XML 33 R24.htm IDEA: XBRL DOCUMENT v3.25.1
Debt (Tables)
3 Months Ended
Mar. 31, 2025
Debt Disclosure [Abstract]  
Summary of Debt

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

 

 

 

As of March 31,
2025

 

 

As of December 31,
2024

 

Secured revolving credit facility(A)

 

$

643,160

 

 

$

361,726

 

Secured term loan

 

 

200,000

 

 

 

200,000

 

British pound sterling term loan due 2025(B)

 

 

 

 

 

617,039

 

British pound sterling secured term loan due 2034(B)

 

 

815,616

 

 

 

790,234

 

3.325% Senior Unsecured Notes due 2025(B)

 

 

 

 

 

517,700

 

0.993% Senior Unsecured Notes due 2026(B)

 

 

540,800

 

 

 

517,700

 

2.500% Senior Unsecured Notes due 2026(B)

 

 

 

 

 

625,800

 

5.250% Senior Unsecured Notes due 2026

 

 

 

 

 

500,000

 

5.000% Senior Unsecured Notes due 2027

 

 

1,400,000

 

 

 

1,400,000

 

3.692% Senior Unsecured Notes due 2028(B)

 

 

775,080

 

 

 

750,960

 

4.625% Senior Unsecured Notes due 2029

 

 

900,000

 

 

 

900,000

 

3.375% Senior Unsecured Notes due 2030(B)

 

 

452,130

 

 

 

438,060

 

3.500% Senior Unsecured Notes due 2031

 

 

1,300,000

 

 

 

1,300,000

 

7.000% Senior Secured Notes due 2032(B)

 

 

1,081,600

 

 

 

 

8.500% Senior Secured Notes due 2032

 

 

1,500,000

 

 

 

 

 

 

$

9,608,386

 

 

$

8,919,219

 

Debt issue costs and discount, net

 

 

(142,986

)

 

 

(71,107

)

 

 

$

9,465,400

 

 

$

8,848,112

 

 

(A)
Includes 100 million and €303 million of Euro-denominated borrowings that reflect the applicable exchange rates at March 31, 2025 and December 31, 2024, respectively.
(B)
Non-U.S. dollar denominated debt reflects the exchange rates at March 31, 2025 and December 31, 2024.
Principal Payments Due on Debt

As of March 31, 2025, 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

 

$

 

 

2026

 

 

1,183,960

 

(1)

2027

 

 

1,600,000

 

 

2028

 

 

775,080

 

 

2029

 

 

900,000

 

 

Thereafter

 

 

5,149,346

 

 

Total

 

$

9,608,386

 

 

 

(1)
$643 million represents the outstanding balance of our revolving credit facility for which we have provided notice of our intent to extend to 2027 - see "Covenants and Restrictions" subheading for further details.