XML 48 R37.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Debt - Schedule of Long-term Debt (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2024
Dec. 31, 2023
Debt Instrument [Line Items]    
Total debt [1] $ 21,042 $ 21,995
Less: unamortized debt issuance costs (523) (543)
Total debt, net of unamortized debt issuance costs 20,519 21,452
Less—current portion (1,643) (1,720)
Long-term portion $ 18,876 $ 19,732
Weighted average interest rate 5.75% 6.06%
Total fixed rate debt    
Debt Instrument [Line Items]    
Long-term debt $ 16,468 $ 16,618
Unsecured senior notes    
Debt Instrument [Line Items]    
Long-term debt 7,898 7,899
Secured senior notes    
Debt Instrument [Line Items]    
Long-term debt 1,000 1,000
Unsecured term loans    
Debt Instrument [Line Items]    
Long-term debt 6,420 6,569
Convertible notes    
Debt Instrument [Line Items]    
Long-term debt 1,150 1,150
Total variable rate debt    
Debt Instrument [Line Items]    
Long-term debt 4,211 5,008
Unsecured revolving credit facilities    
Debt Instrument [Line Items]    
Long-term debt [2] $ 304 899
Unsecured revolving credit facilities | Unsecured Revolving Credit Facility Due 2024    
Debt Instrument [Line Items]    
Facility fee 0.17%  
USD unsecured term loan    
Debt Instrument [Line Items]    
Long-term debt $ 3,555 3,666
Euro unsecured term loan    
Debt Instrument [Line Items]    
Long-term debt 352 443
Finance lease liabilities    
Debt Instrument [Line Items]    
Long-term debt $ 363 $ 369
Term SOFR plus | Unsecured revolving credit facilities | Unsecured Revolving Credit Facility Due 2024    
Debt Instrument [Line Items]    
Credit adjustment spread 0.10%  
Margin on floating rate base (as a percent) 1.33%  
Minimum | Unsecured senior notes    
Debt Instrument [Line Items]    
Long term debt, stated interest rate (as a percent) [3] 3.70%  
Minimum | Secured senior notes    
Debt Instrument [Line Items]    
Long term debt, stated interest rate (as a percent) [3] 8.25%  
Minimum | Unsecured term loans    
Debt Instrument [Line Items]    
Long term debt, stated interest rate (as a percent) [3] 1.28%  
Minimum | Convertible notes    
Debt Instrument [Line Items]    
Long term debt, stated interest rate (as a percent) [3] 6.00%  
Minimum | Unsecured revolving credit facilities    
Debt Instrument [Line Items]    
Long term debt, current interest rate (as a percent) [2],[3] 6.76%  
Minimum | USD unsecured term loan    
Debt Instrument [Line Items]    
Long term debt, current interest rate (as a percent) [3] 6.05%  
Minimum | Euro unsecured term loan    
Debt Instrument [Line Items]    
Long term debt, current interest rate (as a percent) [3] 5.00%  
Maximum | Unsecured senior notes    
Debt Instrument [Line Items]    
Long term debt, stated interest rate (as a percent) [3] 9.25%  
Maximum | Unsecured term loans    
Debt Instrument [Line Items]    
Long term debt, stated interest rate (as a percent) [3] 5.89%  
Maximum | Unsecured revolving credit facilities    
Debt Instrument [Line Items]    
Long term debt, current interest rate (as a percent) [2],[3] 7.48%  
Maximum | Unsecured revolving credit facilities | Unsecured Revolving Credit Facility Due 2024    
Debt Instrument [Line Items]    
Long term debt, current interest rate (as a percent) 6.76%  
Maximum | USD unsecured term loan    
Debt Instrument [Line Items]    
Long term debt, current interest rate (as a percent) [3] 9.95%  
Maximum | Euro unsecured term loan    
Debt Instrument [Line Items]    
Long term debt, current interest rate (as a percent) [3] 6.14%  
[1] At March 31, 2024 and December 31, 2023, the weighted average interest rate for total debt was 5.75% and 6.06%, respectively
[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] 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.