

 

 

 

 

 

 

 

Operating

 

 

13.50

%

 

 

13.22

%

 

 

12.17

%

Finance

 

 

8.42

%

 

 

6.42

%

 

 

5.18

%

Summary of Undiscounted Cash Flows to Be Paid for Leases

Undiscounted future cash flows:

 

 

 

 

 

 

(in millions)

 

Operating Leases

 

 

Finance Leases

 

2025

 

$

14

 

 

$

 

2026

 

 

8

 

 

 

1

 

2027

 

 

6

 

 

 

 

2028

 

 

5

 

 

 

 

2029

 

 

4

 

 

 

 

Thereafter

 

 

9

 

 

 

 

Total minimum lease payments

 

 

46

 

 

 

1

 

Less: amount of lease payments representing interest

 

 

(14

)

 

 

 

Present value of future minimum lease payments

 

 

32

 

 

 

1

 

Less: current obligations under leases

 

 

11

 

 

 

 

Long-term lease obligations

 

$

21

 

 

$

1

 

Summary of Undiscounted Cash Flows to Be Received for Net Investment in Sales-type Leases

(in millions)

 

 

 

2025

 

$

1

 

2026

 

 

1

 

2027 and thereafter

 

 

1

 

Total minimum lease payments

 

 

3

 

Less: unearned interest

 

 

 

Net investment in sales-type leases

 

$

3

 

Lessor Operating Payments to be Received Maturity

(in millions)

 

 

 

2025

 

$

9

 

2026

 

 

7

 

2027

 

 

3

 

2028

 

 

3

 

2029

 

 

1

 

Thereafter

 

 

16

 

Total minimum lease payments

 

$

39

 

Summary of Income Recognized on Lease Arrangements

 

 

Year Ended December 31,

 

(in millions)

 

2024

 

 

2023

 

 

2022

 

Lease income - sales-type leases

 

$

2

 

 

$

1

 

 

$

1

 

Lease income - operating leases

 

 

9

 

 

 

9

 

 

 

8

 

Variable lease income (1)

 

 

6

 

 

 

5

 

 

 

5

 

Total lease income

 

$

17

 

 

$

15

 

 

$

14

 

(1) Variable lease income primarily represents operating costs under real estate leases and incremental variable income based on usage under equipment leases.

Equipment Subject to Operating Leases and Related Accumulated Depreciation

 

 

As of December 31,

 

(in millions)

 

2024

 

 

2023

 

Equipment subject to operating leases

 

$

24

 

 

$

26

 

Accumulated depreciation

 

 

(17

)

 

 

(18

)

Equipment subject to operating leases, net

 

$

7

 

 

$

8