XML 103 R41.htm IDEA: XBRL DOCUMENT
v3.25.1

INDEBTEDNESS (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2025
Debt Disclosure [Abstract] |
Summary of Total Indebtedness | The following table summarizes total indebtedness:
March 31, 2025
Notes Payable: | Principal Amount |  | Fair Value of Interest Rate Swaps (1) |  | Unamortized (Discount) Premium |  | Unamortized Debt Issuance Costs |  | Carrying Value
5.25% 2014 Senior Notes, due 2044 | $ | 600 |  |  | $ | (27) |  |  | $ | 3 |  |  | $ | (4) |  |  | $ | 572 |
1.75% 2015 Senior Notes, due 2027 | 540 |  |  | — |  |  | — |  |  | (1) |  |  | 539 |
3.25% 2017 Senior Notes, due 2028 | 500 |  |  | (10) |  |  | (2) |  |  | (1) |  |  | 487 |
4.25% 2018 Senior Notes, due 2029 | 400 |  |  | (28) |  |  | (1) |  |  | (1) |  |  | 370 |
4.875% 2018 Senior Notes, due 2048 | 400 |  |  | (29) |  |  | (6) |  |  | (3) |  |  | 362 |
0.950% 2019 Senior Notes, due 2030 | 810 |  |  | — |  |  | (1) |  |  | (3) |  |  | 806 |
3.25% 2020 Senior Notes, due 2050 | 300 |  |  | — |  |  | (4) |  |  | (3) |  |  | 293 |
2.55% 2020 Senior Notes, due 2060 | 300 |  |  | — |  |  | (2) |  |  | (3) |  |  | 295 |
2.00% 2021 Senior Notes, due 2031 | 600 |  |  | — |  |  | (5) |  |  | (3) |  |  | 592 |
2.75% 2021 Senior Notes, due 2041 | 600 |  |  | — |  |  | (12) |  |  | (5) |  |  | 583 |
3.10% 2021 Senior Notes, due 2061 | 500 |  |  | — |  |  | (7) |  |  | (5) |  |  | 488 |
3.75% 2022 Senior Notes, due 2052 | 500 |  |  | (32) |  |  | (8) |  |  | (5) |  |  | 455 |
4.25% 2022 Senior Notes, due 2032 | 500 |  |  | (6) |  |  | (2) |  |  | (3) |  |  | 489 |
5.00% 2024 Senior Notes, due 2034 | 500 |  |  | — |  |  | (4) |  |  | (4) |  |  | 492 |
Total long-term debt | $ | 7,050 |  |  | $ | (132) |  |  | $ | (51) |  |  | $ | (44) |  |  | $ | 6,823 |
December 31, 2024
Notes Payable: | Principal Amount |  | Fair Value of Interest Rate Swaps (1) |  | Unamortized (Discount) Premium |  | Unamortized Debt Issuance Costs |  | Carrying Value
5.25% 2014 Senior Notes, due 2044 | $ | 600 |  |  | $ | (32) |  |  | $ | 3 |  |  | $ | (4) |  |  | $ | 567 |
1.75% 2015 Senior Notes, due 2027 | 518 |  |  | — |  |  | — |  |  | (1) |  |  | 517 |
3.25% 2017 Senior Notes, due 2028 | 500 |  |  | (13) |  |  | (2) |  |  | (1) |  |  | 484 |
4.25% 2018 Senior Notes, due 2029 | 400 |  |  | (35) |  |  | (1) |  |  | (1) |  |  | 363 |
4.875% 2018 Senior Notes, due 2048 | 400 |  |  | (35) |  |  | (6) |  |  | (3) |  |  | 356 |
0.950% 2019 Senior Notes, due 2030 | 776 |  |  | — |  |  | (1) |  |  | (3) |  |  | 772 |
3.75% 2020 Senior Notes, due 2025 | 700 |  |  | (3) |  |  | — |  |  | — |  |  | 697 |
3.25% 2020 Senior Notes, due 2050 | 300 |  |  | — |  |  | (4) |  |  | (3) |  |  | 293 |
2.55% 2020 Senior Notes, due 2060 | 300 |  |  | — |  |  | (2) |  |  | (3) |  |  | 295 |
2.00% 2021 Senior Notes, due 2031 | 600 |  |  | — |  |  | (6) |  |  | (4) |  |  | 590 |
2.75% 2021 Senior Notes, due 2041 | 600 |  |  | — |  |  | (12) |  |  | (5) |  |  | 583 |
3.10% 2021 Senior Notes, due 2061 | 500 |  |  | — |  |  | (7) |  |  | (5) |  |  | 488 |
3.75% 2022 Senior Notes, due 2052 | 500 |  |  | (43) |  |  | (8) |  |  | (5) |  |  | 444 |
4.25% 2022 Senior Notes, due 2032 | 500 |  |  | (8) |  |  | (2) |  |  | (3) |  |  | 487 |
5.00% 2024 Senior Notes, due 2034 | 500 |  |  | — |  |  | (4) |  |  | (4) |  |  | 492 |
Total debt | $ | 7,694 |  |  | $ | (169) |  |  | $ | (52) |  |  | $ | (45) |  |  | $ | 7,428 |
Current portion |  |  |  |  |  |  |  |  | (697) |
Total long-term debt |  |  |  |  |  |  |  |  | $ | 6,731 |
(1) The fair value of interest rate swaps in the tables above represents the cumulative amount of fair value hedging adjustments included in the carrying value of the hedged debt.
Principal Payments Due on Long-Term Borrowings | The repayment schedule for the Company’s borrowings is as follows:
Year Ending December 31, | Year Ending Total
2025 (After March 31,) | $ | — |
2026 | — |
2027 | 540 |
2028 | 500 |
2029 | 400 |
Thereafter | 5,610 |
Total | $ | 7,050 |
Summary of Components of Interest as Presented in Consolidated Statements of Operations | The following table summarizes the components of interest as presented in the consolidated statements of operations and the cash paid for interest:
| Three Months Ended March 31, |  |  |  |  |
| 2025 |  |  | 2024 |  |  |  |  |
Income | $ | 24 |  |  |  | $ | 22 |  |  |  |  |  |
Expense on borrowings(1) | (72) |  |  |  | (74) |  |  |  |  |  |
Expense on UTPs and other tax related liabilities | (6) |  |  |  | (4) |  |  |  |  |  |
Net periodic pension costs - interest component | (7) |  |  |  | (6) |  |  |  |  |  |
Interest expense, net | $ | (61) |  |  |  | $ | (62) |  |  |  |  |  |
Interest paid(2) | $ | 91 |  |  |  | $ | 100 |  |  |  |  |  |
(1) Expense on borrowings includes interest on long-term debt, as well as realized gains/losses related to interest rate and cross currency swaps, which are more fully discussed in Note 8. (2) Interest paid includes net settlements on interest rate and cross currency swaps, which are more fully discussed in Note 8.
Fair Value and Carrying Value of Long-Term Debt | The fair value and carrying value of the Company’s debt as of March 31, 2025 and December 31, 2024 are as follows:
| March 31, 2025 |  | December 31, 2024
| Carrying Value |  | Estimated Fair Value |  | Carrying Value |  | Estimated Fair Value
Total debt | $ | 6,823 |  |  | $ | 6,026 |  |  | $ | 7,428 |  |  | $ | 6,601 |

X
- References No definition available. + Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of interest income and expense, including, but not limited to, interest income and expense from investments, loans, and securities. + References No definition available. + Details
Name: | us-gaap_InterestIncomeAndInterestExpenseDisclosureTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information pertaining to carrying amount and estimated fair value of short-term and long-term debt instruments or arrangements, including but not limited to, identification of terms, features, and collateral requirements. + References No definition available. + Details
Name: | us-gaap_ScheduleOfCarryingValuesAndEstimatedFairValuesOfDebtInstrumentsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information pertaining to short-term and long-debt instruments or arrangements, including but not limited to identification of terms, features, collateral requirements and other information necessary to a fair presentation. + References No definition available. + Details
Name: | us-gaap_ScheduleOfDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of maturity and sinking fund requirement for long-term debt. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 1 -SubTopic 10 -Topic 470 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481544/470-10-50-1 + Details
Name: | us-gaap_ScheduleOfMaturitiesOfLongTermDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration