XML 83 R35.htm IDEA: XBRL DOCUMENT v3.24.0.1
Debt (Tables)
12 Months Ended
Dec. 31, 2023
Debt Disclosure [Abstract]  
Schedule of Long Term Debt
Debt consists of the following (in millions):
 As of December 31,
Interest Rate(1)
Maturities Through20232022
Fixed rate debt:
Unsecured senior notes
3.70% - 11.63%
2026 - 2030$7,899 $7,199 
Secured senior notes
8.25%
20291,000 2,371 
Unsecured term loans
1.28% - 5.89%
2027 - 20356,569 4,561 
Convertible notes
6.00%
20251,150 1,725 
Total fixed rate debt16,618 15,856 
Variable rate debt(2):
Unsecured revolving credit facilities(3)
7.25% -7.50%
2025 - 2028899 2,744 
USD unsecured term loans
5.99% - 9.98%
2024 - 20373,666 4,336 
Euro unsecured term loans
5.26% -6.10%
2024 - 2026443 535 
Total variable rate debt5,008 7,615 
Finance lease liabilities369 351 
Total debt (4)
21,995 23,822 
Less: unamortized debt issuance costs(543)(431)
Total debt, net of unamortized debt issuance costs 21,452 23,391 
Less—current portion (1,720)(2,088)
Long-term portion$19,732 $21,303 
(1)Interest rates based on outstanding loan balance as of December 31, 2023, and for variable rate debt, includes either EURIBOR or Term SOFR plus the applicable margin.
(2)During the year ended December 31, 2023, we completed our transition from LIBOR to Term SOFR rates for all of our variable rate facilities, with such transition having taken effect at the interest reset date for each such facility.
(3)Advances under our unsecured revolving credit facilities accrue interest at Term SOFR plus a 0.10% credit adjustment spread plus an interest rate margin primarily at 1.80%. Based on applicable Term SOFR rates, as of December 31, 2023, the maximum interest rate under the unsecured credit facilities was 7.50%. We also pay a facility fee primarily at 0.20% of the total commitments under such facility.
(4)At December 31, 2023 and 2022, the weighted average interest rate for total debt was 6.06% and 6.23%, respectively.
Schedule of Convertible Debt
The net carrying value of the 6.00% convertible notes was as follows:
(in millions)As of December 31, 2023As of December 31, 2022
Principal$1,150 $1,725 
Less: Unamortized debt issuance costs13 24 
$1,137 $1,701 
The interest expense recognized related to the 6.00% convertible notes was as follows:
(in millions)As of December 31, 2023As of December 31, 2022
Contractual interest expense$69 $76 
Amortization of debt issuance costs16 
$77 $92 
Schedule of Annual Maturities on Long-Term Debt Including Capital Leases
Following is a schedule of annual maturities on our total debt including finance leases, as of December 31, 2023 for each of the next five years (in millions):
Year
As of December 31, 2023 (1)
2024$1,722 
20252,650 
20263,406 
20273,763 
20283,489 
Thereafter6,965 
$21,995 
(1)    Debt denominated in other currencies is calculated based on the applicable exchange rate at December 31, 2023.