XML 61 R20.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt Facilities
 12 Months Ended
Dec. 31, 2024
Debt Disclosure [Abstract]  
Debt Facilities Debt Facilities
Mortgage and Loans Payable
As of December 31, 2024 and 2023, our mortgage and loans payable consisted of the following (in millions):
20242023
Term loans$628 $643 
Mortgage payable and other loans payable21 29 
649 672 
Less amount representing unamortized debt discount and debt issuance cost— (1)
649 671 
Less current portion(5)(8)
$644 $663 
Senior Credit Facility and Refinancing
In 2022, we entered into a credit agreement (the "2022 Credit Agreement") with a group of lenders for a senior unsecured credit facility, comprised of a $4.0 billion senior unsecured multicurrency revolving credit facility (the "2022 Revolving Facility") and a £500 million senior unsecured term loan facility (the "2022 Term Loan Facility" and, together with the 2022 Revolving Facility, collectively, the "2022 Credit Facilities"). The total debt issuance costs for the 2022 Revolving Facility and 2022 Term Loan Facility are $7 million and $1 million, respectively. We borrowed the full £500 million available under the 2022 Term Loan Facility, or approximately $677 million at the exchange rate in effect on that date.
The 2022 Credit Facilities have a maturity date of January 7, 2027. We may borrow, repay and reborrow amounts under the 2022 Revolving Facility until the Maturity Date, at which time all amounts outstanding under the 2022 Revolving Facility must be repaid in full. The term loan made under the 2022 Term Loan Facility has no scheduled principal amortization and must be repaid in full on the maturity date. The 2022 Revolving Facility provides for extensions of credit in U.S. Dollars as well as certain other foreign currencies. Borrowings under the 2022 Revolving Facility bear interest at a rate based on the daily Secured Overnight Financing Rate ("SOFR"), term SOFR, an alternative currency daily rate, or an alternative currency term rate plus a spread adjustment, plus a margin that can vary from 0.555% to 1.200%. Borrowings under the 2022 Term Loan Facility bear interest at a rate based on the daily Sterling Overnight Index Average ("SONIA"), plus a spread adjustment, plus a margin that can vary from 0.625% to 1.450%. We are also required to pay a quarterly letter of credit fee on the face amount of each letter of credit, which fee is based on the same margin that applies from time to time to SOFR-indexed borrowings under the revolving credit line. The margin is dependent on either our consolidated net leverage ratio or our credit ratings. We are also required to pay a quarterly facility fee ranging from 0.07% to 0.25% per annum. The 2022 Credit Agreement contains customary covenants, including financial ratio covenants that are required to be maintained as of each quarter end.
As of December 31, 2024 and 2023, the total amounts outstanding under the 2022 Term Loan Facility, net of debt issuance costs, were $625 million and $636 million, respectively.
As of December 31, 2024, we had 43 irrevocable letters of credit totaling $69 million issued and outstanding under the 2022 Revolving Facility, with approximately $3.9 billion remaining available to borrow under the 2022 Revolving Facility. As of December 31, 2024 and December 31, 2023, unamortized debt issuance costs for the 2022 Revolving Facility of $3 million and $5 million, respectively, were presented in other assets in the consolidated balance sheets.
Senior Notes
Our senior notes consisted of the following as of December 31 (in millions):
20242023
Senior NotesIssuance DateMaturity DateAmountEffective RateAmountEffective Rate
2.625% Senior Notes due 2024
November 2019November 2024$— — %$1,000 2.79 %
1.250% Senior Notes due 2025
June 2020July 2025500 1.46 %500 1.46 %
1.000% Senior Notes due 2025
October 2020September 2025700 1.18 %700 1.18 %
1.450% Senior Notes due 2026
May 2021May 2026700 1.64 %700 1.64 %
2.900% Senior Notes due 2026
November 2019November 2026600 3.04 %600 3.04 %
0.250% Euro Senior Notes due 2027
March 2021March 2027518 0.45 %552 0.45 %
1.800% Senior Notes due 2027
June 2020July 2027500 1.96 %500 1.96 %
1.550% Senior Notes due 2028
October 2020March 2028650 1.67 %650 1.67 %
2.000% Senior Notes due 2028
May 2021May 2028400 2.21 %400 2.21 %
2.875% Swiss Franc Senior Notes due 2028
September 2023September 2028331 3.05 %357 3.05 %
1.558% Swiss Franc Senior Notes due 2029
September 2024September 2029110 1.79 %— — %
3.200% Senior Notes due 2029
November 2019November 20291,200 3.30 %1,200 3.30 %
2.150% Senior Notes due 2030
June 2020July 20301,100 2.27 %1,100 2.27 %
3.250% Euro Senior Notes due 2031
November 2024March 2031673 3.46 %— — %
2.500% Senior Notes due 2031
May 2021May 20311,000 2.65 %1,000 2.65 %
3.900% Senior Notes due 2032
April 2022April 20321,200 4.07 %1,200 4.07 %
1.000% Euro Senior Notes due 2033
March 2021March 2033622 1.18 %662 1.18 %
3.650% Euro Senior Notes due 2033
September 2024September 2033622 3.78 %— — %
5.500% Senior Notes due 2034
May 2024June 2034750 5.74 %— — %
3.625% Euro Senior Notes due 2034
November 2024November 2034518 3.75 %— — %
2.000% Japanese Yen Series A Notes due 2035
March 2023March 2035239 2.07 %267 2.07 %
2.130% Japanese Yen Series C Notes due 2035
March 2023March 203594 2.20 %105 2.20 %
2.370% Japanese Yen Series B Notes due 2043
March 2023March 204365 2.42 %72 2.42 %
2.570% Japanese Yen Series D Notes due 2043
March 2023March 204329 2.62 %32 2.62 %
2.570% Japanese Yen Series E Notes due 2043
February 2023March 204364 2.62 %71 2.62 %
3.000% Senior Notes due 2050
June 2020July 2050500 3.09 %500 3.09 %
2.950% Senior Notes due 2051
October 2020September 2051500 3.00 %500 3.00 %
3.400% Senior Notes due 2052
May 2021February 2052500 3.50 %500 3.50 %
14,685 13,168 
Less amount representing unamortized debt discount and debt issuance cost(123)(108)
14,562 13,060 
Less current portion(1,199)(998)
$13,363 $12,062 
2.000% Japanese Yen Senior Notes Series A due 2035, 2.370% Japanese Yen Senior Notes Series B due 2043, 2.130% Japanese Yen Senior Notes Series C due 2035, 2.570% Japanese Yen Senior Notes Series D due 2043 and 2.570% Japanese Yen Senior Notes Series E due 2043 (collectively, the "Japanese Yen Senior Notes")
On February 16, 2023, we issued ¥10.0 billion, or approximately $75 million, at the exchange rate in effect on that date, aggregate principal amount of 2.570% senior notes due March 8, 2043.
On March 8, 2023, and at the exchange rate in effect on that date, we issued ¥37.7 billion, or approximately $275 million, aggregate principal amount of 2.000% senior notes due March 8, 2035, ¥10.2 billion, or approximately $75 million, aggregate principal amount of 2.370% senior notes due March 8, 2043, ¥14.8 billion, or approximately $108 million, aggregate principal amount of 2.130% senior notes due March 8, 2035 and ¥4.6 billion, or approximately $34 million, aggregate principal amount of 2.570% senior notes due March 8, 2043.
Interest on the notes is payable semi-annually in arrears on March 8 and September 8 of each year, commencing on September 8, 2023. Total debt issuance costs related to the Japanese Yen Senior Notes were $4 million.
2.875% Swiss Franc Senior Notes due 2028
On September 12, 2023, we issued CHF300 million, or approximately $337 million, at the exchange rate in effect on that date, aggregate principal amount of 2.875% senior notes due September 12, 2028 (the "2028 CHF Notes"). Interest on the notes is payable annually in arrears on September 12 of each year, commencing on September 12, 2024. Total debt issuance costs related to the 2028 CHF Notes were $3 million.
5.500% Senior Notes due 2034
On May 30, 2024, we issued $750 million aggregate principal amount of 5.500% senior notes due June 15, 2034 (the "2034 Notes"). Interest on the notes is payable semi-annually in arrears on June 15 and December 15 of each year, commencing on December 15, 2024. Total debt discount and debt issuance costs related to the 2034 Notes were $14 million.
3.650% Euro Senior Notes due 2033
On September 3, 2024, we issued €600 million, or approximately $664 million, at the exchange rate in effect on that date, aggregate principal amount of 3.650% senior notes due September 3, 2033 (the "2033 Euro Notes"). Interest on the notes is payable annually in arrears on September 3 of each year, commencing on September 3, 2025. Total debt discount and debt issuance costs related to the 2033 Euro Notes were $6 million.
1.558% Swiss Franc Senior Notes due 2029
On September 4, 2024, we issued CHF100 million, or approximately $118 million, at the exchange rate in effect on that date, aggregate principal amount of 1.558% senior notes due September 4, 2029 (the "2029 CHF Notes"). Interest on the notes is payable annually in arrears on September 4 of each year, commencing on September 4, 2025. Total debt issuance costs related to the 2029 CHF Notes were insignificant.
3.250% Euro Senior Notes due 2031 and 3.625% Euro Senior Notes due 2034
On November 22, 2024, we issued €650 million, or approximately $706 million, at the exchange rate in effect on that date, aggregate principal amount of 3.250% senior notes due March 15, 2031 (the "2031 Euro Notes") and €500 million, or approximately $543 million, at the exchange rate in effect on that date, aggregate principal amount of 3.625% senior notes due November 22, 2034 (the "2034 Euro Notes"). Interest on the 2031 Euro Notes is payable annually in arrears on March 15 of each year, commencing on March 15, 2025. Interest on the 2034 Euro Notes is payable annually in arrears on November 22 of each year, commencing on November 22, 2025. Total debt discounts and debt issuance costs related to the 2031 and 2034 Euro Notes were $8 million and $6 million, respectively.
All of our senior notes are unsecured and rank equal in right of payment to our existing or future senior indebtedness and senior in right of payment to our existing and future subordinated indebtedness. Interest on the senior notes is paid semi-annually in arrears, with the exception of our Euro senior notes and Swiss Franc notes which are paid annually in arrears. The senior notes are effectively subordinated to all of the existing and future secured debt, including debt outstanding under any bank facility or secured by any mortgage, to the extent of the assets securing such debt. They are also structurally subordinated to any existing and future indebtedness and other liabilities (including trade payables) of any of our subsidiaries.
Each series of senior notes is governed by an indenture and a supplemental indenture, or a purchase agreement between us and a trustee or a note registrar. These supplemental indentures contain covenants that limit our ability and the ability of our subsidiaries to, among other things:
•incur liens;
•enter into sale-leaseback transactions; and
•merge or consolidate with any other person.
As of December 31, 2024, we are in compliance with all covenants. Subject to compliance with the limitations described above, we may issue an unlimited principal amount of additional notes at later dates under the same indenture as the senior notes.
We are not required to make any mandatory redemption with respect to the senior notes; however, upon the event of a change in control, we may be required to offer to purchase the senior notes.
Optional Redemption
With respect to the notes listed below, we may redeem at our election, at any time or from time to time, some or all of the notes of any series before they mature. The redemption price will equal the sum of (1) an amount equal to 100% of the principal amount of the notes being redeemed plus accrued and unpaid interest up to, but not including, the redemption date and (2) a make-whole premium. If the notes are redeemed on or after the date listed in the table below (the "First Par Call Date"), the redemption price will not include a make-whole premium for the applicable notes.
Senior Notes DescriptionFirst Par Call Date
1.250% Senior Notes due 2025
June 15, 2025
1.000% Senior Notes due 2025
August 15, 2025
1.450% Senior Notes due 2026
April 15, 2026
2.900% Senior Notes due 2026
September 18, 2026
0.250% Euro Senior Notes due 2027
January 15, 2027
1.800% Senior Notes due 2027
May 15, 2027
1.550% Senior Notes due 2028
January 15, 2028
2.000% Senior Notes due 2028
March 15, 2028
2.875% Swiss Franc Senior Notes due 2028
June 12, 2028
1.558% Swiss Franc Senior Notes due 2029
June 4, 2029
3.200% Senior Notes due 2029
August 18, 2029
2.150% Senior Notes due 2030
April 15, 2030
3.250% Euro Senior Notes due 2031
January 15, 2031
2.500% Senior Notes due 2031
February 15, 2031
3.900% Senior Notes due 2032
January 15, 2032
1.000% Euro Senior Notes due 2033
December 15, 2032
3.650% Euro Senior Notes due 2033
June 3, 2033
5.500% Senior Notes due 2034
March 15, 2034
3.625%% Euro Senior Notes due 2034
August 22, 2034
2.000% Japanese Yen Series A Notes due 2035
March 8, 2035
2.130% Japanese Yen Series C Notes due 2035
March 8, 2035
2.370% Japanese Yen Series B Notes due 2043
March 8, 2043
2.570% Japanese Yen Series D Notes due 2043
March 8, 2043
2.570% Japanese Yen Series E Notes due 2043
March 8, 2043
3.000% Senior Notes due 2050
January 15, 2050
2.950% Senior Notes due 2051
March 15, 2051
3.400% Senior Notes due 2052
August 15, 2051
Maturities of Debt Instruments
The following table sets forth maturities of our debt, including mortgage and loans payable, and senior notes, gross of debt issuance costs and debt discounts, as of December 31, 2024 (in millions):
Years ending:
20251,205 
20261,305 
20271,648 
20281,385 
20291,315 
Thereafter8,476 
$15,334 
Interest Charges
The following table sets forth total interest costs incurred, and total interest costs capitalized for the years ended December 31 (in millions):
202420232022
Interest expense$457 $402 $356 
Interest capitalized36 26 18 
Interest charges incurred$493 $428 $374 
Total interest paid in cash, net of capitalized interest, during the years ended December 31, 2024, 2023 and 2022 was $486 million, $445 million and $412 million, respectively.