XML 49 R34.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt (Tables)
12 Months Ended
Dec. 31, 2024
Debt Disclosure [Abstract]  
Summary of Debt

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

 

 

 

As of December 31,
2024

 

 

As of December 31,
2023

 

Revolving credit facility(A)

 

$

361,726

 

 

$

1,514,420

 

Term loan

 

 

200,000

 

 

 

200,000

 

British pound sterling secured term loan due 2024(B)

 

 

 

 

 

133,484

 

Australian term loan facility(B)

 

 

 

 

 

320,164

 

British pound sterling term loan due 2025(B)

 

 

617,039

 

 

 

891,170

 

British pound sterling secured term loan due 2034(B)

 

 

790,234

 

 

 

 

3.325% Senior Unsecured Notes due 2025(B)

 

 

517,700

 

 

 

551,950

 

0.993% Senior Unsecured Notes due 2026(B)

 

 

517,700

 

 

 

551,950

 

2.500% Senior Unsecured Notes due 2026(B)

 

 

625,800

 

 

 

636,550

 

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)

 

 

750,960

 

 

 

763,860

 

4.625% Senior Unsecured Notes due 2029

 

 

900,000

 

 

 

900,000

 

3.375% Senior Unsecured Notes due 2030(B)

 

 

438,060

 

 

 

445,585

 

3.500% Senior Unsecured Notes due 2031

 

 

1,300,000

 

 

 

1,300,000

 

 

$

8,919,219

 

 

$

10,109,133

 

Debt issue costs and discount, net

 

 

(71,107

)

 

 

(44,897

)

 

 

$

8,848,112

 

 

$

10,064,236

 

 

(A)
Includes £- million and £322 million of GBP-denominated borrowings and 303 million and €303 million of Euro-denominated borrowings that reflect the applicable exchange rates at December 31, 2024 and December 31, 2023, respectively.
(B)
Non-U.S. dollar denominated debt that reflects the exchange rates at period-end.
Principal Payments Due on Debt

As of December 31, 2024, 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):

 

2025

 

$

1,134,739

 

2026

 

 

2,005,226

 

2027

 

 

1,600,000

 

2028

 

 

750,960

 

2029

 

 

900,000

 

Thereafter

 

 

2,528,294

 

Total

 

$

8,919,219

 

 

Basic Terms of Senior Unsecured Notes

The following are the basic terms of our senior unsecured notes at December 31, 2024 (par value amounts in thousands):

 

 

 

Offering
Completion Date

 

Maturity Date

 

Par Value

 

 

% of Par
Value

 

 

Interest Payment Frequency

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 21, 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