XML 35 R24.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Debt (Tables)
3 Months Ended
Mar. 31, 2024
Debt Disclosure [Abstract]  
Schedule of Long-term Debt
Debt consists of the following (in millions):
Interest Rate (1)
Maturities ThroughAs of March 31, 2024As of December 31, 2023
Fixed rate debt:
Unsecured senior notes
3.70% to 9.25%
2026 - 2032$7,898 $7,899 
Secured senior notes
8.25%
20291,000 1,000 
Unsecured term loans
1.28% to 5.89%
2027 - 20356,420 6,569 
Convertible notes
6.00%
20251,150 1,150 
Total fixed rate debt16,468 16,618 
Variable rate debt:
Unsecured revolving credit facilities (2)
6.76% to 7.48%
2025 - 2028304 899 
USD unsecured term loan
6.05% to 9.95%
2024 - 20373,555 3,666 
Euro unsecured term loan
5.00% to 6.14%
2024 - 2028352 443 
Total variable rate debt4,211 5,008 
Finance lease liabilities363 369 
Total debt (3)
21,042 21,995 
Less: unamortized debt issuance costs(523)(543)
Total debt, net of unamortized debt issuance costs20,519 21,452 
Less—current portion (1,643)(1,720)
Long-term portion$18,876 $19,732 
(1) Interest rates based on outstanding loan balance as of March 31, 2024, and for variable rate debt include either EURIBOR or Term SOFR plus the applicable margin.
(2) 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 1.33%. Based on applicable Term SOFR rates, as of March 31, 2024, the maximum interest rate under the unsecured credit facilities was 6.76%. We also pay a facility fee primarily at 0.17% of the total commitments under such facility.
(3) At March 31, 2024 and December 31, 2023, the weighted average interest rate for total debt was 5.75% and 6.06%, respectively.
Schedule of Maturities of Long-term Debt
The following is a schedule of annual maturities on our total debt, including finance leases, as of March 31, 2024 for each of the next five years (in millions):
Year
As of March 31, 2024 (1)
Remainder of 2024$1,390 
20252,628 
20263,045 
20272,509 
20283,267 
Thereafter8,203 
$21,042 
(1)    Debt denominated in other currencies is calculated based on the applicable exchange rate at March 31, 2024.