XML 79 R58.htm IDEA: XBRL DOCUMENT v3.22.4
Debt (Schedule of Long-Term Debt) (Details) - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Long-Term Debt    
Total debt [1] $ 23,822,314,000 $ 21,453,872,000
Less: unamortized debt issuance costs (431,123,000) (363,532,000)
Total debt, net of unamortized debt issuance costs 23,391,191,000 21,090,340,000
Less—current portion (2,087,711,000) (2,243,131,000)
Long-term portion $ 21,303,480,000 $ 18,847,209,000
Weighted average interest rate 6.23% 5.47%
Fixed rate debt:    
Long-Term Debt    
Long-term debt $ 15,856,315,000 $ 12,377,882,000
Unsecured senior notes    
Long-Term Debt    
Long-term debt 7,199,331,000 5,604,498,000
Secured senior notes    
Long-Term Debt    
Long-term debt 2,370,855,000 2,354,037,000
Unsecured term loans    
Long-Term Debt    
Long-term debt 4,561,129,000 2,860,567,000
Convertible notes    
Long-Term Debt    
Long-term debt 1,725,000,000 1,558,780,000
Total variable rate debt    
Long-Term Debt    
Long-term debt 7,614,667,000 8,603,715,000
Unsecured revolving credit facilities    
Long-Term Debt    
Long-term debt [2] 2,744,105,000 2,899,342,000
Maximum borrowing capacity 3,000,000,000  
Undrawn capacity $ 300,000,000  
Unsecured revolving credit facilities | Unsecured Revolving Credit Facility Due 2024, $1.9 billion    
Long-Term Debt    
Long term debt, current interest rate (as a percent) 5.72%  
Maximum borrowing capacity $ 1,900,000,000  
Long term debt, facility fee (as a percent) 0.20%  
Unsecured revolving credit facilities | Unsecured Revolving Credit Facility due 2024, $1.3 billion    
Long-Term Debt    
Long term debt, current interest rate (as a percent) 6.12%  
Maximum borrowing capacity $ 1,100,000,000  
USD unsecured term loans    
Long-Term Debt    
Long-term debt 4,335,973,000 5,018,740,000
Euro unsecured term loans    
Long-Term Debt    
Long-term debt 534,589,000 685,633,000
Finance lease liabilities    
Long-Term Debt    
Long-term debt $ 351,332,000 $ 472,275,000
LIBOR | Unsecured revolving credit facilities | Unsecured Revolving Credit Facility Due 2024, $1.9 billion    
Long-Term Debt    
Margin on floating rate base (as a percent) 1.30%  
Minimum | Unsecured senior notes    
Long-Term Debt    
Long term debt, stated interest rate (as a percent) [3] 3.70%  
Minimum | Secured senior notes    
Long-Term Debt    
Long term debt, stated interest rate (as a percent) [3] 8.25%  
Minimum | Unsecured term loans    
Long-Term Debt    
Long term debt, stated interest rate (as a percent) [3] 1.28%  
Minimum | Convertible notes    
Long-Term Debt    
Long term debt, stated interest rate (as a percent) [3] 2.88%  
Minimum | Unsecured revolving credit facilities    
Long-Term Debt    
Long term debt, current interest rate (as a percent) [2],[3] 5.72%  
Minimum | USD unsecured term loans    
Long-Term Debt    
Long term debt, current interest rate (as a percent) [3] 5.54%  
Minimum | Euro unsecured term loans    
Long-Term Debt    
Long term debt, current interest rate (as a percent) [3] 6.29%  
Maximum | Unsecured senior notes    
Long-Term Debt    
Long term debt, stated interest rate (as a percent) [3] 11.63%  
Maximum | Secured senior notes    
Long-Term Debt    
Long term debt, stated interest rate (as a percent) [3] 11.50%  
Maximum | Unsecured term loans    
Long-Term Debt    
Long term debt, stated interest rate (as a percent) [3] 5.89%  
Maximum | Convertible notes    
Long-Term Debt    
Long term debt, stated interest rate (as a percent) [3] 6.00%  
Maximum | Unsecured revolving credit facilities    
Long-Term Debt    
Long term debt, current interest rate (as a percent) [2],[3] 6.12%  
Maximum | Unsecured revolving credit facilities | Unsecured Revolving Credit Facility due 2024, $1.3 billion    
Long-Term Debt    
Long term debt, facility fee (as a percent) 0.30%  
Maximum | USD unsecured term loans    
Long-Term Debt    
Long term debt, current interest rate (as a percent) [3] 9.27%  
Maximum | Euro unsecured term loans    
Long-Term Debt    
Long term debt, current interest rate (as a percent) [3] 6.92%  
Maximum | LIBOR | Unsecured revolving credit facilities | Unsecured Revolving Credit Facility due 2024, $1.3 billion    
Long-Term Debt    
Margin on floating rate base (as a percent) 1.70%  
[1] At December 31, 2022 and 2021, the weighted average interest rate for total debt was 6.23% and 5.47%, respectively.
[2] Total capacity of $3.0 billion, with $0.3 billion of undrawn capacity as of December 31, 2022. Includes $1.9 billion facility and $1.1 billion facility, which are due April 2024 as of December 31, 2022. Our $1.9 billion facility accrues interest at LIBOR plus a maximum interest rate margin of 1.30%, which interest rate was 5.72%, as of December 31, 2022 and is subject to a facility fee of a maximum of 0.20%. Our $1.1 billion facility accrues interest at LIBOR plus a maximum interest rate margin of 1.70%, which interest was 6.12% as of December 31, 2022 and is subject to a facility fee of a maximum of 0.30%.
[3] Interest rates based on outstanding loan balance as of December 31, 2022 and, for variable rate debt, includes either LIBOR, EURIBOR or Term SOFR plus the applicable margin.