FinTagging
Collection
17 items
•
Updated
text
stringlengths 21
33.9k
| numeric_entities
listlengths 0
488
| context_id
int64 0
46.5k
|
|---|---|---|
<table><tr><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td></td><td>Years Ended December 31,</td></tr><tr><td></td><td>2024</td><td></td><td>2023</td><td></td><td>2022</td></tr><tr><td>Current:</td><td></td><td></td><td></td><td></td><td></td></tr><tr><td>Federal</td><td>$</td><td>8</td><td></td><td></td><td>$</td><td>—</td><td></td><td></td><td>$</td><td>—</td><td></td></tr><tr><td>Foreign</td><td>4</td><td></td><td></td><td>4</td><td></td><td></td><td>5</td><td></td></tr><tr><td>State and local</td><td>9</td><td></td><td></td><td>7</td><td></td><td></td><td>15</td><td></td></tr><tr><td>Total current</td><td>21 </td><td></td><td></td><td>11 </td><td></td><td></td><td>20 </td><td></td></tr><tr><td>Deferred:</td><td></td><td></td><td></td><td></td><td></td></tr><tr><td>Federal</td><td>63</td><td></td><td></td><td>86</td><td></td><td></td><td>82</td><td></td></tr><tr><td>Foreign</td><td>( 6 )</td><td></td><td></td><td>( 1 )</td><td></td><td></td><td>—</td><td></td></tr><tr><td>State and local</td><td>2</td><td></td><td></td><td>4</td><td></td><td></td><td>2</td><td></td></tr><tr><td>Total deferred</td><td>59 </td><td></td><td></td><td>89 </td><td></td><td></td><td>84 </td><td></td></tr><tr><td>Total income tax provision</td><td>$</td><td>80 </td><td></td><td></td><td>$</td><td>100 </td><td></td><td></td><td>$</td><td>104 </td><td></td></tr></table>
|
[
{
"concept": "us-gaap:CurrentFederalTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "8"
},
{
"concept": "us-gaap:CurrentFederalTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "—"
},
{
"concept": "us-gaap:CurrentForeignTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "4"
},
{
"concept": "us-gaap:CurrentForeignTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "5"
},
{
"concept": "us-gaap:CurrentStateAndLocalTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "9"
},
{
"concept": "us-gaap:CurrentStateAndLocalTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "7"
},
{
"concept": "us-gaap:CurrentStateAndLocalTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "15"
},
{
"concept": "us-gaap:CurrentIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "21"
},
{
"concept": "us-gaap:CurrentIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "11"
},
{
"concept": "us-gaap:CurrentIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "20"
},
{
"concept": "us-gaap:DeferredFederalIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "63"
},
{
"concept": "us-gaap:DeferredFederalIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "86"
},
{
"concept": "us-gaap:DeferredFederalIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "82"
},
{
"concept": "us-gaap:DeferredForeignIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "6"
},
{
"concept": "us-gaap:DeferredForeignIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "1"
},
{
"concept": "us-gaap:DeferredForeignIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "—"
},
{
"concept": "us-gaap:DeferredStateAndLocalIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "2"
},
{
"concept": "us-gaap:DeferredStateAndLocalIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "4"
},
{
"concept": "us-gaap:DeferredIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "59"
},
{
"concept": "us-gaap:DeferredIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "89"
},
{
"concept": "us-gaap:DeferredIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "84"
},
{
"concept": "us-gaap:IncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "80"
},
{
"concept": "us-gaap:IncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "100"
},
{
"concept": "us-gaap:IncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "104"
}
] | 0
|
<table><tr><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td></tr><tr><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td></tr><tr><td>(Millions of dollars)</td><td></td><td></td><td></td><td>2023</td><td></td><td>2022</td><td></td><td>2021</td><td></td></tr><tr><td>Net sales</td><td> </td><td> </td><td> </td><td>$</td><td>2,516 2,516</td><td> </td><td>$</td><td>2,605 2,605</td><td> </td><td>$</td><td>2,481 2,481</td><td> </td></tr><tr><td>Operating income (loss)</td><td> </td><td> </td><td> </td><td>$</td><td>(528) (528)</td><td> </td><td>$</td><td>(96) (96)</td><td> </td><td>$</td><td>227 227</td><td> </td></tr><tr><td>Income from affiliates</td><td> </td><td> </td><td> </td><td>$</td><td>33 33</td><td> </td><td>$</td><td>24 24</td><td> </td><td>$</td><td>3 3</td><td> </td></tr></table>
|
[] | 1
|
Discounted expected future gross premiums at the upper-medium grade fixed income instrument yield discount rate were $ 3.6 billion and $ 3.8 billion as of
|
[
{
"concept": "us-gaap:LiabilityForFuturePolicyBenefitExpectedFutureGrossPremiumDiscountedBeforeReinsurance",
"type": "monetaryItemType",
"value": "3.6"
},
{
"concept": "us-gaap:LiabilityForFuturePolicyBenefitExpectedFutureGrossPremiumDiscountedBeforeReinsurance",
"type": "monetaryItemType",
"value": "3.8"
}
] | 2
|
<table><tr><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td>10(oo) 10(oo)</td><td></td><td>Global Restricted Share Unit Award Agreement, effective September 30, 2020, incorporated by reference to Exhibit 10.4 to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2020.</td></tr><tr><td></td><td></td><td></td></tr><tr><td>10(pp) 10(pp)</td><td></td><td>Global Stock Option Award Agreement, effective September 30, 2020, incorporated by reference to Exhibit 10.5 to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2020.</td></tr><tr><td></td><td></td><td></td></tr><tr><td>10(qq) 10(qq)</td><td></td><td>Global Special Retention Award Agreement, effective September 30, 2020, incorporated by reference to Exhibit 10.6 to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2020.</td></tr><tr><td></td><td></td><td></td></tr><tr><td>10(rr) 10(rr)</td><td></td><td>Terms and Conditions for Restricted Share Units, effective September 30, 2020, incorporated by reference to Exhibit 10.7 to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2020.</td></tr><tr><td></td><td></td><td></td></tr><tr><td>10 (ss) 10 (ss)</td><td></td><td>Global Restricted Share Unit Award Agreement, effective December 7, 2023, incorporated by reference to Exhibit 10(ss) to the Company’s Annual Report on Form 10-K for the year ended December 31, 2023.</td></tr><tr><td></td><td></td><td></td></tr><tr><td>10(tt) 10(tt)</td><td></td><td>Global Special Retention Award Agreement, effective December 7, 2023, incorporated by reference to Exhibit 10(tt) to the Company’s Annual Report on Form 10-K for the year ended December 31, 2023.</td></tr><tr><td></td><td></td><td></td></tr><tr><td>10(tt)(1) 10(tt)(1)</td><td></td><td>Form of Special Retention Award Agreement.</td></tr><tr><td></td><td></td><td></td></tr><tr><td>10(uu) 10(uu)</td><td></td><td>Form of Confidentiality, Non-Competition, and Non-Solicitation Agreement, incorporated by reference to Exhibit 10.4 to the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2021. Form of Confidentiality, Non-Competition, and Non-Solicitation Agreement, incorporated by reference to Exhibit 10.4 to the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2021.</td></tr><tr><td></td><td></td><td></td></tr><tr><td>10(ww) 10(ww)</td><td></td><td>Letter Agreement, by and between Howmet Aerospace Inc. and Lola Lin, dated as of May 5, 2021, incorporated by reference to Exhibit 10.1 to the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2021. Letter Agreement, by and between Howmet Aerospace Inc. and Lola Lin, dated as of May 5, 2021, incorporated by reference to Exhibit 10.1 to the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2021.</td></tr><tr><td></td><td></td><td></td></tr><tr><td>19 19</td><td></td><td>Howmet Aerospace Insider Trading Policy.</td></tr><tr><td></td><td></td><td></td></tr><tr><td>21 21</td><td></td><td>Subsidiaries of the Registrant.</td></tr><tr><td></td><td></td></tr><tr><td>23 23</td><td></td><td>Consent of Independent Registered Public Accounting Firm.</td></tr><tr><td></td><td></td></tr><tr><td>24 24</td><td></td><td>Power of Attorney.</td></tr><tr><td></td><td></td></tr><tr><td>31 31</td><td></td><td>Certifications pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.</td></tr><tr><td></td><td></td></tr><tr><td>32 32</td><td></td><td>Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.</td></tr><tr><td></td><td></td></tr><tr><td>97 97</td><td></td><td>Executive Officer Incentive Compensation Recovery Policy, incorporated by reference to Exhibit 97 to the Company’s Annual Report on Form 10-K for the year ended December 31, 2023.</td></tr><tr><td></td><td></td><td></td></tr><tr><td>101. INS</td><td></td><td>Inline XBRL Instance Document.</td></tr><tr><td></td><td></td></tr><tr><td>101. SCH</td><td></td><td>Inline XBRL Taxonomy Extension Schema Document.</td></tr><tr><td></td><td></td><td></td></tr><tr><td>101. CAL</td><td></td><td>Inline XBRL Taxonomy Extension Calculation Linkbase Document.</td></tr><tr><td></td><td></td></tr><tr><td>101. DEF</td><td></td><td>Inline XBRL Taxonomy Extension Definition Linkbase Document.</td></tr><tr><td></td><td></td></tr><tr><td>101. LAB</td><td></td><td>Inline XBRL Taxonomy Extension Label Linkbase Document.</td></tr><tr><td></td><td></td></tr><tr><td>101. PRE</td><td></td><td>Inline XBRL Taxonomy Extension Presentation Linkbase Document.</td></tr><tr><td></td><td></td><td></td></tr><tr><td>104</td><td></td><td>The cover page of this Annual Report on Form 10-K for the year ended December 31, 2024 (formatted in Inline XBRL and contained in Exhibit 101). The cover page of this Annual Report on Form 10-K for the year ended December 31, 2024 (formatted in Inline XBRL and contained in Exhibit 101).</td></tr></table>
|
[] | 3
|
The company owns a 50 % interest in two joint ventures with Marubun Corporation (collectively “Marubun/Arrow”) and a 50 % interest in one other joint venture. These investments are accounted for using the equity method.
|
[
{
"concept": "us-gaap:EquityMethodInvestmentOwnershipPercentage",
"type": "percentItemType",
"value": "50"
}
] | 4
|
<table><tr><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td></td><td>2024</td><td></td><td>2023</td></tr><tr><td></td><td>Gross Carrying Amount</td><td></td><td>Accumulated Amortization</td><td></td><td>Net Carrying Amount</td><td></td><td>Gross Carrying Amount</td><td></td><td>Accumulated Amortization</td><td></td><td>Net Carrying Amount</td></tr><tr><td>Customer relationships</td><td>$</td><td>782,789</td><td></td><td></td><td>$</td><td>( 95,785 )</td><td></td><td></td><td>$</td><td>687,004</td><td></td><td></td><td>$</td><td>786,715</td><td></td><td></td><td>$</td><td>( 25,563 )</td><td></td><td></td><td>$</td><td>761,152</td><td></td></tr><tr><td>Developed technology</td><td>202,772</td><td></td><td></td><td>( 56,562 )</td><td></td><td></td><td>146,210</td><td></td><td></td><td>202,772</td><td></td><td></td><td>( 16,435 )</td><td></td><td></td><td>186,337</td><td></td></tr><tr><td>Trade name</td><td>101,000</td><td></td><td></td><td>( 14,097 )</td><td></td><td></td><td>86,903</td><td></td><td></td><td>101,000</td><td></td><td></td><td>( 3,406 )</td><td></td><td></td><td>97,594</td><td></td></tr><tr><td>Other</td><td>12,986</td><td></td><td></td><td>( 3,493 )</td><td></td><td></td><td>9,493</td><td></td><td></td><td>7,345</td><td></td><td></td><td>( 731 )</td><td></td><td></td><td>6,614</td><td></td></tr><tr><td>Intangible assets, net</td><td>$</td><td>1,099,547</td><td></td><td></td><td>$</td><td>( 169,937 )</td><td></td><td></td><td>$</td><td>929,610</td><td></td><td></td><td>$</td><td>1,097,832</td><td></td><td></td><td>$</td><td>( 46,135 )</td><td></td><td></td><td>$</td><td>1,051,697</td><td></td></tr></table>
|
[
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsGross",
"type": "monetaryItemType",
"value": "782789"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsAccumulatedAmortization",
"type": "monetaryItemType",
"value": "95785"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsNet",
"type": "monetaryItemType",
"value": "687004"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsGross",
"type": "monetaryItemType",
"value": "786715"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsAccumulatedAmortization",
"type": "monetaryItemType",
"value": "25563"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsNet",
"type": "monetaryItemType",
"value": "761152"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsGross",
"type": "monetaryItemType",
"value": "202772"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsAccumulatedAmortization",
"type": "monetaryItemType",
"value": "56562"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsNet",
"type": "monetaryItemType",
"value": "146210"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsAccumulatedAmortization",
"type": "monetaryItemType",
"value": "16435"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsNet",
"type": "monetaryItemType",
"value": "186337"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsGross",
"type": "monetaryItemType",
"value": "101000"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsAccumulatedAmortization",
"type": "monetaryItemType",
"value": "14097"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsNet",
"type": "monetaryItemType",
"value": "86903"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsAccumulatedAmortization",
"type": "monetaryItemType",
"value": "3406"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsNet",
"type": "monetaryItemType",
"value": "97594"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsGross",
"type": "monetaryItemType",
"value": "12986"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsAccumulatedAmortization",
"type": "monetaryItemType",
"value": "3493"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsNet",
"type": "monetaryItemType",
"value": "9493"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsGross",
"type": "monetaryItemType",
"value": "7345"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsAccumulatedAmortization",
"type": "monetaryItemType",
"value": "731"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsNet",
"type": "monetaryItemType",
"value": "6614"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsGross",
"type": "monetaryItemType",
"value": "1099547"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsAccumulatedAmortization",
"type": "monetaryItemType",
"value": "169937"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsNet",
"type": "monetaryItemType",
"value": "929610"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsGross",
"type": "monetaryItemType",
"value": "1097832"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsAccumulatedAmortization",
"type": "monetaryItemType",
"value": "46135"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsNet",
"type": "monetaryItemType",
"value": "1051697"
}
] | 5
|
Property, plant and equipment are recorded at historical cost, net of accumulated depreciation. Depreciation expense for the years ended December 31, 2023, 2022 and 2021 was $ 7.7 million, $ 6.5 million and $ 6.5 million, respectively.
|
[
{
"concept": "us-gaap:Depreciation",
"type": "monetaryItemType",
"value": "7.7"
},
{
"concept": "us-gaap:Depreciation",
"type": "monetaryItemType",
"value": "6.5"
}
] | 6
|
Production costs of future media advertising are deferred until the advertising occurs. All other advertising and promotion costs are expensed when incurred. For 2024, 2023 and 2022, advertising and promotion expenses totaled $ 47.5 million, $ 44.5 million and $ 39.3 million, respectively. Advertising and promotion costs are included in “Operating expenses” on the accompanying Consolidated Statements of Earnings.
|
[
{
"concept": "us-gaap:MarketingAndAdvertisingExpense",
"type": "monetaryItemType",
"value": "47.5"
},
{
"concept": "us-gaap:MarketingAndAdvertisingExpense",
"type": "monetaryItemType",
"value": "44.5"
},
{
"concept": "us-gaap:MarketingAndAdvertisingExpense",
"type": "monetaryItemType",
"value": "39.3"
}
] | 7
|
As of December 31, 2024, the Company’s Consolidated Balance Sheets included $ 638 million of gross receivables that were pledged under the facility. As of December 31, 2024, $ 108 million had been borrowed, of which $ 79 million was classified as current. Borrowings under the facility bear interest at a variable rate plus an applicable margin. As of December 31, 2024, the facility had an average interest rate of 5.38 %. Interest is paid monthly on these borrowings.
|
[
{
"concept": "us-gaap:AccountsReceivableFromSecuritization",
"type": "monetaryItemType",
"value": "638"
},
{
"concept": "us-gaap:LineOfCredit",
"type": "monetaryItemType",
"value": "108"
},
{
"concept": "us-gaap:LinesOfCreditCurrent",
"type": "monetaryItemType",
"value": "79"
},
{
"concept": "us-gaap:LineOfCreditFacilityInterestRateAtPeriodEnd",
"type": "percentItemType",
"value": "5.38"
}
] | 8
|
The reclassifications from the amounts recorded in Accumulated other comprehensive income (loss) as a result of collective bargaining agreements and plan amendments made in 2016, 2017, 2018 and 2022 resulted in a net increase to net periodic benefit cost and net decrease to pre-tax income of an insignificant amount during 2024. The similar reclassifications resulted in a net decrease to net periodic benefit cost and net increase to pre-tax income of $ 252 million during 2023 and $ 390 million during 2022.
|
[
{
"concept": "us-gaap:OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansNetOfTax",
"type": "monetaryItemType",
"value": "252"
},
{
"concept": "us-gaap:OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansNetOfTax",
"type": "monetaryItemType",
"value": "390"
}
] | 9
|
<table><tr><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td></td><td>Year Ended December 31,</td></tr><tr><td></td><td>2024</td><td></td><td>2023</td><td></td><td>2022</td></tr><tr><td></td><td>(Dollars in thousands)</td></tr><tr><td>Current tax provision:</td><td></td><td></td><td></td><td></td><td></td></tr><tr><td>Federal</td><td>$</td><td>51,459</td><td></td><td></td><td>$</td><td>87,445</td><td></td><td></td><td>$</td><td>174,965</td><td></td></tr><tr><td>State</td><td>13,517</td><td></td><td></td><td>27,247</td><td></td><td></td><td>54,060</td><td></td></tr><tr><td>Total current</td><td>64,976</td><td></td><td></td><td>114,692</td><td></td><td></td><td>229,025</td><td></td></tr><tr><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td>Deferred tax provision:</td><td></td><td></td><td></td><td></td><td></td></tr><tr><td>Federal</td><td>12,699</td><td></td><td></td><td>8,802</td><td></td><td></td><td>( 26,030 )</td><td></td></tr><tr><td>State</td><td>4,497</td><td></td><td></td><td>1,606</td><td></td><td></td><td>( 5,280 )</td><td></td></tr><tr><td>Total deferred</td><td>17,196</td><td></td><td></td><td>10,408</td><td></td><td></td><td>( 31,310 )</td><td></td></tr><tr><td>Provision for income taxes</td><td>$</td><td>82,172</td><td></td><td></td><td>$</td><td>125,100</td><td></td><td></td><td>$</td><td>197,715</td><td></td></tr></table>
|
[
{
"concept": "us-gaap:CurrentFederalTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "51459"
},
{
"concept": "us-gaap:CurrentFederalTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "87445"
},
{
"concept": "us-gaap:CurrentFederalTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "174965"
},
{
"concept": "us-gaap:CurrentStateAndLocalTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "13517"
},
{
"concept": "us-gaap:CurrentStateAndLocalTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "27247"
},
{
"concept": "us-gaap:CurrentStateAndLocalTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "54060"
},
{
"concept": "us-gaap:CurrentIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "64976"
},
{
"concept": "us-gaap:CurrentIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "114692"
},
{
"concept": "us-gaap:CurrentIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "229025"
},
{
"concept": "us-gaap:DeferredFederalIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "12699"
},
{
"concept": "us-gaap:DeferredFederalIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "8802"
},
{
"concept": "us-gaap:DeferredFederalIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "26030"
},
{
"concept": "us-gaap:DeferredStateAndLocalIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "4497"
},
{
"concept": "us-gaap:DeferredStateAndLocalIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "1606"
},
{
"concept": "us-gaap:DeferredStateAndLocalIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "5280"
},
{
"concept": "us-gaap:DeferredIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "17196"
},
{
"concept": "us-gaap:DeferredIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "10408"
},
{
"concept": "us-gaap:DeferredIncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "31310"
},
{
"concept": "us-gaap:IncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "82172"
},
{
"concept": "us-gaap:IncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "125100"
},
{
"concept": "us-gaap:IncomeTaxExpenseBenefit",
"type": "monetaryItemType",
"value": "197715"
}
] | 10
|
<table><tr><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td></td><td>Shares Subject to Options Outstanding</td><td></td><td>Outstanding RSUs</td></tr><tr><td></td><td>Number of Options (1) Number of Options (1)</td><td></td><td>Weighted Average Exercise Price</td><td></td><td>Remaining Contractual Term (in years)</td><td></td><td>Aggregate Intrinsic Value (2) Aggregate Intrinsic Value (2)</td><td></td><td>Weighted Average Grant Date Fair Value</td><td></td><td>Outstanding RSUs</td><td></td><td>Weighted Average Grant Date Fair Value</td></tr><tr><td></td><td>(in US $ millions , except share and share price amounts ) (in US $ millions , except share and share price amounts )</td></tr><tr><td>December 31, 2022</td><td>14,008,761 </td><td></td><td></td><td>36.55</td><td></td><td>6.71</td><td></td><td>195 </td><td></td><td></td><td>— </td><td></td><td></td><td>10,218,906 </td><td></td><td></td><td>43.74 </td><td></td></tr><tr><td>Stock options granted</td><td>3,133,704</td><td></td><td></td><td>57.89</td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>30.08</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td></tr><tr><td>Stock options exercised</td><td>( 3,915,216 )</td><td></td><td></td><td>15.04</td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td></tr><tr><td>Stock options forfeited</td><td>( 1,764,618 )</td><td></td><td></td><td>35.57</td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td></tr><tr><td>RSUs granted</td><td>—</td><td></td><td></td><td>—</td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>5,262,115</td><td></td><td></td><td>57.84</td><td></td></tr><tr><td>RSUs settled</td><td>—</td><td></td><td></td><td>—</td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>( 7,288,043 )</td><td></td><td></td><td>45.64</td><td></td></tr><tr><td>RSUs forfeited</td><td>—</td><td></td><td></td><td>—</td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>( 4,114,500 )</td><td></td><td></td><td>43.79</td><td></td></tr><tr><td>December 31, 2023</td><td>11,462,631 </td><td></td><td></td><td>49.88</td><td></td><td>7.09</td><td></td><td>406 </td><td></td><td></td><td>— </td><td></td><td></td><td>4,078,478 </td><td></td><td></td><td>58.50 </td><td></td></tr><tr><td>Stock options granted</td><td>6,065,237</td><td></td><td></td><td>75.75</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>39.74</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td></tr><tr><td>Stock options exercised</td><td>( 2,576,628 )</td><td></td><td></td><td>23.83</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td></tr><tr><td>Stock options forfeited</td><td>( 314,248 )</td><td></td><td></td><td>82.40</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td></tr><tr><td>RSUs granted</td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>7,025,895</td><td></td><td></td><td>74.91</td><td></td></tr><tr><td>RSUs settled</td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>( 5,433,218 )</td><td></td><td></td><td>63.95</td><td></td></tr><tr><td>RSUs forfeited</td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>( 550,086 )</td><td></td><td></td><td>61.51</td><td></td></tr><tr><td>December 31, 2024</td><td>14,636,992 </td><td></td><td></td><td>64.49</td><td></td><td>7.68</td><td></td><td>623 </td><td></td><td></td><td>— </td><td></td><td></td><td>5,121,069 </td><td></td><td></td><td>74.90 </td><td></td></tr><tr><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td>Stock options exercisable as of December 31, 2024</td><td>7,578,056</td><td></td><td></td><td>58.37</td><td></td><td>6.40</td><td></td><td>401</td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr></table>
|
[
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber",
"type": "sharesItemType",
"value": "14008761"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice",
"type": "perShareItemType",
"value": "36.55"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue",
"type": "monetaryItemType",
"value": "195"
},
{
"concept": "us-gaap:SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedWeightedAverageGrantDateFairValue",
"type": "perShareItemType",
"value": "—"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber",
"type": "sharesItemType",
"value": "10218906"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue",
"type": "perShareItemType",
"value": "43.74"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross",
"type": "sharesItemType",
"value": "3133704"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice",
"type": "perShareItemType",
"value": "57.89"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue",
"type": "perShareItemType",
"value": "30.08"
},
{
"concept": "us-gaap:StockIssuedDuringPeriodSharesStockOptionsExercised",
"type": "sharesItemType",
"value": "3915216"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice",
"type": "perShareItemType",
"value": "15.04"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod",
"type": "sharesItemType",
"value": "1764618"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice",
"type": "perShareItemType",
"value": "35.57"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod",
"type": "sharesItemType",
"value": "5262115"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriodWeightedAverageGrantDateFairValue",
"type": "perShareItemType",
"value": "57.84"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriod",
"type": "sharesItemType",
"value": "7288043"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodWeightedAverageGrantDateFairValue",
"type": "perShareItemType",
"value": "45.64"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitedInPeriod",
"type": "sharesItemType",
"value": "4114500"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeituresWeightedAverageGrantDateFairValue",
"type": "perShareItemType",
"value": "43.79"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber",
"type": "sharesItemType",
"value": "11462631"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice",
"type": "perShareItemType",
"value": "49.88"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue",
"type": "monetaryItemType",
"value": "406"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber",
"type": "sharesItemType",
"value": "4078478"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue",
"type": "perShareItemType",
"value": "58.50"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross",
"type": "sharesItemType",
"value": "6065237"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice",
"type": "perShareItemType",
"value": "75.75"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue",
"type": "perShareItemType",
"value": "39.74"
},
{
"concept": "us-gaap:StockIssuedDuringPeriodSharesStockOptionsExercised",
"type": "sharesItemType",
"value": "2576628"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice",
"type": "perShareItemType",
"value": "23.83"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod",
"type": "sharesItemType",
"value": "314248"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice",
"type": "perShareItemType",
"value": "82.40"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod",
"type": "sharesItemType",
"value": "7025895"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriodWeightedAverageGrantDateFairValue",
"type": "perShareItemType",
"value": "74.91"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriod",
"type": "sharesItemType",
"value": "5433218"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodWeightedAverageGrantDateFairValue",
"type": "perShareItemType",
"value": "63.95"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitedInPeriod",
"type": "sharesItemType",
"value": "550086"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeituresWeightedAverageGrantDateFairValue",
"type": "perShareItemType",
"value": "61.51"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber",
"type": "sharesItemType",
"value": "14636992"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice",
"type": "perShareItemType",
"value": "64.49"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue",
"type": "monetaryItemType",
"value": "623"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber",
"type": "sharesItemType",
"value": "5121069"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue",
"type": "perShareItemType",
"value": "74.90"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber",
"type": "sharesItemType",
"value": "7578056"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice",
"type": "perShareItemType",
"value": "58.37"
},
{
"concept": "us-gaap:SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1",
"type": "monetaryItemType",
"value": "401"
}
] | 11
|
<table><tr><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td></tr><tr><td> </td><td></td><td>2024</td><td></td><td>2023</td><td></td></tr><tr><td>Other assets</td><td> </td><td>$</td><td>79</td><td> </td><td>$</td><td>107</td><td> </td></tr><tr><td>Deferred taxes</td><td> </td><td></td><td>( 74 )</td><td> </td><td></td><td>( 86 )</td><td> </td></tr><tr><td>Net deferred taxes</td><td> </td><td>$</td><td>5</td><td> </td><td>$</td><td>21</td><td> </td></tr></table>
|
[
{
"concept": "us-gaap:DeferredIncomeTaxLiabilitiesNet",
"type": "monetaryItemType",
"value": "74"
},
{
"concept": "us-gaap:DeferredIncomeTaxLiabilitiesNet",
"type": "monetaryItemType",
"value": "86"
},
{
"concept": "us-gaap:DeferredTaxAssetsLiabilitiesNet",
"type": "monetaryItemType",
"value": "5"
},
{
"concept": "us-gaap:DeferredTaxAssetsLiabilitiesNet",
"type": "monetaryItemType",
"value": "21"
}
] | 12
|
Exelon Corporate entered into floating-to-fixed interest rate cap swaps to manage a portion of interest rate exposure in connection with existing borrowings. As of December 31, 2023, Exelon held $ 1,000 million notional of floating-to-fixed interest rate cap swaps, which matured in March 2024. Exelon received payments on the interest rate cap when the floating rate exceeds the fixed rate. Settlements received were immaterial.
|
[
{
"concept": "us-gaap:DerivativeNotionalAmount",
"type": "monetaryItemType",
"value": "1000"
}
] | 13
|
The Company recognizes the funded status of each pension benefit plan on the Consolidated Balance Sheet. The funded status of each plan is measured as the difference between the fair value of plan assets and actuarially calculated benefit obligations as of the balance sheet date. Actuarial gains and losses are primarily related to changes in asset performance and in discount rates, and are accumulated in Accumulated Other Comprehensive Loss. The portion of accumulated actuarial gains and losses of each plan that exceeds 10 % of the greater of that
|
[
{
"concept": "us-gaap:DefinedBenefitPlanPlanAssetsTargetAllocationPercentage",
"type": "percentItemType",
"value": "10"
}
] | 14
|
vesting was achieved for this award tranche. As of December 31, 2023, the likelihood of achieving the performance conditions related to the Special 2022 Leverage Ratio PSUs was probable.
|
[] | 15
|
$ 99 million in 2024 and $ 107 million in both 2023 and 2022.
|
[
{
"concept": "us-gaap:InterestPaidNet",
"type": "monetaryItemType",
"value": "99"
}
] | 16
|
In 2018, the Company granted PSUs to certain of its employees and executive officers, a portion of which would vest based on the Company’s absolute TSR, with target payout achieved if the price per share of Antero Resources’ common stock reaches 125 % of the beginning price (as defined in the award agreement) at the end of a three-year performance period (“2018 TSR PSUs”). The number of awards actually earned with respect to the 2018 TSR PSUs were subject to further adjustment based on the TSR of Antero Resources’ common stock relative to the TSR of a peer group of companies over the same period. The number of shares of common stock that could ultimately be earned with respect to the 2018 TSR PSUs ranged from zero to 200 % of the target number of 2018 TSR PSUs originally granted. Expense related to the 2018 TSR PSUs was recognized on a straight-line basis over three years . Forfeitures were accounted for as they occurred by reversing the expense previously recognized for awards that were forfeited during the period. The performance conditions for the 2018 TSR PSUs were not met, and no vesting for these awards was achieved.
|
[
{
"concept": "us-gaap:SharebasedCompensationArrangementBySharebasedPaymentAwardAwardVestingRightsPercentage",
"type": "percentItemType",
"value": "zero"
},
{
"concept": "us-gaap:SharebasedCompensationArrangementBySharebasedPaymentAwardAwardVestingRightsPercentage",
"type": "percentItemType",
"value": "200"
},
{
"concept": "us-gaap:SharebasedCompensationArrangementBySharebasedPaymentAwardAwardVestingRightsPercentage",
"type": "percentItemType",
"value": "no"
}
] | 17
|
<table><tr><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td> </td><td> </td><td>Common Stock Common Stock</td><td> </td><td> </td><td>Non- voting Common Stock Non- voting Common Stock</td><td> </td><td> </td><td>Preferred Stock Preferred Stock</td><td> </td><td> </td><td>Paid-in Capital Paid-in Capital</td><td> </td><td> </td><td>Accumulated Deficit Accumulated Deficit</td><td> </td><td> </td><td>Accumulated Other Comprehensive Loss, net of tax Accumulated Other Comprehensive Loss, net of tax</td><td> </td><td> </td><td>Stockholders’ Equity Stockholders’ Equity</td><td> </td></tr><tr><td>Balance at December 31, 2021 Balance at December 31, 2021</td><td> </td><td>$ $</td><td>1 1</td><td> </td><td> </td><td>$ $</td><td>— —</td><td> </td><td> </td><td>$ $</td><td>— —</td><td> </td><td> </td><td>$ $</td><td>1,832 1,832</td><td> </td><td> </td><td>$ $</td><td>( 1,126 ( 1,126</td><td>) )</td><td> </td><td>$ $</td><td>( 73 ( 73</td><td>) )</td><td> </td><td>$ $</td><td>634 634</td><td> </td></tr><tr><td>Stock-based compensation Stock-based compensation</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>18 18</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>18 18</td><td> </td></tr><tr><td>Pension and OPEB liability adjustment Pension and OPEB liability adjustment</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>22 22</td><td> </td><td> </td><td> </td><td>22 22</td><td> </td></tr><tr><td>Foreign currency translation adjustment Foreign currency translation adjustment</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>( 10 ( 10</td><td>) )</td><td> </td><td> </td><td>( 10 ( 10</td><td>) )</td></tr><tr><td>Interest rate swaps Interest rate swaps</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>39 39</td><td> </td><td> </td><td> </td><td>39 39</td><td> </td></tr><tr><td>Issuance of common stock Issuance of common stock</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>( 2 ( 2</td><td>) )</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>( 2 ( 2</td><td>) )</td></tr><tr><td>Repurchase of common stock Repurchase of common stock</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>( 278 ( 278</td><td>) )</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>( 278 ( 278</td><td>) )</td></tr><tr><td>Dividends on common stock ($ 0.84 per share) Dividends on common stock ($ 0.84 per share)</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>( 80 ( 80</td><td>) )</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>( 80 ( 80</td><td>) )</td></tr><tr><td>Net income Net income</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>531 531</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>531 531</td><td> </td></tr><tr><td>Balance at December 31, 2022 Balance at December 31, 2022</td><td> </td><td>$ $</td><td>1 1</td><td> </td><td> </td><td>$ $</td><td>— —</td><td> </td><td> </td><td>$ $</td><td>— —</td><td> </td><td> </td><td>$ $</td><td>1,848 1,848</td><td> </td><td> </td><td>$ $</td><td>( 953 ( 953</td><td>) )</td><td> </td><td>$ $</td><td>( 22 ( 22</td><td>) )</td><td> </td><td>$ $</td><td>874 874</td><td> </td></tr><tr><td>Stock-based compensation Stock-based compensation</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>22 22</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>22 22</td><td> </td></tr><tr><td>Pension and OPEB liability adjustment Pension and OPEB liability adjustment</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>( 7 ( 7</td><td>) )</td><td> </td><td> </td><td>( 7 ( 7</td><td>) )</td></tr><tr><td>Foreign currency translation adjustment Foreign currency translation adjustment</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>2 2</td><td> </td><td> </td><td> </td><td>2 2</td><td> </td></tr><tr><td>Interest rate swaps Interest rate swaps</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>( 4 ( 4</td><td>) )</td><td> </td><td> </td><td>( 4 ( 4</td><td>) )</td></tr><tr><td>Issuance of common stock Issuance of common stock</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>21 21</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>21 21</td><td> </td></tr><tr><td>Repurchase of common stock Repurchase of common stock</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>( 265 ( 265</td><td>) )</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>( 265 ( 265</td><td>) )</td></tr><tr><td>Dividends on common stock ($ 0.92 per share) Dividends on common stock ($ 0.92 per share)</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>( 83 ( 83</td><td>) )</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>( 83 ( 83</td><td>) )</td></tr><tr><td>Net income Net income</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>673 673</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>673 673</td><td> </td></tr><tr><td>Balance at December 31, 2023 Balance at December 31, 2023</td><td> </td><td>$ $</td><td>1 1</td><td> </td><td> </td><td>$ $</td><td>— —</td><td> </td><td> </td><td>$ $</td><td>— —</td><td> </td><td> </td><td>$ $</td><td>1,891 1,891</td><td> </td><td> </td><td>$ $</td><td>( 628 ( 628</td><td>) )</td><td> </td><td>$ $</td><td>( 31 ( 31</td><td>) )</td><td> </td><td>$ $</td><td>1,233 1,233</td><td> </td></tr><tr><td>Stock-based compensation Stock-based compensation</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>26 26</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>26 26</td><td> </td></tr><tr><td>Pension and OPEB liability adjustment Pension and OPEB liability adjustment</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>( 1 ( 1</td><td>) )</td><td> </td><td> </td><td>( 1 ( 1</td><td>) )</td></tr><tr><td>Foreign currency translation adjustment Foreign currency translation adjustment</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>( 13 ( 13</td><td>) )</td><td> </td><td> </td><td>( 13 ( 13</td><td>) )</td></tr><tr><td>Interest rate swaps Interest rate swaps</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>( 6 ( 6</td><td>) )</td><td> </td><td> </td><td>( 6 ( 6</td><td>) )</td></tr><tr><td>Issuance of common stock Issuance of common stock</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>23 23</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>23 23</td><td> </td></tr><tr><td>Repurchase of common stock Repurchase of common stock</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>( 255 ( 255</td><td>) )</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>( 255 ( 255</td><td>) )</td></tr><tr><td>Dividends on common stock ($ 1.00 per share) Dividends on common stock ($ 1.00 per share)</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>( 87 ( 87</td><td>) )</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>( 87 ( 87</td><td>) )</td></tr><tr><td>Net income Net income</td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>731 731</td><td> </td><td> </td><td> </td><td>— —</td><td> </td><td> </td><td> </td><td>731 731</td><td> </td></tr><tr><td>Balance at December 31, 2024 Balance at December 31, 2024</td><td> </td><td>$ $</td><td>1 1</td><td> </td><td> </td><td>$ $</td><td>— —</td><td> </td><td> </td><td>$ $</td><td>— —</td><td> </td><td> </td><td>$ $</td><td>1,940 1,940</td><td> </td><td> </td><td>$ $</td><td>( 239 ( 239</td><td>) )</td><td> </td><td>$ $</td><td>( 51 ( 51</td><td>) )</td><td> </td><td>$ $</td><td>1,651 1,651</td><td> </td></tr></table>
|
[
{
"concept": "us-gaap:StockholdersEquity",
"type": "monetaryItemType",
"value": "1"
},
{
"concept": "us-gaap:StockholdersEquity",
"type": "monetaryItemType",
"value": "1832"
},
{
"concept": "us-gaap:StockholdersEquity",
"type": "monetaryItemType",
"value": "1126"
},
{
"concept": "us-gaap:StockholdersEquity",
"type": "monetaryItemType",
"value": "73"
},
{
"concept": "us-gaap:StockholdersEquity",
"type": "monetaryItemType",
"value": "634"
},
{
"concept": "us-gaap:AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue",
"type": "monetaryItemType",
"value": "18"
},
{
"concept": "us-gaap:OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax",
"type": "monetaryItemType",
"value": "22"
},
{
"concept": "us-gaap:OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax",
"type": "monetaryItemType",
"value": "10"
},
{
"concept": "us-gaap:OtherComprehensiveIncomeLossDerivativeExcludedComponentIncreaseDecreaseAfterAdjustmentsAndTax",
"type": "monetaryItemType",
"value": "39"
},
{
"concept": "us-gaap:StockIssuedDuringPeriodValueNewIssues",
"type": "monetaryItemType",
"value": "2"
},
{
"concept": "us-gaap:StockRepurchasedAndRetiredDuringPeriodValue",
"type": "monetaryItemType",
"value": "278"
},
{
"concept": "us-gaap:CommonStockDividendsPerShareCashPaid",
"type": "perShareItemType",
"value": "0.84"
},
{
"concept": "us-gaap:DividendsCommonStockCash",
"type": "monetaryItemType",
"value": "80"
},
{
"concept": "us-gaap:NetIncomeLoss",
"type": "monetaryItemType",
"value": "531"
},
{
"concept": "us-gaap:StockholdersEquity",
"type": "monetaryItemType",
"value": "1848"
},
{
"concept": "us-gaap:StockholdersEquity",
"type": "monetaryItemType",
"value": "953"
},
{
"concept": "us-gaap:StockholdersEquity",
"type": "monetaryItemType",
"value": "22"
},
{
"concept": "us-gaap:StockholdersEquity",
"type": "monetaryItemType",
"value": "874"
},
{
"concept": "us-gaap:AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue",
"type": "monetaryItemType",
"value": "22"
},
{
"concept": "us-gaap:OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax",
"type": "monetaryItemType",
"value": "7"
},
{
"concept": "us-gaap:OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax",
"type": "monetaryItemType",
"value": "2"
},
{
"concept": "us-gaap:OtherComprehensiveIncomeLossDerivativeExcludedComponentIncreaseDecreaseAfterAdjustmentsAndTax",
"type": "monetaryItemType",
"value": "4"
},
{
"concept": "us-gaap:StockIssuedDuringPeriodValueNewIssues",
"type": "monetaryItemType",
"value": "21"
},
{
"concept": "us-gaap:StockRepurchasedAndRetiredDuringPeriodValue",
"type": "monetaryItemType",
"value": "265"
},
{
"concept": "us-gaap:CommonStockDividendsPerShareCashPaid",
"type": "perShareItemType",
"value": "0.92"
},
{
"concept": "us-gaap:DividendsCommonStockCash",
"type": "monetaryItemType",
"value": "83"
},
{
"concept": "us-gaap:NetIncomeLoss",
"type": "monetaryItemType",
"value": "673"
},
{
"concept": "us-gaap:StockholdersEquity",
"type": "monetaryItemType",
"value": "1891"
},
{
"concept": "us-gaap:StockholdersEquity",
"type": "monetaryItemType",
"value": "628"
},
{
"concept": "us-gaap:StockholdersEquity",
"type": "monetaryItemType",
"value": "31"
},
{
"concept": "us-gaap:StockholdersEquity",
"type": "monetaryItemType",
"value": "1233"
},
{
"concept": "us-gaap:AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue",
"type": "monetaryItemType",
"value": "26"
},
{
"concept": "us-gaap:OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax",
"type": "monetaryItemType",
"value": "1"
},
{
"concept": "us-gaap:OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax",
"type": "monetaryItemType",
"value": "13"
},
{
"concept": "us-gaap:OtherComprehensiveIncomeLossDerivativeExcludedComponentIncreaseDecreaseAfterAdjustmentsAndTax",
"type": "monetaryItemType",
"value": "6"
},
{
"concept": "us-gaap:StockIssuedDuringPeriodValueNewIssues",
"type": "monetaryItemType",
"value": "23"
},
{
"concept": "us-gaap:StockRepurchasedAndRetiredDuringPeriodValue",
"type": "monetaryItemType",
"value": "255"
},
{
"concept": "us-gaap:CommonStockDividendsPerShareCashPaid",
"type": "perShareItemType",
"value": "1.00"
},
{
"concept": "us-gaap:DividendsCommonStockCash",
"type": "monetaryItemType",
"value": "87"
},
{
"concept": "us-gaap:NetIncomeLoss",
"type": "monetaryItemType",
"value": "731"
},
{
"concept": "us-gaap:StockholdersEquity",
"type": "monetaryItemType",
"value": "1940"
},
{
"concept": "us-gaap:StockholdersEquity",
"type": "monetaryItemType",
"value": "239"
},
{
"concept": "us-gaap:StockholdersEquity",
"type": "monetaryItemType",
"value": "51"
},
{
"concept": "us-gaap:StockholdersEquity",
"type": "monetaryItemType",
"value": "1651"
}
] | 18
|
<table><tr><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td></td><td></td><td>Years Ended December 31,</td><td></td><td>At December 31,</td></tr><tr><td></td><td></td><td>2023</td><td></td><td>2022</td><td></td><td>2021</td><td></td><td>2023</td><td></td><td>2022</td></tr><tr><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td>Senior debt</td><td></td><td>5.26 </td><td>%</td><td></td><td>4.97</td><td>%</td><td></td><td>5.38</td><td>%</td><td></td><td>5.47 </td><td>%</td><td></td><td>5.06</td><td>%</td></tr><tr><td>Junior subordinated debt</td><td></td><td>14.53 </td><td></td><td></td><td>7.42</td><td></td><td></td><td>4.02</td><td></td><td></td><td>15.12 </td><td></td><td></td><td>11.91</td><td></td></tr><tr><td>Total</td><td></td><td>5.34 </td><td></td><td></td><td>4.99</td><td></td><td></td><td>5.37</td><td></td><td></td><td>5.55 </td><td></td><td></td><td>5.12</td><td></td></tr></table>
|
[
{
"concept": "us-gaap:DebtInstrumentInterestRateDuringPeriod",
"type": "percentItemType",
"value": "5.26"
},
{
"concept": "us-gaap:DebtInstrumentInterestRateDuringPeriod",
"type": "percentItemType",
"value": "4.97"
},
{
"concept": "us-gaap:DebtInstrumentInterestRateDuringPeriod",
"type": "percentItemType",
"value": "5.38"
},
{
"concept": "us-gaap:LongtermDebtWeightedAverageInterestRate",
"type": "percentItemType",
"value": "5.47"
},
{
"concept": "us-gaap:LongtermDebtWeightedAverageInterestRate",
"type": "percentItemType",
"value": "5.06"
},
{
"concept": "us-gaap:DebtInstrumentInterestRateDuringPeriod",
"type": "percentItemType",
"value": "14.53"
},
{
"concept": "us-gaap:DebtInstrumentInterestRateDuringPeriod",
"type": "percentItemType",
"value": "7.42"
},
{
"concept": "us-gaap:DebtInstrumentInterestRateDuringPeriod",
"type": "percentItemType",
"value": "4.02"
},
{
"concept": "us-gaap:LongtermDebtWeightedAverageInterestRate",
"type": "percentItemType",
"value": "15.12"
},
{
"concept": "us-gaap:LongtermDebtWeightedAverageInterestRate",
"type": "percentItemType",
"value": "11.91"
},
{
"concept": "us-gaap:DebtInstrumentInterestRateDuringPeriod",
"type": "percentItemType",
"value": "5.34"
},
{
"concept": "us-gaap:DebtInstrumentInterestRateDuringPeriod",
"type": "percentItemType",
"value": "4.99"
},
{
"concept": "us-gaap:DebtInstrumentInterestRateDuringPeriod",
"type": "percentItemType",
"value": "5.37"
},
{
"concept": "us-gaap:LongtermDebtWeightedAverageInterestRate",
"type": "percentItemType",
"value": "5.55"
},
{
"concept": "us-gaap:LongtermDebtWeightedAverageInterestRate",
"type": "percentItemType",
"value": "5.12"
}
] | 19
|
totaled $ 529 , $ 463 and
|
[
{
"concept": "us-gaap:EmployeeServiceShareBasedCompensationTaxBenefitFromExerciseOfStockOptions",
"type": "monetaryItemType",
"value": "529"
},
{
"concept": "us-gaap:EmployeeServiceShareBasedCompensationTaxBenefitFromExerciseOfStockOptions",
"type": "monetaryItemType",
"value": "463"
}
] | 20
|
<table><tr><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td>(In thousands)</td><td>Total</td><td></td><td>Due within one year of December 31, 2024</td><td></td><td>Due later than one year from December 31, 2024</td></tr><tr><td>Long-term debt (principal)</td><td>$</td><td>4,045,000</td><td></td><td></td><td>$</td><td>—</td><td></td><td></td><td>$</td><td>4,045,000</td><td></td></tr><tr><td>Interest payments on long-term debt</td><td>924,114</td><td></td><td></td><td>198,168</td><td></td><td></td><td>725,946</td><td></td></tr><tr><td>Capital purchase obligations</td><td>125,645</td><td></td><td></td><td>67,761</td><td></td><td></td><td>57,884</td><td></td></tr><tr><td>Supply purchase obligations</td><td>60,030</td><td></td><td></td><td>29,134</td><td></td><td></td><td>30,896</td><td></td></tr><tr><td>Operating and financing leases</td><td>108,174</td><td></td><td></td><td>20,012</td><td></td><td></td><td>88,162</td><td></td></tr><tr><td>Income tax liabilities</td><td>150,722</td><td></td><td></td><td>80,532</td><td></td><td></td><td>70,190</td><td></td></tr><tr><td>Total</td><td>$</td><td>5,413,685</td><td></td><td></td><td>$</td><td>395,607</td><td></td><td></td><td>$</td><td>5,018,078</td><td></td></tr></table>
|
[] | 21
|
In May 2023, the MPSC approved a jointly-filed request by DTE Electric and Consumers for authority to defer as a regulatory asset the costs associated with repairing or replacing the defective work performed by TAES while the litigation with TAES and Toshiba Corporation moves forward. DTE Electric currently estimates its share of these repair and replacement costs ranges from $ 350 million to $ 400 million. Such costs will be offset by any potential litigation proceeds received from TAES or Toshiba Corporation. DTE Electric and Consumers will have the opportunity to seek recovery and ratemaking treatment for amounts which are not recovered from TAES or Toshiba Corporation.
|
[
{
"concept": "us-gaap:LossContingencyEstimateOfPossibleLoss",
"type": "monetaryItemType",
"value": "350"
},
{
"concept": "us-gaap:LossContingencyEstimateOfPossibleLoss",
"type": "monetaryItemType",
"value": "400"
}
] | 22
|
On September 1, 2021, we entered into an $ 8.3 million term loan with LaVie to be funded through monthly advances in the amount of $ 0.7 million from September 2021 through August 2022. This term loan bore interest at a fixed rate of 7 % per annum (which may be paid-in-kind for the first year of the loan), originally matured on March 31, 2031 and required monthly principal payments of $ 0.1 million commencing September 1, 2022. The loan is secured by a guarantee from LaVie’s parent entities.
|
[
{
"concept": "us-gaap:InvestmentOwnedUnderlyingFaceAmountAtMarketValue",
"type": "monetaryItemType",
"value": "8.3"
},
{
"concept": "us-gaap:InvestmentOwnedUnderlyingFaceAmountAtMarketValue",
"type": "monetaryItemType",
"value": "0.7"
},
{
"concept": "us-gaap:InvestmentInterestRate",
"type": "percentItemType",
"value": "7"
}
] | 23
|
<table><tr><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td></td><td></td><td>Gains (Losses) on Cash Flow Hedges</td><td></td><td>Share of equity method investments other comprehensive income</td><td></td><td>Defined Benefit Plan Items</td><td></td><td>Foreign Currency Translation Adjustments</td><td></td><td>Total AOCL</td></tr><tr><td>Balance as of December 31, 2021</td><td></td><td>$</td><td>10.7</td><td></td><td></td><td>$</td><td>( 1.2 )</td><td></td><td></td><td>$</td><td>( 68.8 )</td><td></td><td></td><td>$</td><td>( 28.8 )</td><td></td><td></td><td>$</td><td>( 88.1 )</td><td></td></tr><tr><td>Other comprehensive (loss) income before reclassifications</td><td></td><td>( 8.1 )</td><td></td><td></td><td>0.7</td><td></td><td></td><td>18.7</td><td></td><td></td><td>( 10.2 )</td><td></td><td></td><td>1.1</td><td></td></tr><tr><td>Amounts reclassified from AOCL</td><td></td><td>( 7.5 )</td><td></td><td></td><td>—</td><td></td><td></td><td>3.9</td><td></td><td></td><td>—</td><td></td><td></td><td>( 3.6 )</td><td></td></tr><tr><td>Net other comprehensive income</td><td></td><td>( 15.6 )</td><td></td><td></td><td>0.7</td><td></td><td></td><td>22.6</td><td></td><td></td><td>( 10.2 )</td><td></td><td></td><td>( 2.5 )</td><td></td></tr><tr><td>Balance as of December 31, 2022</td><td></td><td>$</td><td>( 4.9 )</td><td></td><td></td><td>$</td><td>( 0.5 )</td><td></td><td></td><td>$</td><td>( 46.2 )</td><td></td><td></td><td>$</td><td>( 39.0 )</td><td></td><td></td><td>$</td><td>( 90.6 )</td><td></td></tr></table>
|
[
{
"concept": "us-gaap:AccumulatedOtherComprehensiveIncomeLossNetOfTax",
"type": "monetaryItemType",
"value": "10.7"
},
{
"concept": "us-gaap:AccumulatedOtherComprehensiveIncomeLossNetOfTax",
"type": "monetaryItemType",
"value": "1.2"
},
{
"concept": "us-gaap:AccumulatedOtherComprehensiveIncomeLossNetOfTax",
"type": "monetaryItemType",
"value": "68.8"
},
{
"concept": "us-gaap:AccumulatedOtherComprehensiveIncomeLossNetOfTax",
"type": "monetaryItemType",
"value": "28.8"
},
{
"concept": "us-gaap:AccumulatedOtherComprehensiveIncomeLossNetOfTax",
"type": "monetaryItemType",
"value": "88.1"
},
{
"concept": "us-gaap:OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax",
"type": "monetaryItemType",
"value": "8.1"
},
{
"concept": "us-gaap:OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax",
"type": "monetaryItemType",
"value": "0.7"
},
{
"concept": "us-gaap:OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax",
"type": "monetaryItemType",
"value": "18.7"
},
{
"concept": "us-gaap:OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax",
"type": "monetaryItemType",
"value": "10.2"
},
{
"concept": "us-gaap:OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax",
"type": "monetaryItemType",
"value": "1.1"
},
{
"concept": "us-gaap:ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax",
"type": "monetaryItemType",
"value": "7.5"
},
{
"concept": "us-gaap:ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax",
"type": "monetaryItemType",
"value": "—"
},
{
"concept": "us-gaap:ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax",
"type": "monetaryItemType",
"value": "3.9"
},
{
"concept": "us-gaap:ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax",
"type": "monetaryItemType",
"value": "3.6"
},
{
"concept": "us-gaap:OtherComprehensiveIncomeLossNetOfTax",
"type": "monetaryItemType",
"value": "15.6"
},
{
"concept": "us-gaap:OtherComprehensiveIncomeLossNetOfTax",
"type": "monetaryItemType",
"value": "0.7"
},
{
"concept": "us-gaap:OtherComprehensiveIncomeLossNetOfTax",
"type": "monetaryItemType",
"value": "22.6"
},
{
"concept": "us-gaap:OtherComprehensiveIncomeLossNetOfTax",
"type": "monetaryItemType",
"value": "10.2"
},
{
"concept": "us-gaap:OtherComprehensiveIncomeLossNetOfTax",
"type": "monetaryItemType",
"value": "2.5"
},
{
"concept": "us-gaap:AccumulatedOtherComprehensiveIncomeLossNetOfTax",
"type": "monetaryItemType",
"value": "4.9"
},
{
"concept": "us-gaap:AccumulatedOtherComprehensiveIncomeLossNetOfTax",
"type": "monetaryItemType",
"value": "0.5"
},
{
"concept": "us-gaap:AccumulatedOtherComprehensiveIncomeLossNetOfTax",
"type": "monetaryItemType",
"value": "46.2"
},
{
"concept": "us-gaap:AccumulatedOtherComprehensiveIncomeLossNetOfTax",
"type": "monetaryItemType",
"value": "39.0"
},
{
"concept": "us-gaap:AccumulatedOtherComprehensiveIncomeLossNetOfTax",
"type": "monetaryItemType",
"value": "90.6"
}
] | 24
|
<table><tr><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td>Year</td><td>Exelon</td><td></td><td>PHI</td><td></td><td>Pepco</td><td></td><td>DPL</td><td></td><td>ACE</td></tr><tr><td>2024</td><td>$</td><td>8</td><td></td><td></td><td>$</td><td>8</td><td></td><td></td><td>$</td><td>6</td><td></td><td></td><td>$</td><td>1</td><td></td><td></td><td>$</td><td>1</td><td></td></tr><tr><td>2025</td><td>6</td><td></td><td></td><td>6</td><td></td><td></td><td>5</td><td></td><td></td><td>—</td><td></td><td></td><td>1</td><td></td></tr><tr><td>2026</td><td>6</td><td></td><td></td><td>6</td><td></td><td></td><td>5</td><td></td><td></td><td>—</td><td></td><td></td><td>1</td><td></td></tr><tr><td>2027</td><td>5</td><td></td><td></td><td>5</td><td></td><td></td><td>5</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td></tr><tr><td>2028 and thereafter</td><td>108</td><td></td><td></td><td>108</td><td></td><td></td><td>86</td><td></td><td></td><td>12</td><td></td><td></td><td>10</td><td></td></tr><tr><td>Total</td><td>$</td><td>133</td><td></td><td></td><td>$</td><td>133</td><td></td><td></td><td>$</td><td>107</td><td></td><td></td><td>$</td><td>13</td><td></td><td></td><td>$</td><td>13</td><td></td></tr></table>
|
[
{
"concept": "us-gaap:RevenueRemainingPerformanceObligation",
"type": "monetaryItemType",
"value": "8"
},
{
"concept": "us-gaap:RevenueRemainingPerformanceObligation",
"type": "monetaryItemType",
"value": "6"
},
{
"concept": "us-gaap:RevenueRemainingPerformanceObligation",
"type": "monetaryItemType",
"value": "1"
},
{
"concept": "us-gaap:RevenueRemainingPerformanceObligation",
"type": "monetaryItemType",
"value": "5"
},
{
"concept": "us-gaap:RevenueRemainingPerformanceObligation",
"type": "monetaryItemType",
"value": "—"
},
{
"concept": "us-gaap:RevenueRemainingPerformanceObligation",
"type": "monetaryItemType",
"value": "108"
},
{
"concept": "us-gaap:RevenueRemainingPerformanceObligation",
"type": "monetaryItemType",
"value": "86"
},
{
"concept": "us-gaap:RevenueRemainingPerformanceObligation",
"type": "monetaryItemType",
"value": "12"
},
{
"concept": "us-gaap:RevenueRemainingPerformanceObligation",
"type": "monetaryItemType",
"value": "10"
},
{
"concept": "us-gaap:RevenueRemainingPerformanceObligation",
"type": "monetaryItemType",
"value": "133"
},
{
"concept": "us-gaap:RevenueRemainingPerformanceObligation",
"type": "monetaryItemType",
"value": "107"
},
{
"concept": "us-gaap:RevenueRemainingPerformanceObligation",
"type": "monetaryItemType",
"value": "13"
}
] | 25
|
<table><tr><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td>December 31, 2024 December 31, 2024</td><td> </td></tr><tr><td>Intangible Assets Intangible Assets</td><td> </td><td>Useful life Useful life</td><td> </td><td>Gross Carrying Amount Gross Carrying Amount</td><td> </td><td> </td><td>Accumulated Amortization Accumulated Amortization</td><td> </td><td> </td><td>Currency Exchange Currency Exchange</td><td> </td><td> </td><td>Net Net</td><td> </td></tr><tr><td>Amortized intangible assets Amortized intangible assets</td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td></tr><tr><td>Patents Patents</td><td> </td><td>5 - 15 years 5 5 - 15 years 15 years</td><td> </td><td>$ $</td><td>16,040 16,040</td><td> </td><td> </td><td>$ $</td><td>( 15,954 ( 15,954</td><td>) )</td><td> </td><td>$ $</td><td>404 404</td><td> </td><td> </td><td>$ $</td><td>490 490</td><td> </td></tr><tr><td>Developed product technology Developed product technology</td><td> </td><td>2 - 10 years 2 2 - 10 years 10 years</td><td> </td><td> </td><td>182,499 182,499</td><td> </td><td> </td><td> </td><td>( 134,123 ( 134,123</td><td>) )</td><td> </td><td> </td><td>( 7,146 ( 7,146</td><td>) )</td><td> </td><td> </td><td>41,230 41,230</td><td> </td></tr><tr><td>Customer relationships Customer relationships</td><td> </td><td>7 - 12 years 7 7 - 12 years 12 years</td><td> </td><td> </td><td>69,718 69,718</td><td> </td><td> </td><td> </td><td>( 51,563 ( 51,563</td><td>) )</td><td> </td><td> </td><td>( 1,699 ( 1,699</td><td>) )</td><td> </td><td> </td><td>16,456 16,456</td><td> </td></tr><tr><td>Software license and other Software license and other</td><td> </td><td>3 - 4 years 3 3 - 4 years 4 years</td><td> </td><td> </td><td>2,743 2,743</td><td> </td><td> </td><td> </td><td>( 2,677 ( 2,677</td><td>) )</td><td> </td><td> </td><td>( 66 ( 66</td><td>) )</td><td> </td><td> </td><td>- -</td><td> </td></tr><tr><td>Total amortized intangible assets Total amortized intangible assets</td><td> </td><td> </td><td> </td><td> </td><td>271,000 271,000</td><td> </td><td> </td><td> </td><td>( 204,317 ( 204,317</td><td>) )</td><td> </td><td> </td><td>( 8,507 ( 8,507</td><td>) )</td><td> </td><td> </td><td>58,176 58,176</td><td> </td></tr><tr><td>Intangible assets with indefinite lives Intangible assets with indefinite lives</td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td></tr><tr><td>Trademarks and trade names Trademarks and trade names</td><td> </td><td>Indefinite Indefinite</td><td> </td><td> </td><td>10,303 10,303</td><td> </td><td> </td><td> </td><td>- -</td><td> </td><td> </td><td> </td><td>( 1,082 ( 1,082</td><td>) )</td><td> </td><td> </td><td>9,221 9,221</td><td> </td></tr><tr><td>Total Intangible assets with indefinite lives Total Intangible assets with indefinite lives</td><td> </td><td> </td><td> </td><td> </td><td>10,303 10,303</td><td> </td><td> </td><td> </td><td>- -</td><td> </td><td> </td><td> </td><td>( 1,082 ( 1,082</td><td>) )</td><td> </td><td> </td><td>9,221 9,221</td><td> </td></tr><tr><td>Total intangible assets Total intangible assets</td><td> </td><td> </td><td> </td><td>$ $</td><td>281,303 281,303</td><td> </td><td> </td><td>$ $</td><td>( 204,317 ( 204,317</td><td>) )</td><td> </td><td>$ $</td><td>( 9,589 ( 9,589</td><td>) )</td><td> </td><td>$ $</td><td>67,397 67,397</td><td> </td></tr><tr><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td></tr><tr><td>December 31, 2023 December 31, 2023</td><td> </td></tr><tr><td>Intangible Assets Intangible Assets</td><td> </td><td>Useful life Useful life</td><td> </td><td>Gross Carrying Amount Gross Carrying Amount</td><td> </td><td> </td><td>Accumulated Amortization Accumulated Amortization</td><td> </td><td> </td><td>Currency Exchange Currency Exchange</td><td> </td><td> </td><td>Net Net</td><td> </td></tr><tr><td>Amortized intangible assets Amortized intangible assets</td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td></tr><tr><td>Patents Patents</td><td> </td><td>5 - 15 years 5 5 - 15 years 15 years</td><td> </td><td>$ $</td><td>16,040 16,040</td><td> </td><td> </td><td>$ $</td><td>( 15,699 ( 15,699</td><td>) )</td><td> </td><td>$ $</td><td>( 245 ( 245</td><td>) )</td><td> </td><td>$ $</td><td>96 96</td><td> </td></tr><tr><td>Developed product technology Developed product technology</td><td> </td><td>2 - 10 years 2 2 - 10 years 10 years</td><td> </td><td> </td><td>169,499 169,499</td><td> </td><td> </td><td> </td><td>( 122,788 ( 122,788</td><td>) )</td><td> </td><td> </td><td>( 6,192 ( 6,192</td><td>) )</td><td> </td><td> </td><td>40,519 40,519</td><td> </td></tr><tr><td>Customer relationships Customer relationships</td><td> </td><td>7 - 12 years 7 7 - 12 years 12 years</td><td> </td><td> </td><td>62,465 62,465</td><td> </td><td> </td><td> </td><td>( 46,656 ( 46,656</td><td>) )</td><td> </td><td> </td><td>( 1,671 ( 1,671</td><td>) )</td><td> </td><td> </td><td>14,138 14,138</td><td> </td></tr><tr><td>Software license and other Software license and other</td><td> </td><td>3 - 4 years 3 3 - 4 years 4 years</td><td> </td><td> </td><td>2,743 2,743</td><td> </td><td> </td><td> </td><td>( 2,677 ( 2,677</td><td>) )</td><td> </td><td> </td><td>( 62 ( 62</td><td>) )</td><td> </td><td> </td><td>4 4</td><td> </td></tr><tr><td>Total amortized intangible assets Total amortized intangible assets</td><td> </td><td> </td><td> </td><td> </td><td>250,747 250,747</td><td> </td><td> </td><td> </td><td>( 187,820 ( 187,820</td><td>) )</td><td> </td><td> </td><td>( 8,170 ( 8,170</td><td>) )</td><td> </td><td> </td><td>54,757 54,757</td><td> </td></tr><tr><td>Intangible assets with indefinite lives Intangible assets with indefinite lives</td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td><td> </td></tr><tr><td>Trademarks and trade names Trademarks and trade names</td><td> </td><td>Indefinite Indefinite</td><td> </td><td> </td><td>10,303 10,303</td><td> </td><td> </td><td> </td><td>- -</td><td> </td><td> </td><td> </td><td>( 1,123 ( 1,123</td><td>) )</td><td> </td><td> </td><td>9,180 9,180</td><td> </td></tr><tr><td>Total Intangible assets with indefinite lives Total Intangible assets with indefinite lives</td><td> </td><td> </td><td> </td><td> </td><td>10,303 10,303</td><td> </td><td> </td><td> </td><td>- -</td><td> </td><td> </td><td> </td><td>( 1,123 ( 1,123</td><td>) )</td><td> </td><td> </td><td>9,180 9,180</td><td> </td></tr><tr><td>Total intangible assets Total intangible assets</td><td> </td><td> </td><td> </td><td>$ $</td><td>261,050 261,050</td><td> </td><td> </td><td>$ $</td><td>( 187,820 ( 187,820</td><td>) )</td><td> </td><td>$ $</td><td>( 9,293 ( 9,293</td><td>) )</td><td> </td><td>$ $</td><td>63,937 63,937</td><td> </td></tr></table>
|
[
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsGross",
"type": "monetaryItemType",
"value": "16040"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsAccumulatedAmortization",
"type": "monetaryItemType",
"value": "15954"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsNet",
"type": "monetaryItemType",
"value": "490"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsGross",
"type": "monetaryItemType",
"value": "182499"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsAccumulatedAmortization",
"type": "monetaryItemType",
"value": "134123"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsNet",
"type": "monetaryItemType",
"value": "41230"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsGross",
"type": "monetaryItemType",
"value": "69718"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsAccumulatedAmortization",
"type": "monetaryItemType",
"value": "51563"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsNet",
"type": "monetaryItemType",
"value": "16456"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsGross",
"type": "monetaryItemType",
"value": "2743"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsAccumulatedAmortization",
"type": "monetaryItemType",
"value": "2677"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsNet",
"type": "monetaryItemType",
"value": "-"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsGross",
"type": "monetaryItemType",
"value": "271000"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsAccumulatedAmortization",
"type": "monetaryItemType",
"value": "204317"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsNet",
"type": "monetaryItemType",
"value": "58176"
},
{
"concept": "us-gaap:IndefiniteLivedIntangibleAssetsExcludingGoodwill",
"type": "monetaryItemType",
"value": "9221"
},
{
"concept": "us-gaap:IntangibleAssetsGrossExcludingGoodwill",
"type": "monetaryItemType",
"value": "281303"
},
{
"concept": "us-gaap:IntangibleAssetsNetExcludingGoodwill",
"type": "monetaryItemType",
"value": "67397"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsAccumulatedAmortization",
"type": "monetaryItemType",
"value": "15699"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsNet",
"type": "monetaryItemType",
"value": "96"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsGross",
"type": "monetaryItemType",
"value": "169499"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsAccumulatedAmortization",
"type": "monetaryItemType",
"value": "122788"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsNet",
"type": "monetaryItemType",
"value": "40519"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsGross",
"type": "monetaryItemType",
"value": "62465"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsAccumulatedAmortization",
"type": "monetaryItemType",
"value": "46656"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsNet",
"type": "monetaryItemType",
"value": "14138"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsNet",
"type": "monetaryItemType",
"value": "4"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsGross",
"type": "monetaryItemType",
"value": "250747"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsAccumulatedAmortization",
"type": "monetaryItemType",
"value": "187820"
},
{
"concept": "us-gaap:FiniteLivedIntangibleAssetsNet",
"type": "monetaryItemType",
"value": "54757"
},
{
"concept": "us-gaap:IndefiniteLivedIntangibleAssetsExcludingGoodwill",
"type": "monetaryItemType",
"value": "9180"
},
{
"concept": "us-gaap:IntangibleAssetsGrossExcludingGoodwill",
"type": "monetaryItemType",
"value": "261050"
},
{
"concept": "us-gaap:IntangibleAssetsNetExcludingGoodwill",
"type": "monetaryItemType",
"value": "63937"
}
] | 26
|
Due to the Company being in a three-year cumulative loss position in China as of December 31, 2023, the year ended December 31, 2023 includes the establishment of a valuation allowance of $ 223.0 million on current year losses in one of our Chinese entities. The years ended December 31, 2022 and 2021 include benefits of $ 91.8 million and $ 6.0 million, respectively, due to the release of a foreign valuation allowance due to changes in expected profitability.
|
[
{
"concept": "us-gaap:IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance",
"type": "monetaryItemType",
"value": "223.0"
},
{
"concept": "us-gaap:IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance",
"type": "monetaryItemType",
"value": "91.8"
},
{
"concept": "us-gaap:IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance",
"type": "monetaryItemType",
"value": "6.0"
}
] | 27
|
The total amount of gross unrecognized tax benefits that, if recognized, would favorably affect our effective income tax rate in future periods was $ 61.0 million as of December 31, 2023. As of December 31, 2023, it is not possible to reasonably estimate the expected change to the total amount of unrecognized tax benefits in the next twelve months. Accrued interest related to uncertain tax positions was $ 15.1 million and $ 13.2 million as of December 31, 2023 and 2022, respectively.
|
[
{
"concept": "us-gaap:UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate",
"type": "monetaryItemType",
"value": "61.0"
},
{
"concept": "us-gaap:UnrecognizedTaxBenefitsInterestOnIncomeTaxesAccrued",
"type": "monetaryItemType",
"value": "15.1"
},
{
"concept": "us-gaap:UnrecognizedTaxBenefitsInterestOnIncomeTaxesAccrued",
"type": "monetaryItemType",
"value": "13.2"
}
] | 28
|
<table><tr><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td></td><td></td><td>U.S.</td><td></td><td>International</td></tr><tr><td>In millions</td><td></td><td>2024</td><td></td><td>2023</td><td></td><td>2022</td><td></td><td>2024</td><td></td><td>2023</td><td></td><td>2022</td></tr><tr><td>Service cost</td><td></td><td>$</td><td>—</td><td></td><td></td><td>$</td><td>—</td><td></td><td></td><td>$</td><td>—</td><td></td><td></td><td>$</td><td>3</td><td></td><td></td><td>$</td><td>3</td><td></td><td></td><td>$</td><td>3</td><td></td></tr><tr><td>Interest cost</td><td></td><td>3</td><td></td><td></td><td>2</td><td></td><td></td><td>1</td><td></td><td></td><td>11</td><td></td><td></td><td>11</td><td></td><td></td><td>6</td><td></td></tr><tr><td>Expected return on plan assets</td><td></td><td>( 3 )</td><td></td><td></td><td>( 2 )</td><td></td><td></td><td>( 1 )</td><td></td><td></td><td>( 11 )</td><td></td><td></td><td>( 10 )</td><td></td><td></td><td>( 12 )</td><td></td></tr><tr><td>Amortization of net loss</td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>1</td><td></td><td></td><td>3</td><td></td><td></td><td>3</td><td></td><td></td><td>2</td><td></td></tr><tr><td>Settlement and curtailment gains recognized</td><td></td><td>—</td><td></td><td></td><td>( 1 )</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>( 1 )</td><td></td></tr><tr><td>Net periodic benefit (income) cost</td><td></td><td>$</td><td>—</td><td></td><td></td><td>$</td><td>( 1 )</td><td></td><td></td><td>$</td><td>1</td><td></td><td></td><td>$</td><td>6</td><td></td><td></td><td>$</td><td>7</td><td></td><td></td><td>$</td><td>( 2 )</td><td></td></tr></table>
|
[
{
"concept": "us-gaap:DefinedBenefitPlanServiceCost",
"type": "monetaryItemType",
"value": "—"
},
{
"concept": "us-gaap:DefinedBenefitPlanServiceCost",
"type": "monetaryItemType",
"value": "3"
},
{
"concept": "us-gaap:DefinedBenefitPlanInterestCost",
"type": "monetaryItemType",
"value": "3"
},
{
"concept": "us-gaap:DefinedBenefitPlanInterestCost",
"type": "monetaryItemType",
"value": "2"
},
{
"concept": "us-gaap:DefinedBenefitPlanInterestCost",
"type": "monetaryItemType",
"value": "1"
},
{
"concept": "us-gaap:DefinedBenefitPlanInterestCost",
"type": "monetaryItemType",
"value": "11"
},
{
"concept": "us-gaap:DefinedBenefitPlanInterestCost",
"type": "monetaryItemType",
"value": "6"
},
{
"concept": "us-gaap:DefinedBenefitPlanExpectedReturnOnPlanAssets",
"type": "monetaryItemType",
"value": "3"
},
{
"concept": "us-gaap:DefinedBenefitPlanExpectedReturnOnPlanAssets",
"type": "monetaryItemType",
"value": "2"
},
{
"concept": "us-gaap:DefinedBenefitPlanExpectedReturnOnPlanAssets",
"type": "monetaryItemType",
"value": "1"
},
{
"concept": "us-gaap:DefinedBenefitPlanExpectedReturnOnPlanAssets",
"type": "monetaryItemType",
"value": "11"
},
{
"concept": "us-gaap:DefinedBenefitPlanExpectedReturnOnPlanAssets",
"type": "monetaryItemType",
"value": "10"
},
{
"concept": "us-gaap:DefinedBenefitPlanExpectedReturnOnPlanAssets",
"type": "monetaryItemType",
"value": "12"
},
{
"concept": "us-gaap:DefinedBenefitPlanAmortizationOfGainsLosses",
"type": "monetaryItemType",
"value": "—"
},
{
"concept": "us-gaap:DefinedBenefitPlanAmortizationOfGainsLosses",
"type": "monetaryItemType",
"value": "1"
},
{
"concept": "us-gaap:DefinedBenefitPlanAmortizationOfGainsLosses",
"type": "monetaryItemType",
"value": "3"
},
{
"concept": "us-gaap:DefinedBenefitPlanAmortizationOfGainsLosses",
"type": "monetaryItemType",
"value": "2"
},
{
"concept": "us-gaap:DefinedBenefitPlanRecognizedNetGainLossDueToSettlementsAndCurtailments1",
"type": "monetaryItemType",
"value": "—"
},
{
"concept": "us-gaap:DefinedBenefitPlanRecognizedNetGainLossDueToSettlementsAndCurtailments1",
"type": "monetaryItemType",
"value": "1"
},
{
"concept": "us-gaap:DefinedBenefitPlanNetPeriodicBenefitCost",
"type": "monetaryItemType",
"value": "—"
},
{
"concept": "us-gaap:DefinedBenefitPlanNetPeriodicBenefitCost",
"type": "monetaryItemType",
"value": "1"
},
{
"concept": "us-gaap:DefinedBenefitPlanNetPeriodicBenefitCost",
"type": "monetaryItemType",
"value": "6"
},
{
"concept": "us-gaap:DefinedBenefitPlanNetPeriodicBenefitCost",
"type": "monetaryItemType",
"value": "7"
},
{
"concept": "us-gaap:DefinedBenefitPlanNetPeriodicBenefitCost",
"type": "monetaryItemType",
"value": "2"
}
] | 29
|
(h) For Opdualag in the U.S., a PTR application is pending and, if granted, the estimated patent expiry will be 2036. In the EU, SPC applications are pending and, if granted, the estimated patent expiry will be 2037.
|
[] | 30
|
<table><tr><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td></td><td></td><td></td><td></td><td></td><td></td><td>Encumbrances at December 31, 2024</td><td></td><td>Initial Cost to Company</td><td></td><td>Costs Capitalized Subsequent to Acquisition (3) Costs Capitalized Subsequent to Acquisition (3)</td><td></td><td>Gross Amount at Which Carried As of December 31, 2024</td><td></td><td>Accumulated Depreciation (5) Accumulated Depreciation (5)</td><td></td><td>Year Constructed (6) Year Constructed (6)</td><td></td><td>Year Acquired</td></tr><tr><td></td><td></td><td>City</td><td></td><td>State</td><td></td><td></td><td>Land and improvements (1) Land and improvements (1)</td><td></td><td>Buildings and Improvements (2) Buildings and Improvements (2)</td><td></td><td></td><td>Land and improvements</td><td></td><td>Buildings and Improvements</td><td></td><td>Total (4) Total (4)</td><td></td><td></td><td></td></tr><tr><td>3010</td><td></td><td>Springfield</td><td></td><td>OR</td><td></td><td>20,802</td><td></td><td></td><td>—</td><td></td><td></td><td>51,998</td><td></td><td></td><td>1,979</td><td></td><td></td><td>—</td><td></td><td></td><td>53,977</td><td></td><td></td><td>53,977</td><td></td><td></td><td>( 7,268 )</td><td></td><td></td><td>2011</td><td></td><td>2021</td></tr><tr><td>PA0006</td><td></td><td>Camp Hill</td><td></td><td>PA</td><td></td><td>—</td><td></td><td></td><td>1,014</td><td></td><td></td><td>2,376</td><td></td><td></td><td>183</td><td></td><td></td><td>1,014</td><td></td><td></td><td>2,559</td><td></td><td></td><td>3,573</td><td></td><td></td><td>( 173 )</td><td></td><td></td><td>1980</td><td></td><td>2024</td></tr><tr><td>PA0002</td><td></td><td>Carlisle</td><td></td><td>PA</td><td></td><td>—</td><td></td><td></td><td>680</td><td></td><td></td><td>1,468</td><td></td><td></td><td>—</td><td></td><td></td><td>680</td><td></td><td></td><td>1,468</td><td></td><td></td><td>2,148</td><td></td><td></td><td>( 116 )</td><td></td><td></td><td>2002</td><td></td><td>2024</td></tr><tr><td>PA0004</td><td></td><td>Carlisle</td><td></td><td>PA</td><td></td><td>—</td><td></td><td></td><td>456</td><td></td><td></td><td>2,333</td><td></td><td></td><td>—</td><td></td><td></td><td>456</td><td></td><td></td><td>2,333</td><td></td><td></td><td>2,789</td><td></td><td></td><td>( 161 )</td><td></td><td></td><td>1996</td><td></td><td>2024</td></tr><tr><td>PA0014</td><td></td><td>Erie</td><td></td><td>PA</td><td></td><td>—</td><td></td><td></td><td>251</td><td></td><td></td><td>21,584</td><td></td><td></td><td>—</td><td></td><td></td><td>251</td><td></td><td></td><td>21,584</td><td></td><td></td><td>21,835</td><td></td><td></td><td>( 808 )</td><td></td><td></td><td>2007</td><td></td><td>2024</td></tr><tr><td>PA0010</td><td></td><td>Hanover</td><td></td><td>PA</td><td></td><td>—</td><td></td><td></td><td>1,777</td><td></td><td></td><td>8,437</td><td></td><td></td><td>1,001</td><td></td><td></td><td>1,777</td><td></td><td></td><td>9,438</td><td></td><td></td><td>11,215</td><td></td><td></td><td>( 526 )</td><td></td><td></td><td>2003</td><td></td><td>2024</td></tr><tr><td>PA0007</td><td></td><td>Harrisburg</td><td></td><td>PA</td><td></td><td>—</td><td></td><td></td><td>1,800</td><td></td><td></td><td>4,397</td><td></td><td></td><td>511</td><td></td><td></td><td>1,823</td><td></td><td></td><td>4,885</td><td></td><td></td><td>6,708</td><td></td><td></td><td>( 422 )</td><td></td><td></td><td>2000</td><td></td><td>2024</td></tr><tr><td>PA0008</td><td></td><td>Harrisburg</td><td></td><td>PA</td><td></td><td>—</td><td></td><td></td><td>586</td><td></td><td></td><td>1,115</td><td></td><td></td><td>102</td><td></td><td></td><td>586</td><td></td><td></td><td>1,217</td><td></td><td></td><td>1,803</td><td></td><td></td><td>( 68 )</td><td></td><td></td><td>1997</td><td></td><td>2024</td></tr><tr><td>PA0005</td><td></td><td>Hershey</td><td></td><td>PA</td><td></td><td>—</td><td></td><td></td><td>196</td><td></td><td></td><td>2,896</td><td></td><td></td><td>113</td><td></td><td></td><td>196</td><td></td><td></td><td>3,009</td><td></td><td></td><td>3,205</td><td></td><td></td><td>( 117 )</td><td></td><td></td><td>1994</td><td></td><td>2024</td></tr><tr><td>2570</td><td></td><td>Limerick</td><td></td><td>PA</td><td></td><td>—</td><td></td><td></td><td>925</td><td></td><td></td><td>20,072</td><td></td><td></td><td>( 119 )</td><td></td><td></td><td>755</td><td></td><td></td><td>20,123</td><td></td><td></td><td>20,878</td><td></td><td></td><td>( 5,801 )</td><td></td><td></td><td>1999</td><td></td><td>2016</td></tr><tr><td>2234</td><td></td><td>Philadelphia</td><td></td><td>PA</td><td></td><td>—</td><td></td><td></td><td>24,264</td><td></td><td></td><td>99,904</td><td></td><td></td><td>53,253</td><td></td><td></td><td>24,288</td><td></td><td></td><td>153,133</td><td></td><td></td><td>177,421</td><td></td><td></td><td>( 48,972 )</td><td></td><td></td><td>1973/2019</td><td></td><td>2014</td></tr><tr><td>2403</td><td></td><td>Philadelphia</td><td></td><td>PA</td><td></td><td>—</td><td></td><td></td><td>26,063</td><td></td><td></td><td>97,646</td><td></td><td></td><td>54,119</td><td></td><td></td><td>26,134</td><td></td><td></td><td>151,694</td><td></td><td></td><td>177,828</td><td></td><td></td><td>( 58,093 )</td><td></td><td></td><td>2000</td><td></td><td>2015</td></tr><tr><td>PA0012</td><td></td><td>West Easton</td><td></td><td>PA</td><td></td><td>—</td><td></td><td></td><td>2,065</td><td></td><td></td><td>7,718</td><td></td><td></td><td>—</td><td></td><td></td><td>2,065</td><td></td><td></td><td>7,718</td><td></td><td></td><td>9,783</td><td></td><td></td><td>( 397 )</td><td></td><td></td><td>2017</td><td></td><td>2024</td></tr><tr><td>PA0013</td><td></td><td>West Mifflin</td><td></td><td>PA</td><td></td><td>—</td><td></td><td></td><td>957</td><td></td><td></td><td>3,193</td><td></td><td></td><td>—</td><td></td><td></td><td>957</td><td></td><td></td><td>3,193</td><td></td><td></td><td>4,150</td><td></td><td></td><td>( 201 )</td><td></td><td></td><td>1992</td><td></td><td>2024</td></tr><tr><td>2571</td><td></td><td>Wilkes-Barre</td><td></td><td>PA</td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>9,138</td><td></td><td></td><td>11</td><td></td><td></td><td>—</td><td></td><td></td><td>9,149</td><td></td><td></td><td>9,149</td><td></td><td></td><td>( 2,915 )</td><td></td><td></td><td>2001</td><td></td><td>2016</td></tr><tr><td>PA0011</td><td></td><td>Wyomissing</td><td></td><td>PA</td><td></td><td>—</td><td></td><td></td><td>298</td><td></td><td></td><td>3,410</td><td></td><td></td><td>—</td><td></td><td></td><td>298</td><td></td><td></td><td>3,410</td><td></td><td></td><td>3,708</td><td></td><td></td><td>( 191 )</td><td></td><td></td><td>2002</td><td></td><td>2024</td></tr><tr><td>2694</td><td></td><td>Anderson</td><td></td><td>SC</td><td></td><td>—</td><td></td><td></td><td>405</td><td></td><td></td><td>1,211</td><td></td><td></td><td>( 162 )</td><td></td><td></td><td>243</td><td></td><td></td><td>1,211</td><td></td><td></td><td>1,454</td><td></td><td></td><td>( 270 )</td><td></td><td></td><td>2012</td><td></td><td>2020</td></tr><tr><td>2573</td><td></td><td>Florence</td><td></td><td>SC</td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>12,090</td><td></td><td></td><td>90</td><td></td><td></td><td>—</td><td></td><td></td><td>12,180</td><td></td><td></td><td>12,180</td><td></td><td></td><td>( 3,100 )</td><td></td><td></td><td>1998</td><td></td><td>2016</td></tr><tr><td>2574</td><td></td><td>Florence</td><td></td><td>SC</td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>12,190</td><td></td><td></td><td>87</td><td></td><td></td><td>—</td><td></td><td></td><td>12,277</td><td></td><td></td><td>12,277</td><td></td><td></td><td>( 3,120 )</td><td></td><td></td><td>1998</td><td></td><td>2016</td></tr><tr><td>2575</td><td></td><td>Florence</td><td></td><td>SC</td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>11,243</td><td></td><td></td><td>56</td><td></td><td></td><td>—</td><td></td><td></td><td>11,299</td><td></td><td></td><td>11,299</td><td></td><td></td><td>( 3,516 )</td><td></td><td></td><td>1995</td><td></td><td>2016</td></tr><tr><td>2841</td><td></td><td>Greenville</td><td></td><td>SC</td><td></td><td>—</td><td></td><td></td><td>634</td><td></td><td></td><td>38,386</td><td></td><td></td><td>( 2,283 )</td><td></td><td></td><td>13</td><td></td><td></td><td>36,724</td><td></td><td></td><td>36,737</td><td></td><td></td><td>( 7,237 )</td><td></td><td></td><td>1991</td><td></td><td>2018</td></tr><tr><td>2842</td><td></td><td>Greenville</td><td></td><td>SC</td><td></td><td>—</td><td></td><td></td><td>794</td><td></td><td></td><td>41,293</td><td></td><td></td><td>( 3,459 )</td><td></td><td></td><td>—</td><td></td><td></td><td>38,628</td><td></td><td></td><td>38,628</td><td></td><td></td><td>( 7,133 )</td><td></td><td></td><td>1999</td><td></td><td>2018</td></tr><tr><td>2843</td><td></td><td>Greenville</td><td></td><td>SC</td><td></td><td>—</td><td></td><td></td><td>626</td><td></td><td></td><td>22,210</td><td></td><td></td><td>( 2,776 )</td><td></td><td></td><td>—</td><td></td><td></td><td>20,060</td><td></td><td></td><td>20,060</td><td></td><td></td><td>( 3,676 )</td><td></td><td></td><td>1996</td><td></td><td>2018</td></tr><tr><td>2844</td><td></td><td>Greenville</td><td></td><td>SC</td><td></td><td>—</td><td></td><td></td><td>806</td><td></td><td></td><td>18,889</td><td></td><td></td><td>( 1,811 )</td><td></td><td></td><td>—</td><td></td><td></td><td>17,884</td><td></td><td></td><td>17,884</td><td></td><td></td><td>( 2,947 )</td><td></td><td></td><td>1998</td><td></td><td>2018</td></tr><tr><td>2845</td><td></td><td>Greenville</td><td></td><td>SC</td><td></td><td>—</td><td></td><td></td><td>932</td><td></td><td></td><td>40,879</td><td></td><td></td><td>( 3,309 )</td><td></td><td></td><td>—</td><td></td><td></td><td>38,502</td><td></td><td></td><td>38,502</td><td></td><td></td><td>( 6,226 )</td><td></td><td></td><td>2005</td><td></td><td>2018</td></tr><tr><td>2846</td><td></td><td>Greenville</td><td></td><td>SC</td><td></td><td>—</td><td></td><td></td><td>896</td><td></td><td></td><td>38,486</td><td></td><td></td><td>( 3,670 )</td><td></td><td></td><td>—</td><td></td><td></td><td>35,712</td><td></td><td></td><td>35,712</td><td></td><td></td><td>( 5,831 )</td><td></td><td></td><td>2007</td><td></td><td>2018</td></tr><tr><td>2847</td><td></td><td>Greenville</td><td></td><td>SC</td><td></td><td>—</td><td></td><td></td><td>600</td><td></td><td></td><td>26,472</td><td></td><td></td><td>200</td><td></td><td></td><td>—</td><td></td><td></td><td>27,272</td><td></td><td></td><td>27,272</td><td></td><td></td><td>( 5,264 )</td><td></td><td></td><td>1996</td><td></td><td>2018</td></tr><tr><td>2850</td><td></td><td>Greenville</td><td></td><td>SC</td><td></td><td>—</td><td></td><td></td><td>211</td><td></td><td></td><td>6,503</td><td></td><td></td><td>( 1,008 )</td><td></td><td></td><td>211</td><td></td><td></td><td>5,495</td><td></td><td></td><td>5,706</td><td></td><td></td><td>( 1,044 )</td><td></td><td></td><td>2008</td><td></td><td>2018</td></tr><tr><td>2853</td><td></td><td>Greenville</td><td></td><td>SC</td><td></td><td>—</td><td></td><td></td><td>534</td><td></td><td></td><td>6,430</td><td></td><td></td><td>( 1,388 )</td><td></td><td></td><td>—</td><td></td><td></td><td>5,576</td><td></td><td></td><td>5,576</td><td></td><td></td><td>( 1,231 )</td><td></td><td></td><td>1998</td><td></td><td>2018</td></tr><tr><td>2854</td><td></td><td>Greenville</td><td></td><td>SC</td><td></td><td>—</td><td></td><td></td><td>824</td><td></td><td></td><td>13,645</td><td></td><td></td><td>( 2,812 )</td><td></td><td></td><td>—</td><td></td><td></td><td>11,657</td><td></td><td></td><td>11,657</td><td></td><td></td><td>( 2,048 )</td><td></td><td></td><td>1992</td><td></td><td>2018</td></tr><tr><td>2848</td><td></td><td>Greer</td><td></td><td>SC</td><td></td><td>—</td><td></td><td></td><td>318</td><td></td><td></td><td>5,816</td><td></td><td></td><td>( 791 )</td><td></td><td></td><td>—</td><td></td><td></td><td>5,343</td><td></td><td></td><td>5,343</td><td></td><td></td><td>( 851 )</td><td></td><td></td><td>2008</td><td></td><td>2018</td></tr><tr><td>2849</td><td></td><td>Greer</td><td></td><td>SC</td><td></td><td>—</td><td></td><td></td><td>319</td><td></td><td></td><td>5,836</td><td></td><td></td><td>( 777 )</td><td></td><td></td><td>—</td><td></td><td></td><td>5,378</td><td></td><td></td><td>5,378</td><td></td><td></td><td>( 879 )</td><td></td><td></td><td>2008</td><td></td><td>2018</td></tr><tr><td>2862</td><td></td><td>Myrtle Beach</td><td></td><td>SC</td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>28,496</td><td></td><td></td><td>—</td><td></td><td></td><td>28,496</td><td></td><td></td><td>28,496</td><td></td><td></td><td>( 7,945 )</td><td></td><td></td><td>2019</td><td></td><td>2018</td></tr><tr><td>2851</td><td></td><td>Travelers Rest</td><td></td><td>SC</td><td></td><td>—</td><td></td><td></td><td>498</td><td></td><td></td><td>1,015</td><td></td><td></td><td>( 399 )</td><td></td><td></td><td>299</td><td></td><td></td><td>815</td><td></td><td></td><td>1,114</td><td></td><td></td><td>( 309 )</td><td></td><td></td><td>1998</td><td></td><td>2018</td></tr><tr><td>2865</td><td></td><td>Brentwood</td><td></td><td>TN</td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>36,965</td><td></td><td></td><td>52</td><td></td><td></td><td>36,913</td><td></td><td></td><td>36,965</td><td></td><td></td><td>( 5,487 )</td><td></td><td></td><td>2020</td><td></td><td>2019</td></tr><tr><td>TN0007</td><td></td><td>Chattanooga</td><td></td><td>TN</td><td></td><td>—</td><td></td><td></td><td>139</td><td></td><td></td><td>10,350</td><td></td><td></td><td>281</td><td></td><td></td><td>139</td><td></td><td></td><td>10,631</td><td></td><td></td><td>10,770</td><td></td><td></td><td>( 532 )</td><td></td><td></td><td>1976</td><td></td><td>2024</td></tr><tr><td>TN0010</td><td></td><td>Chattanooga</td><td></td><td>TN</td><td></td><td>—</td><td></td><td></td><td>221</td><td></td><td></td><td>17,612</td><td></td><td></td><td>—</td><td></td><td></td><td>221</td><td></td><td></td><td>17,612</td><td></td><td></td><td>17,833</td><td></td><td></td><td>( 813 )</td><td></td><td></td><td>1993</td><td></td><td>2024</td></tr><tr><td>TN0011</td><td></td><td>Franklin</td><td></td><td>TN</td><td></td><td>—</td><td></td><td></td><td>3,056</td><td></td><td></td><td>5,484</td><td></td><td></td><td>—</td><td></td><td></td><td>3,056</td><td></td><td></td><td>5,484</td><td></td><td></td><td>8,540</td><td></td><td></td><td>( 293 )</td><td></td><td></td><td>2014</td><td></td><td>2024</td></tr><tr><td>624</td><td></td><td>Hendersonville</td><td></td><td>TN</td><td></td><td>—</td><td></td><td></td><td>256</td><td></td><td></td><td>1,530</td><td></td><td></td><td>1,581</td><td></td><td></td><td>256</td><td></td><td></td><td>3,111</td><td></td><td></td><td>3,367</td><td></td><td></td><td>( 1,497 )</td><td></td><td></td><td>1985</td><td></td><td>2006</td></tr><tr><td>559</td><td></td><td>Hermitage</td><td></td><td>TN</td><td></td><td>—</td><td></td><td></td><td>830</td><td></td><td></td><td>5,036</td><td></td><td></td><td>13,203</td><td></td><td></td><td>837</td><td></td><td></td><td>18,232</td><td></td><td></td><td>19,069</td><td></td><td></td><td>( 7,630 )</td><td></td><td></td><td>1999/2019</td><td></td><td>2003</td></tr><tr><td>561</td><td></td><td>Hermitage</td><td></td><td>TN</td><td></td><td>—</td><td></td><td></td><td>596</td><td></td><td></td><td>9,698</td><td></td><td></td><td>4,457</td><td></td><td></td><td>596</td><td></td><td></td><td>14,155</td><td></td><td></td><td>14,751</td><td></td><td></td><td>( 7,773 )</td><td></td><td></td><td>1993</td><td></td><td>2003</td></tr><tr><td>562</td><td></td><td>Hermitage</td><td></td><td>TN</td><td></td><td>—</td><td></td><td></td><td>317</td><td></td><td></td><td>6,528</td><td></td><td></td><td>2,936</td><td></td><td></td><td>317</td><td></td><td></td><td>9,464</td><td></td><td></td><td>9,781</td><td></td><td></td><td>( 4,965 )</td><td></td><td></td><td>1994</td><td></td><td>2003</td></tr><tr><td>TN0002</td><td></td><td>Jackson</td><td></td><td>TN</td><td></td><td>—</td><td></td><td></td><td>1,124</td><td></td><td></td><td>5,631</td><td></td><td></td><td>—</td><td></td><td></td><td>1,124</td><td></td><td></td><td>5,631</td><td></td><td></td><td>6,755</td><td></td><td></td><td>( 358 )</td><td></td><td></td><td>1991</td><td></td><td>2024</td></tr><tr><td>TN0001</td><td></td><td>Kingsport</td><td></td><td>TN</td><td></td><td>—</td><td></td><td></td><td>2,778</td><td></td><td></td><td>10,365</td><td></td><td></td><td>57</td><td></td><td></td><td>2,835</td><td></td><td></td><td>10,365</td><td></td><td></td><td>13,200</td><td></td><td></td><td>( 476 )</td><td></td><td></td><td>2005</td><td></td><td>2024</td></tr><tr><td>TN0012</td><td></td><td>Kingsport</td><td></td><td>TN</td><td></td><td>—</td><td></td><td></td><td>511</td><td></td><td></td><td>59,215</td><td></td><td></td><td>—</td><td></td><td></td><td>511</td><td></td><td></td><td>59,215</td><td></td><td></td><td>59,726</td><td></td><td></td><td>( 1,990 )</td><td></td><td></td><td>2010</td><td></td><td>2024</td></tr><tr><td>625</td><td></td><td>Nashville</td><td></td><td>TN</td><td></td><td>—</td><td></td><td></td><td>955</td><td></td><td></td><td>14,289</td><td></td><td></td><td>9,058</td><td></td><td></td><td>955</td><td></td><td></td><td>23,347</td><td></td><td></td><td>24,302</td><td></td><td></td><td>( 10,821 )</td><td></td><td></td><td>2000</td><td></td><td>2006</td></tr><tr><td>626</td><td></td><td>Nashville</td><td></td><td>TN</td><td></td><td>—</td><td></td><td></td><td>2,050</td><td></td><td></td><td>5,211</td><td></td><td></td><td>5,984</td><td></td><td></td><td>2,050</td><td></td><td></td><td>11,195</td><td></td><td></td><td>13,245</td><td></td><td></td><td>( 4,320 )</td><td></td><td></td><td>1987</td><td></td><td>2006</td></tr><tr><td>627</td><td></td><td>Nashville</td><td></td><td>TN</td><td></td><td>—</td><td></td><td></td><td>1,007</td><td></td><td></td><td>181</td><td></td><td></td><td>986</td><td></td><td></td><td>1,113</td><td></td><td></td><td>1,061</td><td></td><td></td><td>2,174</td><td></td><td></td><td>( 660 )</td><td></td><td></td><td>1975</td><td></td><td>2006</td></tr><tr><td>628</td><td></td><td>Nashville</td><td></td><td>TN</td><td></td><td>—</td><td></td><td></td><td>2,980</td><td></td><td></td><td>7,164</td><td></td><td></td><td>3,670</td><td></td><td></td><td>2,980</td><td></td><td></td><td>10,834</td><td></td><td></td><td>13,814</td><td></td><td></td><td>( 4,561 )</td><td></td><td></td><td>1988</td><td></td><td>2006</td></tr><tr><td>630</td><td></td><td>Nashville</td><td></td><td>TN</td><td></td><td>—</td><td></td><td></td><td>515</td><td></td><td></td><td>848</td><td></td><td></td><td>351</td><td></td><td></td><td>649</td><td></td><td></td><td>1,065</td><td></td><td></td><td>1,714</td><td></td><td></td><td>( 596 )</td><td></td><td></td><td>1975</td><td></td><td>2006</td></tr><tr><td>631</td><td></td><td>Nashville</td><td></td><td>TN</td><td></td><td>—</td><td></td><td></td><td>266</td><td></td><td></td><td>1,305</td><td></td><td></td><td>1,171</td><td></td><td></td><td>266</td><td></td><td></td><td>2,476</td><td></td><td></td><td>2,742</td><td></td><td></td><td>( 1,266 )</td><td></td><td></td><td>1980</td><td></td><td>2006</td></tr><tr><td>632</td><td></td><td>Nashville</td><td></td><td>TN</td><td></td><td>—</td><td></td><td></td><td>827</td><td></td><td></td><td>7,642</td><td></td><td></td><td>3,565</td><td></td><td></td><td>827</td><td></td><td></td><td>11,207</td><td></td><td></td><td>12,034</td><td></td><td></td><td>( 5,708 )</td><td></td><td></td><td>1988</td><td></td><td>2006</td></tr><tr><td>633</td><td></td><td>Nashville</td><td></td><td>TN</td><td></td><td>—</td><td></td><td></td><td>5,425</td><td></td><td></td><td>12,577</td><td></td><td></td><td>5,876</td><td></td><td></td><td>5,425</td><td></td><td></td><td>18,453</td><td></td><td></td><td>23,878</td><td></td><td></td><td>( 9,429 )</td><td></td><td></td><td>1971</td><td></td><td>2006</td></tr><tr><td>634</td><td></td><td>Nashville</td><td></td><td>TN</td><td></td><td>—</td><td></td><td></td><td>3,818</td><td></td><td></td><td>15,185</td><td></td><td></td><td>12,001</td><td></td><td></td><td>3,818</td><td></td><td></td><td>27,186</td><td></td><td></td><td>31,004</td><td></td><td></td><td>( 10,703 )</td><td></td><td></td><td>1992</td><td></td><td>2006</td></tr><tr><td>636</td><td></td><td>Nashville</td><td></td><td>TN</td><td></td><td>—</td><td></td><td></td><td>583</td><td></td><td></td><td>450</td><td></td><td></td><td>424</td><td></td><td></td><td>604</td><td></td><td></td><td>853</td><td></td><td></td><td>1,457</td><td></td><td></td><td>( 449 )</td><td></td><td></td><td>1974</td><td></td><td>2006</td></tr><tr><td>2967</td><td></td><td>Nashville</td><td></td><td>TN</td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>53,773</td><td></td><td></td><td>—</td><td></td><td></td><td>53,773</td><td></td><td></td><td>53,773</td><td></td><td></td><td>( 7,540 )</td><td></td><td></td><td>2021</td><td></td><td>2019</td></tr><tr><td>2720</td><td></td><td>Nashville</td><td></td><td>TN</td><td></td><td>—</td><td></td><td></td><td>102</td><td></td><td></td><td>10,925</td><td></td><td></td><td>749</td><td></td><td></td><td>102</td><td></td><td></td><td>11,674</td><td></td><td></td><td>11,776</td><td></td><td></td><td>( 2,415 )</td><td></td><td></td><td>1986</td><td></td><td>2021</td></tr><tr><td>TN0005</td><td></td><td>Nashville</td><td></td><td>TN</td><td></td><td>—</td><td></td><td></td><td>16,857</td><td></td><td></td><td>17,681</td><td></td><td></td><td>( 230 )</td><td></td><td></td><td>16,857</td><td></td><td></td><td>17,451</td><td></td><td></td><td>34,308</td><td></td><td></td><td>( 946 )</td><td></td><td></td><td>2015</td><td></td><td>2024</td></tr><tr><td>TN0008</td><td></td><td>Spring Hill</td><td></td><td>TN</td><td></td><td>—</td><td></td><td></td><td>628</td><td></td><td></td><td>13,821</td><td></td><td></td><td>—</td><td></td><td></td><td>628</td><td></td><td></td><td>13,821</td><td></td><td></td><td>14,449</td><td></td><td></td><td>( 655 )</td><td></td><td></td><td>2012</td><td></td><td>2024</td></tr><tr><td>2611</td><td></td><td>Allen</td><td></td><td>TX</td><td></td><td>—</td><td></td><td></td><td>1,330</td><td></td><td></td><td>5,960</td><td></td><td></td><td>1,232</td><td></td><td></td><td>1,374</td><td></td><td></td><td>7,148</td><td></td><td></td><td>8,522</td><td></td><td></td><td>( 2,021 )</td><td></td><td></td><td>2004</td><td></td><td>2016</td></tr><tr><td>2612</td><td></td><td>Allen</td><td></td><td>TX</td><td></td><td>—</td><td></td><td></td><td>1,310</td><td></td><td></td><td>4,165</td><td></td><td></td><td>1,683</td><td></td><td></td><td>1,310</td><td></td><td></td><td>5,848</td><td></td><td></td><td>7,158</td><td></td><td></td><td>( 1,899 )</td><td></td><td></td><td>2005</td><td></td><td>2016</td></tr><tr><td>573</td><td></td><td>Arlington</td><td></td><td>TX</td><td></td><td>—</td><td></td><td></td><td>769</td><td></td><td></td><td>12,355</td><td></td><td></td><td>25,901</td><td></td><td></td><td>769</td><td></td><td></td><td>38,256</td><td></td><td></td><td>39,025</td><td></td><td></td><td>( 10,485 )</td><td></td><td></td><td>1995/2023</td><td></td><td>2006</td></tr><tr><td>TX0025</td><td></td><td>Austin</td><td></td><td>TX</td><td></td><td>—</td><td></td><td></td><td>22,885</td><td></td><td></td><td>16,662</td><td></td><td></td><td>1,065</td><td></td><td></td><td>22,902</td><td></td><td></td><td>17,710</td><td></td><td></td><td>40,612</td><td></td><td></td><td>( 1,037 )</td><td></td><td></td><td>2006</td><td></td><td>2024</td></tr><tr><td>TX0016</td><td></td><td>Bedford</td><td></td><td>TX</td><td></td><td>—</td><td></td><td></td><td>627</td><td></td><td></td><td>4,706</td><td></td><td></td><td>—</td><td></td><td></td><td>627</td><td></td><td></td><td>4,706</td><td></td><td></td><td>5,333</td><td></td><td></td><td>( 339 )</td><td></td><td></td><td>2014</td><td></td><td>2024</td></tr><tr><td>TX0026</td><td></td><td>Bryan</td><td></td><td>TX</td><td></td><td>—</td><td></td><td></td><td>105</td><td></td><td></td><td>7,013</td><td></td><td></td><td>153</td><td></td><td></td><td>105</td><td></td><td></td><td>7,166</td><td></td><td></td><td>7,271</td><td></td><td></td><td>( 344 )</td><td></td><td></td><td>1996</td><td></td><td>2024</td></tr><tr><td>TX0027</td><td></td><td>Bryan</td><td></td><td>TX</td><td></td><td>—</td><td></td><td></td><td>197</td><td></td><td></td><td>4,080</td><td></td><td></td><td>—</td><td></td><td></td><td>197</td><td></td><td></td><td>4,080</td><td></td><td></td><td>4,277</td><td></td><td></td><td>( 223 )</td><td></td><td></td><td>1997</td><td></td><td>2024</td></tr><tr><td>TX0012</td><td></td><td>Carrollton</td><td></td><td>TX</td><td></td><td>—</td><td></td><td></td><td>1,723</td><td></td><td></td><td>857</td><td></td><td></td><td>—</td><td></td><td></td><td>1,723</td><td></td><td></td><td>857</td><td></td><td></td><td>2,580</td><td></td><td></td><td>( 111 )</td><td></td><td></td><td>2001</td><td></td><td>2024</td></tr><tr><td>TX0023</td><td></td><td>Carrollton</td><td></td><td>TX</td><td></td><td>—</td><td></td><td></td><td>3,461</td><td></td><td></td><td>5,211</td><td></td><td></td><td>208</td><td></td><td></td><td>3,461</td><td></td><td></td><td>5,419</td><td></td><td></td><td>8,880</td><td></td><td></td><td>( 477 )</td><td></td><td></td><td>2002</td><td></td><td>2024</td></tr><tr><td>2621</td><td></td><td>Cedar Park</td><td></td><td>TX</td><td></td><td>—</td><td></td><td></td><td>1,617</td><td></td><td></td><td>11,640</td><td></td><td></td><td>945</td><td></td><td></td><td>1,617</td><td></td><td></td><td>12,585</td><td></td><td></td><td>14,202</td><td></td><td></td><td>( 2,570 )</td><td></td><td></td><td>2007</td><td></td><td>2017</td></tr><tr><td>576</td><td></td><td>Conroe</td><td></td><td>TX</td><td></td><td>—</td><td></td><td></td><td>324</td><td></td><td></td><td>4,842</td><td></td><td></td><td>5,020</td><td></td><td></td><td>324</td><td></td><td></td><td>9,862</td><td></td><td></td><td>10,186</td><td></td><td></td><td>( 4,575 )</td><td></td><td></td><td>1983</td><td></td><td>2006</td></tr><tr><td>577</td><td></td><td>Conroe</td><td></td><td>TX</td><td></td><td>—</td><td></td><td></td><td>397</td><td></td><td></td><td>7,966</td><td></td><td></td><td>2,973</td><td></td><td></td><td>397</td><td></td><td></td><td>10,939</td><td></td><td></td><td>11,336</td><td></td><td></td><td>( 5,342 )</td><td></td><td></td><td>1995</td><td></td><td>2006</td></tr><tr><td>578</td><td></td><td>Conroe</td><td></td><td>TX</td><td></td><td>—</td><td></td><td></td><td>388</td><td></td><td></td><td>7,975</td><td></td><td></td><td>2,576</td><td></td><td></td><td>388</td><td></td><td></td><td>10,551</td><td></td><td></td><td>10,939</td><td></td><td></td><td>( 4,616 )</td><td></td><td></td><td>1997/2012</td><td></td><td>2006</td></tr><tr><td>579</td><td></td><td>Conroe</td><td></td><td>TX</td><td></td><td>—</td><td></td><td></td><td>188</td><td></td><td></td><td>3,618</td><td></td><td></td><td>1,226</td><td></td><td></td><td>188</td><td></td><td></td><td>4,844</td><td></td><td></td><td>5,032</td><td></td><td></td><td>( 2,633 )</td><td></td><td></td><td>1995</td><td></td><td>2006</td></tr><tr><td>581</td><td></td><td>Corpus Christi</td><td></td><td>TX</td><td></td><td>—</td><td></td><td></td><td>717</td><td></td><td></td><td>8,181</td><td></td><td></td><td>4,429</td><td></td><td></td><td>717</td><td></td><td></td><td>12,610</td><td></td><td></td><td>13,327</td><td></td><td></td><td>( 5,782 )</td><td></td><td></td><td>1995</td><td></td><td>2006</td></tr><tr><td>600</td><td></td><td>Corpus Christi</td><td></td><td>TX</td><td></td><td>—</td><td></td><td></td><td>328</td><td></td><td></td><td>3,210</td><td></td><td></td><td>2,456</td><td></td><td></td><td>334</td><td></td><td></td><td>5,660</td><td></td><td></td><td>5,994</td><td></td><td></td><td>( 3,040 )</td><td></td><td></td><td>1995</td><td></td><td>2006</td></tr><tr><td>601</td><td></td><td>Corpus Christi</td><td></td><td>TX</td><td></td><td>—</td><td></td><td></td><td>313</td><td></td><td></td><td>1,771</td><td></td><td></td><td>1,458</td><td></td><td></td><td>325</td><td></td><td></td><td>3,217</td><td></td><td></td><td>3,542</td><td></td><td></td><td>( 1,318 )</td><td></td><td></td><td>1985</td><td></td><td>2006</td></tr></table>
|
[
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "—"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "51998"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "—"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "53977"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "53977"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "7268"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "1014"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "2376"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "1014"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "2559"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "3573"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "173"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "680"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "1468"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "680"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "1468"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "2148"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "116"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "456"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "2333"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "456"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "2333"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "2789"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "161"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "251"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "21584"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "251"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "21584"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "21835"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "808"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "1777"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "8437"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "1777"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "9438"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "11215"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "526"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "1800"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "4397"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "1823"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "4885"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "6708"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "422"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "586"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "1115"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "586"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "1217"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "1803"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "68"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "196"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "2896"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "196"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "3009"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "3205"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "117"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "925"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "20072"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "755"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "20123"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "20878"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "5801"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "24264"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "99904"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "24288"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "153133"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "177421"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "48972"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "26063"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "97646"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "26134"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "151694"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "177828"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "58093"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "2065"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "7718"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "2065"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "7718"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "9783"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "397"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "957"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "3193"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "957"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "3193"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "4150"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "201"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "9138"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "9149"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "9149"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "2915"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "298"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "3410"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "298"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "3410"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "3708"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "191"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "405"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "1211"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "243"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "1211"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "1454"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "270"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "12090"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "12180"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "12180"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "3100"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "12190"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "12277"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "12277"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "3120"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "11243"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "11299"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "11299"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "3516"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "634"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "38386"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "13"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "36724"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "36737"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "7237"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "794"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "41293"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "38628"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "38628"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "7133"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "626"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "22210"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "20060"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "20060"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "3676"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "806"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "18889"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "17884"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "17884"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "2947"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "932"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "40879"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "38502"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "38502"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "6226"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "896"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "38486"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "35712"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "35712"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "5831"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "600"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "26472"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "27272"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "27272"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "5264"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "211"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "6503"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "211"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "5495"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "5706"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "1044"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "534"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "6430"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "5576"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "5576"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "1231"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "824"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "13645"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "11657"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "11657"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "2048"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "318"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "5816"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "5343"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "5343"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "851"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "319"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "5836"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "5378"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "5378"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "879"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "—"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "28496"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "28496"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "7945"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "498"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "1015"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "299"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "815"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "1114"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "309"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "52"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "36913"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "36965"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "5487"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "139"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "10350"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "139"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "10631"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "10770"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "532"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "221"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "17612"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "221"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "17612"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "17833"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "813"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "3056"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "5484"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "3056"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "5484"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "8540"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "293"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "256"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "1530"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "256"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "3111"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "3367"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "1497"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "830"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "5036"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "837"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "18232"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "19069"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "7630"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "596"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "9698"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "596"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "14155"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "14751"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "7773"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "317"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "6528"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "317"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "9464"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "9781"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "4965"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "1124"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "5631"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "1124"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "5631"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "6755"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "358"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "2778"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "10365"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "2835"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "10365"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "13200"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "476"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "511"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "59215"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "511"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "59215"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "59726"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "1990"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "955"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "14289"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "955"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "23347"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "24302"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "10821"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "2050"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "5211"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "2050"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "11195"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "13245"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "4320"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "1007"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "181"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "1113"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "1061"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "2174"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "660"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "2980"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "7164"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "2980"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "10834"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "13814"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "4561"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "515"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "848"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "649"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "1065"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "1714"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "596"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "266"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "1305"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "266"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "2476"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "2742"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "1266"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "827"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "7642"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "827"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "11207"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "12034"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "5708"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "5425"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "12577"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "5425"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "18453"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "23878"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "9429"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "3818"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "15185"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "3818"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "27186"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "31004"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "10703"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "583"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "450"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "604"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "853"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "1457"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "449"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "53773"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "53773"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "7540"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "102"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "10925"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "102"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "11674"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "11776"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "2415"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "16857"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "17681"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "16857"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "17451"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "34308"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "946"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "628"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "13821"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "628"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "13821"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "14449"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "655"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "1330"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "5960"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "1374"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "7148"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "8522"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "2021"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "1310"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "4165"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "1310"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "5848"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "7158"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "1899"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "769"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "12355"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "769"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "38256"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "39025"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "10485"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "22885"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "16662"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "22902"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "17710"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "40612"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "1037"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "627"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "4706"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "627"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "4706"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "5333"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "339"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "105"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "7013"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "105"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "7166"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "7271"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "344"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "197"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "4080"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "197"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "4080"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "4277"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "223"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "1723"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "857"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "1723"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "857"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "2580"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "111"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "3461"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "3461"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "5419"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "8880"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "477"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "1617"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "11640"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "1617"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "12585"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "14202"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "2570"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "324"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "4842"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "324"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "9862"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "10186"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "4575"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "397"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "7966"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "397"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "10939"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "11336"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "5342"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "388"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "7975"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "388"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "10551"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "10939"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "4616"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "188"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "3618"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "188"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "4844"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "5032"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "2633"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "717"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "8181"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "717"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "12610"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "13327"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "5782"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "328"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "3210"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "334"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "5660"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "5994"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "3040"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "313"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "1771"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "325"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "3217"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "3542"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "1318"
}
] | 31
|
<table><tr><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td></td><td>Years Ended December 31,</td></tr><tr><td></td><td>2023</td><td></td><td>2022</td><td></td><td>2021</td></tr><tr><td></td><td>(In thousands)</td></tr><tr><td>Total share-based compensation cost</td><td>$</td><td>21,024</td><td></td><td></td><td>$</td><td>23,454</td><td></td><td></td><td>$</td><td>22,627</td><td></td></tr><tr><td>Income tax benefit</td><td>5,004</td><td></td><td></td><td>5,582</td><td></td><td></td><td>5,385</td><td></td></tr></table>
|
[
{
"concept": "us-gaap:AllocatedShareBasedCompensationExpense",
"type": "monetaryItemType",
"value": "21024"
},
{
"concept": "us-gaap:AllocatedShareBasedCompensationExpense",
"type": "monetaryItemType",
"value": "23454"
},
{
"concept": "us-gaap:AllocatedShareBasedCompensationExpense",
"type": "monetaryItemType",
"value": "22627"
},
{
"concept": "us-gaap:EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense",
"type": "monetaryItemType",
"value": "5004"
},
{
"concept": "us-gaap:EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense",
"type": "monetaryItemType",
"value": "5582"
},
{
"concept": "us-gaap:EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense",
"type": "monetaryItemType",
"value": "5385"
}
] | 32
|
<table><tr><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td>COLUMN A</td><td>COLUMN B</td><td></td><td>COLUMN C</td><td></td><td>COLUMN D</td><td></td><td>COLUMN E</td><td></td><td>COLUMN F</td><td>COLUMN G</td><td>COLUMN H</td><td>COLUMN I</td></tr><tr><td></td><td>Encumbrances (1) Encumbrances (1)</td><td></td><td>Initial cost to company</td><td></td><td>Costs capitalized subsequent to acquisition</td><td></td><td>Gross amount at which carried at close of period</td><td></td><td>Accumulated depreciation and amortization</td><td>Date of Date of construction (3) construction (3)</td><td>Date acquired</td><td>Life on which depreciation in latest income statement is computed</td></tr><tr><td>Land</td><td></td><td>Buildings and improvements</td><td>Land</td><td></td><td>Buildings and improvements</td><td></td><td>Total (2) Total (2)</td></tr><tr><td>New York - continued</td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td>Manhattan - continued</td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td>339 Greenwich Street</td><td>$</td><td>—</td><td></td><td></td><td>$</td><td>2,622</td><td></td><td></td><td>$</td><td>12,333</td><td></td><td></td><td>$</td><td>( 10,018 )</td><td></td><td></td><td>$</td><td>866</td><td></td><td></td><td>$</td><td>4,071</td><td></td><td></td><td>$</td><td>4,937</td><td></td><td></td><td>$</td><td>368</td><td></td><td></td><td>2017</td><td>(4)</td></tr><tr><td>Hotel Pennsylvania</td><td>—</td><td></td><td></td><td>29,903</td><td></td><td></td><td>121,712</td><td></td><td></td><td>163,985</td><td></td><td></td><td>29,903</td><td></td><td></td><td>285,697</td><td></td><td></td><td>315,600</td><td></td><td></td><td>—</td><td></td><td>1919</td><td>1997</td><td>(4)</td></tr><tr><td>Other (Including Signage)</td><td>—</td><td></td><td></td><td>140,477</td><td></td><td></td><td>31,892</td><td></td><td></td><td>56,012</td><td></td><td></td><td>108,589</td><td></td><td></td><td>119,792</td><td></td><td></td><td>228,381</td><td></td><td></td><td>32,781</td><td></td><td></td><td></td><td>(4)</td></tr><tr><td>Total Manhattan</td><td>5,104,615</td><td></td><td></td><td>2,025,913</td><td></td><td></td><td>4,530,569</td><td></td><td></td><td>4,644,755</td><td></td><td></td><td>2,053,679</td><td></td><td></td><td>9,147,558</td><td></td><td></td><td>11,201,237</td><td></td><td></td><td>2,707,928</td><td></td><td></td><td></td><td></td></tr><tr><td>Other Properties</td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td>Paramus, New Jersey</td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>20,408</td><td></td><td></td><td>1,033</td><td></td><td></td><td>19,375</td><td></td><td></td><td>20,408</td><td></td><td></td><td>14,819</td><td></td><td>1967</td><td>1987</td><td>(4)</td></tr><tr><td>Total Other Properties</td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>20,408</td><td></td><td></td><td>1,033</td><td></td><td></td><td>19,375</td><td></td><td></td><td>20,408</td><td></td><td></td><td>14,819</td><td></td><td></td><td></td><td></td></tr><tr><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td>Total New York</td><td>5,104,615</td><td></td><td></td><td>2,025,913</td><td></td><td></td><td>4,530,569</td><td></td><td></td><td>4,665,163</td><td></td><td></td><td>2,054,712</td><td></td><td></td><td>9,166,933</td><td></td><td></td><td>11,221,645</td><td></td><td></td><td>2,722,747</td><td></td><td></td><td></td><td></td></tr><tr><td>Other</td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td>THE MART</td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td>THE MART, Illinois</td><td>$</td><td>—</td><td></td><td></td><td>$</td><td>64,528</td><td></td><td></td><td>$</td><td>319,146</td><td></td><td></td><td>$</td><td>475,435</td><td></td><td></td><td>$</td><td>64,535</td><td></td><td></td><td>$</td><td>794,574</td><td></td><td></td><td>$</td><td>859,109</td><td></td><td></td><td>$</td><td>406,292</td><td></td><td>1930</td><td>1998</td><td>(4)</td></tr><tr><td>527 West Kinzie, Illinois</td><td>—</td><td></td><td></td><td>5,166</td><td></td><td></td><td>—</td><td></td><td></td><td>317</td><td></td><td></td><td>5,166</td><td></td><td></td><td>317</td><td></td><td></td><td>5,483</td><td></td><td></td><td>—</td><td></td><td></td><td>1998</td><td></td></tr><tr><td>Total THE MART</td><td>—</td><td></td><td></td><td>69,694</td><td></td><td></td><td>319,146</td><td></td><td></td><td>475,752</td><td></td><td></td><td>69,701</td><td></td><td></td><td>794,891</td><td></td><td></td><td>864,592</td><td></td><td></td><td>406,292</td><td></td><td></td><td></td><td></td></tr><tr><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td>555 California Street, California</td><td>1,200,000</td><td></td><td></td><td>223,446</td><td></td><td></td><td>895,379</td><td></td><td></td><td>278,150</td><td></td><td></td><td>223,446</td><td></td><td></td><td>1,173,529</td><td></td><td></td><td>1,396,975</td><td></td><td></td><td>468,993</td><td></td><td>1922,1969 -1970</td><td>2007</td><td>(4)</td></tr><tr><td>Borgata Land, Atlantic City, NJ</td><td>—</td><td></td><td></td><td>83,089</td><td></td><td></td><td>—</td><td></td><td></td><td>1,405</td><td></td><td></td><td>83,089</td><td></td><td></td><td>1,405</td><td></td><td></td><td>84,494</td><td></td><td></td><td>671</td><td></td><td>—</td><td>2010</td><td></td></tr><tr><td>759-771 Madison Avenue (40 East 66th Street) Residential, New York</td><td>—</td><td></td><td></td><td>8,454</td><td></td><td></td><td>13,321</td><td></td><td></td><td>( 8,193 )</td><td></td><td></td><td>5,273</td><td></td><td></td><td>8,309</td><td></td><td></td><td>13,582</td><td></td><td></td><td>3,541</td><td></td><td>—</td><td>2005</td><td>(4)</td></tr><tr><td>Annapolis, Maryland</td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>9,652</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>9,652</td><td></td><td></td><td>9,652</td><td></td><td></td><td>5,215</td><td></td><td></td><td>2005</td><td>(4)</td></tr><tr><td>Wayne Towne Center, New Jersey</td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>26,137</td><td></td><td></td><td>49,313</td><td></td><td></td><td>—</td><td></td><td></td><td>75,450</td><td></td><td></td><td>75,450</td><td></td><td></td><td>42,400</td><td></td><td></td><td>2010</td><td>(4)</td></tr><tr><td>Other</td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>3,861</td><td></td><td></td><td>—</td><td></td><td></td><td>3,861</td><td></td><td></td><td>3,861</td><td></td><td></td><td>2,291</td><td></td><td></td><td></td><td>(4)</td></tr><tr><td>Total Other</td><td>1,200,000</td><td></td><td></td><td>384,683</td><td></td><td></td><td>1,263,635</td><td></td><td></td><td>800,288</td><td></td><td></td><td>381,509</td><td></td><td></td><td>2,067,097</td><td></td><td></td><td>2,448,606</td><td></td><td></td><td>929,403</td><td></td><td></td><td></td><td></td></tr><tr><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td>Leasehold improvements, equipment and other</td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>—</td><td></td><td></td><td>130,953</td><td></td><td></td><td>—</td><td></td><td></td><td>130,953</td><td></td><td></td><td>130,953</td><td></td><td></td><td>100,677</td><td></td><td></td><td></td><td></td></tr><tr><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td>Total December 31, 2023</td><td>$</td><td>6,304,615</td><td></td><td></td><td>$</td><td>2,410,596</td><td></td><td></td><td>$</td><td>5,794,204</td><td></td><td></td><td>$</td><td>5,596,404</td><td></td><td></td><td>$</td><td>2,436,221</td><td></td><td></td><td>$</td><td>11,364,983</td><td></td><td></td><td>$</td><td>13,801,204</td><td></td><td></td><td>$</td><td>3,752,827</td><td></td><td></td><td></td><td></td></tr></table>
|
[
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "2622"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "12333"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCostsCapitalizedSubsequentToAcquisitionImprovements",
"type": "monetaryItemType",
"value": "10018"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "866"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "4071"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "4937"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "368"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "29903"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "121712"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCostsCapitalizedSubsequentToAcquisitionImprovements",
"type": "monetaryItemType",
"value": "163985"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "29903"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "285697"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "315600"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "—"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "140477"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "31892"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCostsCapitalizedSubsequentToAcquisitionImprovements",
"type": "monetaryItemType",
"value": "56012"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "108589"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "119792"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "228381"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "32781"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "2025913"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "4530569"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCostsCapitalizedSubsequentToAcquisitionImprovements",
"type": "monetaryItemType",
"value": "4644755"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "2053679"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "9147558"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "11201237"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "2707928"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "—"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "—"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCostsCapitalizedSubsequentToAcquisitionImprovements",
"type": "monetaryItemType",
"value": "20408"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "1033"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "19375"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "20408"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "14819"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCostsCapitalizedSubsequentToAcquisitionImprovements",
"type": "monetaryItemType",
"value": "4665163"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "2054712"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "9166933"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "11221645"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "2722747"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "64528"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "319146"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCostsCapitalizedSubsequentToAcquisitionImprovements",
"type": "monetaryItemType",
"value": "475435"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "64535"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "794574"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "859109"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "406292"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "5166"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCostsCapitalizedSubsequentToAcquisitionImprovements",
"type": "monetaryItemType",
"value": "317"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "5166"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "317"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "5483"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "69694"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCostsCapitalizedSubsequentToAcquisitionImprovements",
"type": "monetaryItemType",
"value": "475752"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "69701"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "794891"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "864592"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "223446"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "895379"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCostsCapitalizedSubsequentToAcquisitionImprovements",
"type": "monetaryItemType",
"value": "278150"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "223446"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "1173529"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "1396975"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "468993"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "83089"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCostsCapitalizedSubsequentToAcquisitionImprovements",
"type": "monetaryItemType",
"value": "1405"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "83089"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "1405"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "84494"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "671"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "8454"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "13321"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCostsCapitalizedSubsequentToAcquisitionImprovements",
"type": "monetaryItemType",
"value": "8193"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "5273"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "8309"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "13582"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "3541"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "9652"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCostsCapitalizedSubsequentToAcquisitionImprovements",
"type": "monetaryItemType",
"value": "—"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "—"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "9652"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "9652"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "5215"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "26137"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCostsCapitalizedSubsequentToAcquisitionImprovements",
"type": "monetaryItemType",
"value": "49313"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "75450"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "75450"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "42400"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCostsCapitalizedSubsequentToAcquisitionImprovements",
"type": "monetaryItemType",
"value": "3861"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "3861"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "3861"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "2291"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "384683"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "1263635"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCostsCapitalizedSubsequentToAcquisitionImprovements",
"type": "monetaryItemType",
"value": "800288"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "381509"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "2067097"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "2448606"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "929403"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCostsCapitalizedSubsequentToAcquisitionImprovements",
"type": "monetaryItemType",
"value": "130953"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "130953"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "130953"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "100677"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfLand",
"type": "monetaryItemType",
"value": "2410596"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "5794204"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCostsCapitalizedSubsequentToAcquisitionImprovements",
"type": "monetaryItemType",
"value": "5596404"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfLand",
"type": "monetaryItemType",
"value": "2436221"
},
{
"concept": "us-gaap:RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements",
"type": "monetaryItemType",
"value": "11364983"
},
{
"concept": "us-gaap:RealEstateGrossAtCarryingValue",
"type": "monetaryItemType",
"value": "13801204"
},
{
"concept": "us-gaap:RealEstateAccumulatedDepreciation",
"type": "monetaryItemType",
"value": "3752827"
}
] | 33
|
The following is a summary of the more significant existing environmental and occupational health and workplace safety laws and regulations, as amended from time to time, to which our business operations are subject and for which compliance may have a material adverse impact on our financial position, results of operations or cash flows.
|
[] | 34
|
<table><tr><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr><tr><td>December 31,</td><td>2024</td><td></td><td>2023</td></tr><tr><td>Finished goods</td><td>$</td><td>458</td><td></td><td></td><td>$</td><td>451</td><td></td></tr><tr><td>Work-in-process</td><td>903</td><td></td><td></td><td>891</td><td></td></tr><tr><td>Purchased raw materials</td><td>408</td><td></td><td></td><td>355</td><td></td></tr><tr><td>Operating supplies</td><td>71</td><td></td><td></td><td>68</td><td></td></tr><tr><td>Total inventories</td><td>$</td><td>1,840</td><td></td><td></td><td>$</td><td>1,765</td><td></td></tr></table>
|
[
{
"concept": "us-gaap:InventoryFinishedGoodsNetOfReserves",
"type": "monetaryItemType",
"value": "458"
},
{
"concept": "us-gaap:InventoryFinishedGoodsNetOfReserves",
"type": "monetaryItemType",
"value": "451"
},
{
"concept": "us-gaap:InventoryWorkInProcessNetOfReserves",
"type": "monetaryItemType",
"value": "903"
},
{
"concept": "us-gaap:InventoryWorkInProcessNetOfReserves",
"type": "monetaryItemType",
"value": "891"
},
{
"concept": "us-gaap:InventoryRawMaterialsNetOfReserves",
"type": "monetaryItemType",
"value": "408"
},
{
"concept": "us-gaap:InventoryRawMaterialsNetOfReserves",
"type": "monetaryItemType",
"value": "355"
},
{
"concept": "us-gaap:InventorySuppliesNetOfReserves",
"type": "monetaryItemType",
"value": "71"
},
{
"concept": "us-gaap:InventorySuppliesNetOfReserves",
"type": "monetaryItemType",
"value": "68"
},
{
"concept": "us-gaap:InventoryNet",
"type": "monetaryItemType",
"value": "1840"
},
{
"concept": "us-gaap:InventoryNet",
"type": "monetaryItemType",
"value": "1765"
}
] | 35
|
. Under the plan, crewmembers purchased 12.2 million, 11.2 million, and 6.4 million new shares for the years ended December 31, 2024, 2023, and 2022, respectively, at weighted average prices of $ 4.90 , $ 4.67 , and $ 8.07 per share, respectively.
|
[
{
"concept": "us-gaap:StockIssuedDuringPeriodSharesEmployeeStockPurchasePlans",
"type": "sharesItemType",
"value": "12.2"
},
{
"concept": "us-gaap:StockIssuedDuringPeriodSharesEmployeeStockPurchasePlans",
"type": "sharesItemType",
"value": "11.2"
},
{
"concept": "us-gaap:StockIssuedDuringPeriodSharesEmployeeStockPurchasePlans",
"type": "sharesItemType",
"value": "6.4"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardPerShareWeightedAveragePriceOfSharesPurchased",
"type": "perShareItemType",
"value": "4.90"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardPerShareWeightedAveragePriceOfSharesPurchased",
"type": "perShareItemType",
"value": "4.67"
},
{
"concept": "us-gaap:ShareBasedCompensationArrangementByShareBasedPaymentAwardPerShareWeightedAveragePriceOfSharesPurchased",
"type": "perShareItemType",
"value": "8.07"
}
] | 36
|
End of preview. Expand
in Data Studio
README.md exists but content is empty.
- Downloads last month
- 3
Size of downloaded dataset files:
25.1 MB
Size of the auto-converted Parquet files:
25.1 MB
Number of rows:
46,496