XML 78 R51.htm IDEA: XBRL DOCUMENT v3.25.1
Debt - Schedule of Long-term Debt (Details) - USD ($)
$ in Millions
1 Months Ended
Nov. 30, 2024
Mar. 31, 2025
Mar. 14, 2025
Dec. 31, 2024
Debt Instrument [Line Items]        
Obligations under finance leases due at various dates through 2054   $ 140   $ 145
Long-Term Debt and Lease Obligation, Including Current Maturities   12,558   12,527
Unamortized debt issuance costs [1]   (87)   (56)
Long-Term Debt and Lease Obligation, Current   (93)   (1,393)
Long-term debt, net of unamortized deferred financing costs   12,378   11,078
Senior unsecured notes due 2025, interest rate of 1.250%        
Debt Instrument [Line Items]        
Senior unsecured debt   $ 0   311
Debt Instrument, Interest Rate, Stated Percentage   1.25%    
Senior unsecured notes due 2025, interest rate of 6.050%        
Debt Instrument [Line Items]        
Senior unsecured debt   $ 0   1,000
Debt Instrument, Interest Rate, Stated Percentage   6.05%    
Senior unsecured notes due 2026, interest rate of 1.400%        
Debt Instrument [Line Items]        
Senior unsecured debt   $ 400   400
Debt Instrument, Interest Rate, Stated Percentage   1.40%    
Senior unsecured notes due 2026, interest rate of 4.777%        
Debt Instrument [Line Items]        
Senior unsecured debt   $ 485   1,040
Debt Instrument, Interest Rate, Stated Percentage   4.777%    
Senior unsecured notes due 2027, interest rate of 2.125%        
Debt Instrument [Line Items]        
Senior unsecured debt   $ 540   518
Debt Instrument, Interest Rate, Stated Percentage   2.125%    
Senior unsecured notes due 2027, interest rate of 6.415%(1)        
Debt Instrument [Line Items]        
Senior unsecured debt [2]   $ 1,500   2,000
Debt Instrument, Interest Rate, Stated Percentage   6.415%    
Debt Instrument, Interest Rate, Increase (Decrease) 0.25%      
Senior unsecured term loan due 2027(2)        
Debt Instrument [Line Items]        
Senior unsecured debt [3]   $ 480   $ 880
Debt Instrument, Interest Rate, Stated Percentage   6.175%   6.047%
Senior unsecured notes due 2028, interest rate of 0.625%        
Debt Instrument [Line Items]        
Senior unsecured debt   $ 541   $ 519
Debt Instrument, Interest Rate, Stated Percentage   0.625%    
Senior unsecured notes due 2028, interest rate of 6.600%(1)        
Debt Instrument [Line Items]        
Senior unsecured debt [2]   $ 1,000   1,000
Debt Instrument, Interest Rate, Stated Percentage   6.60%    
Debt Instrument, Interest Rate, Increase (Decrease) 0.25%      
Senior unsecured notes due 2029, interest rate of 5.587%(1)        
Debt Instrument [Line Items]        
Senior unsecured debt [2]   $ 541   519
Debt Instrument, Interest Rate, Stated Percentage   5.587%    
Senior unsecured notes due 2029, interest rate of 6.580%(1)        
Debt Instrument [Line Items]        
Senior unsecured debt [2]   $ 750   750
Debt Instrument, Interest Rate, Stated Percentage   6.58%    
Debt Instrument, Interest Rate, Increase (Decrease) 0.25%      
Senior unsecured notes due 2030, interest rate of 6.500%        
Debt Instrument [Line Items]        
Senior unsecured debt   $ 700   0
Debt Instrument, Interest Rate, Stated Percentage   6.50% 6.50%  
Senior unsecured notes due 2030, interest rate of 6.800%(1)        
Debt Instrument [Line Items]        
Senior unsecured debt [2]   $ 999   999
Debt Instrument, Interest Rate, Stated Percentage   6.80%    
Debt Instrument, Interest Rate, Increase (Decrease) 0.25%      
5.000% Senior Notes due 2031        
Debt Instrument [Line Items]        
Senior unsecured debt   $ 811   0
Debt Instrument, Interest Rate, Stated Percentage   5.00% 5.00%  
Senior unsecured notes due 2032, interest rate of 6.629%(1)        
Debt Instrument [Line Items]        
Senior unsecured debt [2]   $ 1,000   1,000
Debt Instrument, Interest Rate, Stated Percentage   6.629%    
Debt Instrument, Interest Rate, Increase (Decrease) 0.25%      
Senior unsecured notes due 2033, interest rate of 6.950%(1)        
Debt Instrument [Line Items]        
Senior unsecured debt [2]   $ 1,000   1,000
Debt Instrument, Interest Rate, Stated Percentage   6.95%    
Debt Instrument, Interest Rate, Increase (Decrease) 0.25%      
Senior unsecured notes due 2033, interest rate of 6.750%        
Debt Instrument [Line Items]        
Senior unsecured debt   $ 1,100   0
Debt Instrument, Interest Rate, Stated Percentage   6.75% 6.75%  
Pollution control and industrial revenue bonds due at various dates through 2030(3)        
Debt Instrument [Line Items]        
Other long-term debt [4]   $ 125   126
Pollution control and industrial revenue bonds due at various dates through 2030(3) | Minimum        
Debt Instrument [Line Items]        
Debt Instrument, Interest Rate, Stated Percentage   4.10%    
Pollution control and industrial revenue bonds due at various dates through 2030(3) | Maximum        
Debt Instrument [Line Items]        
Debt Instrument, Interest Rate, Stated Percentage   5.00%    
Bank loans due at various dates through 2030(4)        
Debt Instrument [Line Items]        
Other long-term debt [5]   $ 446   $ 320
Long-term debt, weighted average interest rate, at point in time   2.70%   2.80%
[1] Related to the Company's long-term debt, excluding obligations under finance leases.
[2] In November 2024, S&P Global Ratings downgraded the Company's credit rating to BB+, which had the effect of increasing the interest rates by 25 basis points on certain senior unsecured notes, effective beginning at various dates through January 19, 2025.
[3] The interest rate was 6.175% and 6.047% as of March 31, 2025 and December 31, 2024, respectively.
[4] Interest rates range from 4.1% to 5.0%.
[5] The weighted average interest rate was 2.7% and 2.8% as of March 31, 2025 and December 31, 2024, respectively.