XML 48 R29.htm IDEA: XBRL DOCUMENT v3.22.4
Debt (Tables)
12 Months Ended
Dec. 31, 2022
Debt Disclosure [Abstract]  
Summary of Debt

The following is a summary of debt (dollar amounts in thousands):

 

 

 

As of December 31,
2022

 

 

As of December 31,
2021

 

Revolving credit facility(A)

 

$

929,584

 

 

$

730,000

 

Interim credit facility

 

 

 

 

 

869,606

 

Term loan

 

 

200,000

 

 

 

200,000

 

British pound sterling term loan due 2024(B)

 

 

126,690

 

 

 

 

British pound sterling term loan due 2025(B)

 

 

845,810

 

 

 

947,240

 

Australian term loan facility(B)

 

 

817,560

 

 

 

871,560

 

2.550% Senior Unsecured Notes due 2023(B)

 

 

483,320

 

 

 

541,280

 

3.325% Senior Unsecured Notes due 2025(B)

 

 

535,250

 

 

 

568,500

 

0.993% Senior Unsecured Notes due 2026(B)

 

 

535,250

 

 

 

568,500

 

2.500% Senior Unsecured Notes due 2026(B)

 

 

604,150

 

 

 

676,600

 

5.250% Senior Unsecured Notes due 2026

 

 

500,000

 

 

 

500,000

 

5.000% Senior Unsecured Notes due 2027

 

 

1,400,000

 

 

 

1,400,000

 

3.692% Senior Unsecured Notes due 2028(B)

 

 

724,980

 

 

 

811,920

 

4.625% Senior Unsecured Notes due 2029

 

 

900,000

 

 

 

900,000

 

3.375% Senior Unsecured Notes due 2030(B)

 

 

422,905

 

 

 

473,620

 

3.500% Senior Unsecured Notes due 2031

 

 

1,300,000

 

 

 

1,300,000

 

 

 

$

10,325,499

 

 

$

11,358,826

 

Debt issue costs and discount, net

 

 

(57,087

)

 

 

(76,056

)

 

 

$

10,268,412

 

 

$

11,282,770

 

 

(a)
Includes £90 million of GBP-denominated borrowings and 253 million of Euro-denominated borrowings that reflect the exchange rate at December 31, 2022.
(b)
Non-U.S. dollar denominated debt that reflects the exchange rate at period-end.
Principal Payments Due on Debt

As of December 31, 2022, principal payments due on our debt (which exclude the effects of any discounts, premiums, or debt issue costs recorded) are as follows (amounts in thousands):

 

2023

 

$

483,320

 

2024

 

 

944,250

 

2025

 

 

1,381,060

 

2026

 

 

2,568,984

 

2027

 

 

1,600,000

 

Thereafter

 

 

3,347,885

 

Total

 

$

10,325,499

 

Basic Terms of Senior Unsecured Notes

The following are the basic terms of our senior unsecured notes at December 31, 2022 (par value amounts in thousands):

 

 

 

Offering
Completion Date

 

Maturity Date

 

Par Value

 

 

% of Par
Value

 

 

Interest Payment Frequency

2.550% Senior Unsecured Notes due 2023

 

December 5, 2019

 

December 5, 2023

 

£

400,000

 

 

 

100.000

%

 

Annually

3.325% Senior Unsecured Notes due 2025

 

March 24, 2017

 

March 24, 2025

 

500,000

 

 

 

100.000

%

 

Annually

0.993% Senior Unsecured Notes due 2026

 

October 6, 2021

 

October 15, 2026

 

500,000

 

 

 

100.000

%

 

Annually

2.500% Senior Unsecured Notes due 2026

 

March 24, 2021

 

March 24, 2026

 

£

500,000

 

 

 

99.937

%

 

Annually

5.250% Senior Unsecured Notes due 2026

 

July 22, 2016

 

August 1, 2026

 

$

500,000

 

 

 

100.000

%

 

Semi-annually

5.000% Senior Unsecured Notes due 2027

 

September 7, 2017

 

October 15, 2027

 

$

1,400,000

 

 

 

100.000

%

 

Semi-annually

3.692% Senior Unsecured Notes due 2028

 

December 5, 2019

 

June 5, 2028

 

£

600,000

 

 

 

99.998

%

 

Annually

4.625% Senior Unsecured Notes due 2029

 

July 26, 2019

 

August 1, 2029

 

$

900,000

 

 

 

99.500

%

 

Semi-annually

3.375% Senior Unsecured Notes due 2030

 

March 24, 2021

 

April 24, 2030

 

£

350,000

 

 

 

99.448

%

 

Annually

3.500% Senior Unsecured Notes due 2031

 

December 4, 2020

 

March 15, 2031

 

$

1,300,000

 

 

 

100.000

%

 

Semi-annually