XML 598 R148.htm IDEA: XBRL DOCUMENT v3.25.4
Our capital and liquidity - Summary of maturity analysis for non-derivative financial liabilities and derivative financial liabilities (Details) - USD ($)
$ in Millions
Dec. 31, 2025
Dec. 31, 2024
Non-derivative financial liabilities    
Trade and other financial payables $ (7,841) $ (6,412)
Expected lease liability payments (1,874) (1,743)
Borrowings before swaps (22,100) (12,676)
Expected future interest payments (13,537) (7,610)
Other financial liabilities (66) 0
Derivative financial liabilities    
Derivatives related to net debt – net settled (102) (231)
– gross inflows 782 739
– gross outflows (943) (977)
Derivatives not related to net debt – net settled (559) (380)
– gross inflows 136 240
– gross outflows (137) (240)
Total (46,241) (29,290)
Within 1 year or on demand    
Non-derivative financial liabilities    
Trade and other financial payables (7,374) (6,032)
Expected lease liability payments (581) (398)
Borrowings before swaps (738) (185)
Expected future interest payments (1,182) (748)
Other financial liabilities (66) 0
Derivative financial liabilities    
Derivatives related to net debt – net settled (34) (78)
– gross inflows 27 13
– gross outflows (34) (34)
Derivatives not related to net debt – net settled (176) (81)
– gross inflows 136 240
– gross outflows (137) (240)
Total (10,159) (7,543)
Between 1 and 2 years    
Non-derivative financial liabilities    
Trade and other financial payables (82) (30)
Expected lease liability payments (376) (306)
Borrowings before swaps (1,158) (630)
Expected future interest payments (1,188) (729)
Other financial liabilities 0 0
Derivative financial liabilities    
Derivatives related to net debt – net settled (34) (50)
– gross inflows 27 25
– gross outflows (34) (34)
Derivatives not related to net debt – net settled (105) (33)
– gross inflows 0 0
– gross outflows 0 0
Total (2,950) (1,787)
Between 2 and 5 years    
Non-derivative financial liabilities    
Trade and other financial payables (31) (43)
Expected lease liability payments (489) (488)
Borrowings before swaps (6,298) (3,007)
Expected future interest payments (2,911) (1,873)
Other financial liabilities 0 0
Derivative financial liabilities    
Derivatives related to net debt – net settled (35) (86)
– gross inflows 728 701
– gross outflows (875) (909)
Derivatives not related to net debt – net settled (219) (117)
– gross inflows 0 0
– gross outflows 0 0
Total (10,130) (5,822)
Later than five years    
Non-derivative financial liabilities    
Trade and other financial payables (354) (307)
Expected lease liability payments (428) (551)
Borrowings before swaps (13,906) (8,854)
Expected future interest payments (8,256) (4,260)
Other financial liabilities 0 0
Derivative financial liabilities    
Derivatives related to net debt – net settled 1 (17)
– gross inflows 0 0
– gross outflows 0 0
Derivatives not related to net debt – net settled (59) (149)
– gross inflows 0 0
– gross outflows 0 0
Total $ (23,002) $ (14,138)