XML 54 R36.htm IDEA: XBRL DOCUMENT v3.25.0.1
Leases (Tables)
12 Months Ended
Dec. 31, 2024
Leases [Abstract]  
Schedule of lease-related assets and liabilities

The following table presents our lease-related assets and liabilities at December 31, 2024 and 2023 (dollars in millions):

 

 

Balance Sheet Classification

 

2024

 

 

2023

 

Assets:

 

 

 

 

 

 

 

 

Operating leases

 

Right-of-use operating lease assets

 

$

2,131

 

 

$

2,207

 

Finance leases

 

Property and equipment

 

 

646

 

 

 

556

 

Total lease assets

 

 

 

$

2,777

 

 

$

2,763

 

Liabilities:

 

 

 

 

 

 

 

 

Current:

 

 

 

 

 

 

 

 

Operating leases

 

Other accrued expenses

 

$

343

 

 

$

363

 

Finance leases

 

Long-term debt due within one year

 

 

162

 

 

 

166

 

Noncurrent:

 

 

 

 

 

 

 

 

Operating leases

 

Right-of-use operating lease obligations

 

 

1,863

 

 

 

1,903

 

Finance leases

 

Long-term debt

 

 

624

 

 

 

541

 

Total lease liabilities

 

 

 

$

2,992

 

 

$

2,973

 

Weighted-average remaining term:

 

 

 

 

 

 

 

 

Operating leases

 

 

 

11.3 years

 

 

11.8 years

 

Finance leases

 

 

 

10.5 years

 

 

9.0 years

 

Weighted-average discount rate:

 

 

 

 

 

 

 

 

Operating leases

 

 

 

 

5.1

%

 

 

4.9

%

Finance leases

 

 

 

 

5.3

%

 

 

4.9

%

 

Schedule of lease expense for finance and operating leases

 

 

2024

 

 

2023

 

 

2022

 

Finance lease expense:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

$

159

 

 

$

164

 

 

$

163

 

Interest

 

 

37

 

 

 

31

 

 

 

29

 

Operating leases(1)

 

 

503

 

 

 

495

 

 

 

484

 

Short-term lease expense(1)

 

 

365

 

 

 

337

 

 

 

329

 

Variable lease expense(1)

 

 

181

 

 

 

162

 

 

 

163

 

 

 

$

1,245

 

 

$

1,189

 

 

$

1,168

 

Expenses are included in “other operating expenses” in our consolidated income statements.
Schedule of supplemental cash flow information

The following table presents supplemental cash flow information for the years ended December 31, 2024, 2023 and 2022 (dollars in millions):

 

 

 

2024

 

 

2023

 

 

2022

 

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

 

 

 

 

 

 

 

 

 

Operating cash flows for operating leases

 

$

490

 

 

$

479

 

 

$

473

 

Operating cash flows for finance leases

 

 

37

 

 

 

31

 

 

 

29

 

Financing cash flows for finance leases

 

 

172

 

 

 

140

 

 

 

124

 

Schedule of undiscounted cash flows to the finance lease liabilities and operating lease liabilities recorded on balance sheet

The following table reconciles the undiscounted minimum lease payment amounts to the operating and finance lease liabilities recorded on the balance sheet at December 31, 2024 and 2023 (dollars in millions):

 

 

 

2024

 

 

2023

 

 

 

Operating
Leases

 

 

Finance
Leases

 

 

Operating
Leases

 

 

Finance
Leases

 

Year 1

 

$

455

 

 

$

197

 

 

$

452

 

 

$

193

 

Year 2

 

 

405

 

 

 

146

 

 

 

394

 

 

 

155

 

Year 3

 

 

344

 

 

 

99

 

 

 

340

 

 

 

115

 

Year 4

 

 

281

 

 

 

81

 

 

 

288

 

 

 

60

 

Year 5

 

 

221

 

 

 

71

 

 

 

228

 

 

 

45

 

Thereafter

 

 

1,460

 

 

 

497

 

 

 

1,540

 

 

 

356

 

Total minimum lease payments

 

 

3,166

 

 

 

1,091

 

 

 

3,242

 

 

 

924

 

Less: amount of lease payments representing interest

 

 

(960

)

 

 

(305

)

 

 

(976

)

 

 

(217

)

Present value of future minimum lease payments

 

 

2,206

 

 

 

786

 

 

 

2,266

 

 

 

707

 

Less: current lease obligations

 

 

(343

)

 

 

(162

)

 

 

(363

)

 

 

(166

)

Long-term lease obligations

 

$

1,863

 

 

$

624

 

 

$

1,903

 

 

$

541