XML 612 R119.htm IDEA: XBRL DOCUMENT v3.23.1
Financial structure and financial costs - Loan repayment schedule (Details) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Loan repayment schedule (excluding current portion)      
Non-current financial debt $ 45,264 $ 49,512 $ 60,203
Non-current financial assets (2,731) (2,404) (4,781)
NON-CURRENT NET FINANCIAL DEBT AND RELATED FINANCIAL INSTRUMENTS $ 42,533 $ 47,108 $ 55,422
Repayment (as a percent) 100.00% 100.00% 100.00%
Year 2      
Loan repayment schedule (excluding current portion)      
Non-current financial debt $ 7,251 $ 6,143 $ 9,932
Non-current financial assets (899) (111) (142)
NON-CURRENT NET FINANCIAL DEBT AND RELATED FINANCIAL INSTRUMENTS $ 6,352 $ 6,032 $ 9,790
Repayment (as a percent) 15.00% 13.00% 18.00%
Year 3      
Loan repayment schedule (excluding current portion)      
Non-current financial debt $ 4,701 $ 6,506 $ 5,988
Non-current financial assets (259) (219) (268)
NON-CURRENT NET FINANCIAL DEBT AND RELATED FINANCIAL INSTRUMENTS $ 4,442 $ 6,287 $ 5,720
Repayment (as a percent) 10.00% 13.00% 10.00%
Year 4      
Loan repayment schedule (excluding current portion)      
Non-current financial debt $ 3,465 $ 4,471 $ 6,340
Non-current financial assets (194) (89) (395)
NON-CURRENT NET FINANCIAL DEBT AND RELATED FINANCIAL INSTRUMENTS $ 3,271 $ 4,382 $ 5,945
Repayment (as a percent) 8.00% 9.00% 11.00%
Year 5      
Loan repayment schedule (excluding current portion)      
Non-current financial debt $ 3,522 $ 3,348 $ 4,535
Non-current financial assets (104) (71) (260)
NON-CURRENT NET FINANCIAL DEBT AND RELATED FINANCIAL INSTRUMENTS $ 3,418 $ 3,277 $ 4,275
Repayment (as a percent) 8.00% 7.00% 8.00%
More than 5 years      
Loan repayment schedule (excluding current portion)      
Non-current financial debt $ 26,325 $ 29,044 $ 33,408
Non-current financial assets (1,275) (1,914) (3,716)
NON-CURRENT NET FINANCIAL DEBT AND RELATED FINANCIAL INSTRUMENTS $ 25,050 $ 27,130 $ 29,692
Repayment (as a percent) 59.00% 58.00% 53.00%
Hedging instruments of non-current financial debt      
Loan repayment schedule (excluding current portion)      
Non-current financial debt $ 3,746 $ 1,498 $ 1,615
Non-current financial assets (813) (787) (3,221)
Hedging instruments of non-current financial debt | Year 2      
Loan repayment schedule (excluding current portion)      
Non-current financial debt 399 115 142
Non-current financial assets (56) (51) (58)
Hedging instruments of non-current financial debt | Year 3      
Loan repayment schedule (excluding current portion)      
Non-current financial debt 552 190 59
Non-current financial assets (168) (103) (218)
Hedging instruments of non-current financial debt | Year 4      
Loan repayment schedule (excluding current portion)      
Non-current financial debt 467 194 115
Non-current financial assets (107) (51) (277)
Hedging instruments of non-current financial debt | Year 5      
Loan repayment schedule (excluding current portion)      
Non-current financial debt 217 238 150
Non-current financial assets (17) (34) (212)
Hedging instruments of non-current financial debt | More than 5 years      
Loan repayment schedule (excluding current portion)      
Non-current financial debt 2,111 761 1,149
Non-current financial assets $ (465) $ (548) $ (2,456)