XML 71 R67.htm IDEA: XBRL DOCUMENT v3.20.1
DEBT - Outstanding Debt (Details) - USD ($)
$ in Millions
May 01, 2020
Jan. 31, 2020
Sep. 07, 2016
Debt Instrument [Line Items]      
Total debt, principal amount $ 57,347.0 $ 52,665.0  
Unamortized discount, net of unamortized premium (234.0) (241.0)  
Debt issuance costs (385.0) (368.0)  
Total debt, carrying value 56,728.0 52,056.0  
Total short-term debt, carrying value 8,375.0 7,737.0  
Total long-term debt, carrying value 48,353.0 44,319.0  
DFS Debt      
Debt Instrument [Line Items]      
Total debt, principal amount 8,269.0    
4.03% Margin Loan Facility due April 2022      
Debt Instrument [Line Items]      
Total debt, principal amount 4,000.0    
Secured Debt | 2.75% Term Loan B-1 Facility due September 2025      
Debt Instrument [Line Items]      
Total debt, principal amount $ 4,726.0 4,738.0  
Interest rate at period end 2.75%    
Secured Debt | 2.16% Term Loan A-4 Facility due December 2023      
Debt Instrument [Line Items]      
Total debt, principal amount $ 679.0 679.0  
Interest rate at period end 2.16%    
Secured Debt | 2.32% Term Loan A-6 Facility due March 2024      
Debt Instrument [Line Items]      
Total debt, principal amount $ 3,452.0 3,497.0  
Interest rate at period end 2.32%    
Secured Debt | 4.42% due June 2021      
Debt Instrument [Line Items]      
Total debt, principal amount $ 4,500.0 4,500.0  
Interest rate 4.42%    
Secured Debt | 5.45% due June 2023      
Debt Instrument [Line Items]      
Total debt, principal amount $ 3,750.0 3,750.0  
Interest rate 5.45%    
Secured Debt | 4.00% due July 2024      
Debt Instrument [Line Items]      
Total debt, principal amount $ 1,000.0 1,000.0  
Interest rate 4.00%    
Secured Debt | 5.85% due July 2025      
Debt Instrument [Line Items]      
Total debt, principal amount $ 1,000.0 0.0  
Interest rate 5.85%    
Secured Debt | 6.02% due June 2026      
Debt Instrument [Line Items]      
Total debt, principal amount $ 4,500.0 4,500.0  
Interest rate 6.02%    
Secured Debt | 4.90% due October 2026      
Debt Instrument [Line Items]      
Total debt, principal amount $ 1,750.0 1,750.0  
Interest rate 4.90%    
Secured Debt | 6.10% due July 2027      
Debt Instrument [Line Items]      
Total debt, principal amount $ 500.0 0.0  
Interest rate 6.10%    
Secured Debt | 5.30% due October 2029      
Debt Instrument [Line Items]      
Total debt, principal amount $ 1,750.0 1,750.0  
Interest rate 5.30%    
Secured Debt | 6.20% due July 2030      
Debt Instrument [Line Items]      
Total debt, principal amount $ 750.0 0.0  
Interest rate 6.20%    
Secured Debt | 8.10% due July 2036      
Debt Instrument [Line Items]      
Total debt, principal amount $ 1,500.0 1,500.0  
Interest rate 8.10%    
Secured Debt | 8.35% due July 2046      
Debt Instrument [Line Items]      
Total debt, principal amount $ 2,000.0 2,000.0  
Interest rate 8.35%    
Secured Debt | DFS Debt      
Debt Instrument [Line Items]      
Total debt, principal amount $ 8,269.0 7,765.0  
Total debt, carrying value   7,765.0  
Total short-term debt, carrying value 4,397.0 4,152.0  
Total long-term debt, carrying value 3,872.0 3,613.0  
Unsecured Debt | 4.625% due April 2021      
Debt Instrument [Line Items]      
Total debt, principal amount $ 400.0 400.0  
Interest rate 4.625%    
Unsecured Debt | 7.10% due April 2028      
Debt Instrument [Line Items]      
Total debt, principal amount $ 300.0 300.0  
Interest rate 7.10%    
Unsecured Debt | 6.50% due April 2038      
Debt Instrument [Line Items]      
Total debt, principal amount $ 388.0 388.0  
Interest rate 6.50%    
Unsecured Debt | 5.40% due September 2040      
Debt Instrument [Line Items]      
Total debt, principal amount $ 264.0 264.0  
Interest rate 5.40%    
Unsecured Debt | 5.875% due June 2021      
Debt Instrument [Line Items]      
Total debt, principal amount $ 1,075.0 1,075.0  
Interest rate 5.875%    
Unsecured Debt | 7.125% due June 2024      
Debt Instrument [Line Items]      
Total debt, principal amount $ 1,625.0 1,625.0  
Interest rate 7.125%    
Unsecured Debt | 2.650% due June 2020      
Debt Instrument [Line Items]      
Total debt, principal amount $ 600.0 600.0 $ 2,000.0
Interest rate 2.65%   2.65%
Unsecured Debt | 3.375% due June 2023      
Debt Instrument [Line Items]      
Total debt, principal amount $ 1,000.0 1,000.0 $ 1,000.0
Interest rate 3.375%   3.375%
Unsecured Debt | 2.30% due August 2020      
Debt Instrument [Line Items]      
Total debt, principal amount $ 1,250.0 1,250.0  
Interest rate 2.30%    
Unsecured Debt | 2.95% due August 2022      
Debt Instrument [Line Items]      
Total debt, principal amount $ 1,500.0 1,500.0  
Interest rate 2.95%    
Unsecured Debt | 4.50% due May 2025      
Debt Instrument [Line Items]      
Total debt, principal amount $ 750.0 0.0  
Interest rate 4.50%    
Unsecured Debt | 4.65% due May 2027      
Debt Instrument [Line Items]      
Total debt, principal amount $ 500.0 0.0  
Interest rate 4.65%    
Unsecured Debt | 3.90% due August 2027      
Debt Instrument [Line Items]      
Total debt, principal amount $ 1,250.0 1,250.0  
Interest rate 3.90%    
Unsecured Debt | 4.70% due May 2030      
Debt Instrument [Line Items]      
Total debt, principal amount $ 750.0 0.0  
Interest rate 4.70%    
Unsecured Debt | VMware Term Loan Facility      
Debt Instrument [Line Items]      
Total debt, principal amount $ 1,500.0 1,500.0  
Other      
Debt Instrument [Line Items]      
Total debt, principal amount 69.0 84.0  
Other | 4.03% Margin Loan Facility due April 2022      
Debt Instrument [Line Items]      
Total debt, principal amount $ 4,000.0 $ 4,000.0  
Interest rate at period end 4.18%