XML 46 R22.htm IDEA: XBRL DOCUMENT v3.25.1
Leases (Tables)
12 Months Ended
Feb. 01, 2025
Leases [Abstract]  
Summary of Operating and Finance Leases

The following tables summarize our operating and finance leases, which are predominately store related, and where they are presented in our Consolidated Financial Statements:

 

Consolidated Balance Sheets

 

 

(Dollars in Millions)

Classification

February 1, 2025

February 3, 2024

Assets

 

 

 

   Operating leases

Operating leases

$2,394

$2,499

   Finance leases

Property and equipment, net

1,666

1,883

Total operating and finance leases

4,060

4,382

Liabilities

 

 

 

   Current

 

 

 

     Operating leases

Current portion of operating leases

102

102

     Finance leases

Current portion of finance leases and financing obligations

72

74

   Noncurrent

 

 

 

     Operating leases

Operating leases

2,703

2,781

     Finance leases

Finance leases and financing obligations

2,008

2,242

Total operating and finance leases

$4,885

$5,199

 

Consolidated Statement of Operations

 

 

 

(Dollars in Millions)

Classification

2024

2023

2022

Operating leases

Selling, general, and administrative

$276

$271

$264

Finance Leases

 

 

 

 

Amortization of leased assets

Depreciation and amortization

113

121

126

Interest on leased assets

Interest expense, net

136

144

140

Total operating and finance leases

 

$525

$536

$530

 

Consolidated Statement of Cash Flows

 

 

 

(Dollars in Millions)

2024

2023

2022

Cash paid for amounts included in measurement of leased liabilities

 

 

 

Operating cash flows from operating leases

$265

$272

$266

Operating cash flows from finance leases

132

140

133

Financing cash flows from finance leases

74

78

86

Summary of Future Lease Payments

The following table summarizes future lease payments by fiscal year:

 

 

February 1, 2025

(Dollars in millions)

Operating Leases

Finance Leases

Total

2025

$271

$189

$460

2026

260

186

446

2027

257

186

443

2028

254

182

436

2029

254

178

432

After 2029

3,694

2,761

6,455

Total lease payments

$4,990

$3,682

$8,672

Amount representing interest

(2,185)

(1,602)

(3,787)

Lease liabilities

$2,805

$2,080

$4,885

Summary of Weighted-Average Remaining Lease Term and Discount Rates

The following table summarizes weighted-average remaining lease term and discount rate:

 

 

February 1, 2025

February 3, 2024

Weighted-average remaining term (years)

 

 

   Operating leases

19

20

   Finance leases

19

20

Weighted-average discount rate

 

 

   Operating leases

6%

6%

   Finance leases

6%

6%

Summary of Other Lease Information

Other lease information is as follows:

 

(Dollars in Millions)

2024

2023

2022

Property and equipment acquired (disposed) through exchange of:

 

 

 

Finance lease liabilities

(70)

(36)

714

Operating lease liabilities

85

278

179

Summary of Financing Obligations

The following tables summarize our financing obligations, which are all store related, and where they are presented in our Consolidated Financial Statements:

 

Consolidated Balance Sheets

 

 

(Dollars in millions)

Classification

February 1, 2025

February 3, 2024

Assets

 

 

 

   Financing obligations

Property and equipment, net

$39

$44

Liabilities

 

 

 

   Current

Current portion of finance leases and financing obligations

9

9

   Noncurrent

Finance leases and financing obligations

448

438

Total financing obligations

 

$457

$447

 

 

Consolidated Statement of Operations

 

 

 

(Dollars in millions)

Classification

2024

2023

2022

Amortization of financing obligation assets

Depreciation and amortization

$4

$5

$7

Interest on financing obligations

Interest expense, net

74

70

58

Total financing obligations

 

$78

$75

$65

 

Consolidated Statement of Cash Flows

 

 

 

(Dollars in millions)

2024

2023

2022

Cash paid for amounts included in measurement of financing obligations

 

 

 

Operating cash flows from financing obligations

$71

$68

$56

Financing cash flows from financing obligations

5

15

20

Proceeds from financing obligations

1

21

11

Summary of Future Financing Obligation Payments

The following table summarizes future financing obligation payments by fiscal year:

 

 

February 1, 2025

(Dollars in millions)

Financing Obligations

2025

$80

2026

81

2027

81

2028

78

2029

77

After 2029

1,103

Total lease payments

$1,500

Non-cash gain on future sale of property

116

Amount representing interest

(1,159)

Financing obligation liability

$457

Summary of Weighted-Average Remaining Term and Discount Rate for Financing Obligations

The following table summarizes the weighted-average remaining term and discount rate for financing obligations:

 

 

February 1, 2025

February 3, 2024

Weighted-average remaining term (years)

16

16

Weighted-average discount rate

16%

16%

Summary of Cash Rent Out Flows for Operating Leases, Finance Leases, and Financing Obligations

The following table shows the cash rent out flows for the operating leases, finance leases, and financing obligations:

 

Consolidated Statement of Cash Flows

 

 

 

(Dollars in millions)

2024

2023

2022

Operating cash flows from operating leases

$265

$272

$266

Operating cash flows from finance leases

132

140

133

Financing cash flows from finance leases

74

78

86

Operating cash flows from financing obligations

71

68

56

Financing cash flows from financing obligations

5

15

20

Total cash rent

$547

$573

$561