XML 614 R121.htm IDEA: XBRL DOCUMENT v3.25.1
Financial structure and financial costs - Loan repayment schedule (Details) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Loan repayment schedule (excluding current portion)      
Non-current financial debt $ 43,533 $ 40,478 $ 45,264
Non-current financial assets (2,305) (2,395) (2,731)
NON-CURRENT NET FINANCIAL DEBT AND RELATED FINANCIAL INSTRUMENTS $ 41,228 $ 38,083 $ 42,533
Repayment (as a percent) 100.00% 100.00% 100.00%
Year 2      
Loan repayment schedule (excluding current portion)      
Non-current financial debt $ 4,498 $ 5,381 $ 7,251
Non-current financial assets (572) (434) (899)
NON-CURRENT NET FINANCIAL DEBT AND RELATED FINANCIAL INSTRUMENTS $ 3,926 $ 4,947 $ 6,352
Repayment (as a percent) 10.00% 13.00% 15.00%
Year 3      
Loan repayment schedule (excluding current portion)      
Non-current financial debt $ 3,906 $ 4,013 $ 4,701
Non-current financial assets (292) (304) (259)
NON-CURRENT NET FINANCIAL DEBT AND RELATED FINANCIAL INSTRUMENTS $ 3,614 $ 3,709 $ 4,442
Repayment (as a percent) 9.00% 10.00% 10.00%
Year 4      
Loan repayment schedule (excluding current portion)      
Non-current financial debt $ 4,596 $ 3,720 $ 3,465
Non-current financial assets (267) (349) (194)
NON-CURRENT NET FINANCIAL DEBT AND RELATED FINANCIAL INSTRUMENTS $ 4,329 $ 3,371 $ 3,271
Repayment (as a percent) 11.00% 9.00% 8.00%
Year 5      
Loan repayment schedule (excluding current portion)      
Non-current financial debt $ 5,755 $ 4,502 $ 3,522
Non-current financial assets (348) (246) (104)
NON-CURRENT NET FINANCIAL DEBT AND RELATED FINANCIAL INSTRUMENTS $ 5,407 $ 4,256 $ 3,418
Repayment (as a percent) 13.00% 11.00% 8.00%
More than 5 years      
Loan repayment schedule (excluding current portion)      
Non-current financial debt $ 24,778 $ 22,862 $ 26,325
Non-current financial assets (826) (1,062) (1,275)
NON-CURRENT NET FINANCIAL DEBT AND RELATED FINANCIAL INSTRUMENTS $ 23,952 $ 21,800 $ 25,050
Repayment (as a percent) 57.00% 57.00% 59.00%
Hedging instruments of non-current financial debt      
Loan repayment schedule (excluding current portion)      
Non-current financial debt $ 2,313 $ 2,198 $ 3,746
Non-current financial assets (546) (673) (813)
Hedging instruments of non-current financial debt | Year 2      
Loan repayment schedule (excluding current portion)      
Non-current financial debt 411 369 399
Non-current financial assets (71) (110) (56)
Hedging instruments of non-current financial debt | Year 3      
Loan repayment schedule (excluding current portion)      
Non-current financial debt 173 323 552
Non-current financial assets (14) (102) (168)
Hedging instruments of non-current financial debt | Year 4      
Loan repayment schedule (excluding current portion)      
Non-current financial debt 391 85 467
Non-current financial assets (135) (55) (107)
Hedging instruments of non-current financial debt | Year 5      
Loan repayment schedule (excluding current portion)      
Non-current financial debt 723 304 217
Non-current financial assets (233) (142) (17)
Hedging instruments of non-current financial debt | More than 5 years      
Loan repayment schedule (excluding current portion)      
Non-current financial debt 615 1,117 2,111
Non-current financial assets $ (93) $ (264) $ (465)