BORROWINGS AND LINES OF CREDIT - Narrative (Details) ¥ in Billions |
|
|
|
|
|
|
|
1 Months Ended |
12 Months Ended |
|
|
|
|
|
|
Dec. 20, 2024
USD ($)
|
May 17, 2024
USD ($)
|
Jan. 02, 2024
USD ($)
|
Jan. 02, 2024
EUR (€)
|
May 19, 2023
USD ($)
|
Apr. 25, 2023
USD ($)
|
Apr. 25, 2023
EUR (€)
|
Jul. 25, 2022
JPY (¥)
|
Jul. 15, 2022
USD ($)
|
Nov. 30, 2024
USD ($)
|
Nov. 30, 2024
EUR (€)
|
Jul. 31, 2024
USD ($)
|
Jun. 30, 2024
USD ($)
|
Dec. 31, 2024
USD ($)
|
Dec. 31, 2023
USD ($)
|
Dec. 31, 2022
USD ($)
|
Nov. 30, 2024
EUR (€)
|
Jan. 02, 2024
EUR (€)
|
Nov. 30, 2023
USD ($)
tranche
|
Nov. 30, 2023
EUR (€)
tranche
|
May 19, 2023
EUR (€)
|
Apr. 25, 2023
EUR (€)
|
Jul. 15, 2022
JPY (¥)
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 3,412,000,000
|
$ 5,609,000,000
|
$ 432,000,000
|
|
|
|
|
|
|
|
Repayment of long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 5,345,000,000
|
111,000,000
|
1,275,000,000
|
|
|
|
|
|
|
|
Weighted average interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
3.50%
|
|
|
|
|
|
|
|
|
|
Interest expense, debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 580,000,000
|
306,000,000
|
$ 238,000,000
|
|
|
|
|
|
|
|
Weighted Average |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average maturity of long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
10 years
|
|
|
|
|
|
|
|
|
|
Revolving Credit Facility | Secured Overnight Financing Rate (SOFR) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis spread on variable rate |
0.10%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, debt, financing fees expensed |
|
|
|
|
|
|
|
|
|
|
|
$ 11,000,000
|
|
|
|
|
|
|
|
|
|
|
|
Tender offer, maximum repurchase amount |
|
|
|
|
|
|
|
|
|
|
|
800,000,000
|
|
|
|
|
|
|
|
|
|
|
|
Tender offer, repurchase amount accepted |
|
|
|
|
|
|
|
|
|
|
|
1,100,000,000
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) on extinguishment of debt, before write off of debt issuance cost |
|
|
|
|
|
|
|
|
|
|
|
97,000,000
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured Debt | Bridge Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt instrument, term |
|
|
60 days
|
60 days
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured Debt | 364 Day Revolver |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal balance |
|
$ 500,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt instrument, term |
|
364 days
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured Debt | 364 Day Revolver | Secured Overnight Financing Rate (SOFR) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
0.10%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured Debt | Japanese Term Loan Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal balance |
|
|
|
|
|
|
|
|
$ 400,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
¥ 54
|
Debt issuance costs, gross |
|
|
|
|
|
|
|
|
$ 2,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of debt | ¥ |
|
|
|
|
|
|
|
¥ 54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt instrument, term |
|
|
|
|
|
|
|
|
5 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured Debt | Japanese Term Loan Facility | Tokyo Term Risk Free Rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
|
|
|
|
0.75%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Line of Credit | Delayed Draw Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt issuance costs, gross |
|
|
|
|
$ 4,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Line of Credit | Revolving Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt issuance costs, gross |
$ 11,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving credit facility, maximum borrowing capacity |
2,500,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving credit facility, terminated |
$ 2,000,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0
|
|
|
|
|
|
|
|
|
|
Line of Credit | Commercial Paper |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maximum borrowing capacity |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,000,000,000
|
|
|
|
|
|
|
|
|
|
Short-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0
|
|
|
|
|
|
|
|
|
|
USD-Denominated Notes, Issued November 2023 | Unsecured Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 3,000,000,000
|
|
|
|
|
Debt instrument, number of tranches | tranche |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
3
|
|
|
|
5.800% Notes due 2025 | Unsecured Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal balance |
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,000,000,000
|
|
|
|
|
|
$ 1,000,000,000
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
5.80%
|
5.80%
|
|
|
|
|
5.80%
|
5.80%
|
|
|
|
Make-whole premium payment |
|
|
|
|
|
|
|
|
|
|
|
|
$ 8,000,000
|
|
|
|
|
|
|
|
|
|
|
Interest expense, debt, financing fees expensed |
|
|
|
|
|
|
|
|
|
|
|
|
$ 4,000,000
|
|
|
|
|
|
|
|
|
|
|
5.900% Notes due 2034 | Unsecured Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,000,000,000
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.90%
|
5.90%
|
|
|
|
Tender offer, repurchase amount accepted |
|
|
|
|
|
|
|
|
|
|
|
125,000,000
|
|
|
|
|
|
|
|
|
|
|
|
6.200% Notes due 2054 | Unsecured Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,000,000,000
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.20%
|
6.20%
|
|
|
|
Tender offer, repurchase amount accepted |
|
|
|
|
|
|
|
|
|
|
|
350,000,000
|
|
|
|
|
|
|
|
|
|
|
|
Euro-Denominated Notes, Issued November 2023 | Unsecured Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal balance | € |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€ 2,350,000,000
|
|
|
|
Debt instrument, number of tranches | tranche |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
3
|
|
|
|
4.375%, Notes due 2025 | Unsecured Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal balance | € |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€ 750,000,000
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
4.375%
|
|
|
|
|
|
|
4.375%
|
|
4.375%
|
4.375%
|
|
|
|
Make-whole premium payment |
|
|
|
|
|
|
|
|
|
$ 6,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, debt, financing fees expensed |
|
|
|
|
|
|
|
|
|
$ 2,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of debt | € |
|
|
|
|
|
|
|
|
|
|
€ 750,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
4.125% Notes due 2028 | Unsecured Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal balance | € |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€ 750,000,000
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
4.125%
|
|
|
|
|
4.125%
|
4.125%
|
|
|
|
4.500% Notes due 2032 | Unsecured Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal balance | € |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€ 850,000,000
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
4.50%
|
|
|
|
|
4.50%
|
4.50%
|
|
|
|
Term Loan | Unsecured Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt issuance costs, gross |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 51,000,000
|
|
|
|
|
Bridge Loan | Bridge Loan | Secured Overnight Financing Rate (SOFR) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
|
0.10%
|
0.10%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bridge Loan | Unsecured Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal balance | € |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€ 8,200,000,000
|
|
Bridge Loan | Unsecured Debt | Bridge Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt issuance costs, gross |
|
|
|
|
|
$ 48,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal reduction | € |
|
|
|
€ 500,000,000
|
|
|
€ 7,700,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated amortization, debt issuance costs |
|
|
|
|
|
$ 25,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt instrument, term |
|
|
60 days
|
60 days
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bridge Term Loan Facility, USD-denominated Tranche | Unsecured Debt | Bridge Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal balance |
|
|
$ 349,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bridge Term Loan Facility, Euro-Denominated Tranche | Unsecured Debt | Bridge Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal balance | € |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€ 113,000,000
|
|
|
|
|
|
Bridge Term Loan Facility, Euro-Denominated Tranche | Line of Credit | Delayed Draw Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal balance | € |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€ 1,150,000,000
|
|
|
Debt instrument, term |
|
|
|
|
18 months
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Credit Agreement | Line of Credit | Delayed Draw Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving credit facility, maximum borrowing capacity | € |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,300,000,000
|
|
|
The Credit Agreement | Line of Credit | Delayed Draw Facility | Secured Overnight Financing Rate (SOFR) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
0.10%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bridge Term Loan Facility, Euro-Denominated Tranche 2 | Line of Credit | Delayed Draw Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal balance | € |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€ 1,150,000,000
|
|
|
Debt instrument, term |
|
|
|
|
3 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Project Financing Arrangements | Other Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 53,000,000
|
39,000,000
|
|
|
|
|
|
|
|
|
Repayment of long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 14,000,000
|
$ 111,000,000
|
|
|
|
|
|
|
|
|
3.577% Notes due 2050 | Unsecured Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
3.577%
|
|
|
|
|
|
|
|
|
|
Tender offer, repurchase amount accepted |
|
|
|
|
|
|
|
|
|
|
|
$ 600,000,000
|
|
|
|
|
|
|
|
|
|
|
|
3.625% Notes due 2037 | Unsecured Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal balance | € |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€ 750,000,000
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
3.625%
|
|
|
|
3.625%
|
|
|
3.625%
|
|
|
|
|
|
|
Debt issuance costs, gross |
|
|
|
|
|
|
|
|
|
$ 11,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VCS Business |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration transferred |
|
|
$ 14,157,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business combination, percentage of purchase price to be paid in equity |
|
|
20.00%
|
20.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business combination, percentage of purchase price to be paid in cash |
|
|
80.00%
|
80.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|