XML 60 R36.htm IDEA: XBRL DOCUMENT v3.22.4
Leases (Tables)
12 Months Ended
Dec. 31, 2022
Leases [Abstract]  
Lease Costs and Other Information

The following table presents lease cost and other information (in millions):

 

 

Year ended December 31,

 

 

 

2022

 

 

2021

 

 

2020

 

Lease cost

 

 

 

 

 

 

 

 

 

Operating lease cost

 

$

41

 

 

$

43

 

 

$

43

 

Variable lease cost

 

 

27

 

 

 

7

 

 

 

2

 

Sublease income

 

 

(1

)

 

 

(1

)

 

 

(1

)

Total lease cost

 

$

67

 

 

$

49

 

 

$

44

 

 

 

 

 

 

 

 

 

 

 

Other information

 

 

 

 

 

 

 

 

 

Operating cash flows used for operating leases

 

$

41

 

 

$

43

 

 

$

43

 

Weighted-average remaining lease term - operating leases

 

47 years

 

 

48 years

 

 

49 years

 

Weighted-average discount rate - operating leases

 

 

5.3

%

 

 

5.3

%

 

 

5.3

%

Reconciliation of Total Lease Payments, on Undiscounted Basis, to Lease Liability on Balance Sheet

The following table presents a reconciliation of the total amount of lease payments, on an undiscounted basis, to the lease liability on the balance sheet as of December 31, 2022 (in millions):

 

 

As of December 31, 2022

 

 

 

Ground Leases

 

 

Office Leases and Other

 

 

Total

 

Weighted-average discount rate - operating leases

 

 

5.3

%

 

 

3.8

%

 

 

5.3

%

2023

 

$

31

 

 

$

7

 

 

$

38

 

2024

 

 

31

 

 

 

6

 

 

 

37

 

2025

 

 

31

 

 

 

6

 

 

 

37

 

2026

 

 

31

 

 

 

5

 

 

 

36

 

2027

 

 

31

 

 

 

4

 

 

 

35

 

Thereafter

 

 

1,372

 

 

 

43

 

 

 

1,415

 

Total undiscounted cash flows

 

$

1,527

 

 

$

71

 

 

$

1,598

 

 

 

 

 

 

 

 

 

 

 

Present values

 

 

 

 

 

 

 

 

 

Long-term lease liabilities

 

$

515

 

 

$

53

 

 

$

568

 

Total lease liabilities

 

$

515

 

 

$

53

 

 

$

568

 

Difference between undiscounted cash flows and discounted cash flows

 

$

1,012

 

 

$

18

 

 

$

1,030