XML 57 R34.htm IDEA: XBRL DOCUMENT v3.25.4
Debt (Tables)
12 Months Ended
Dec. 31, 2025
Debt Disclosure [Abstract]  
Summary of Debt

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

 

 

 

As of December 31,
2025

 

 

As of December 31,
2024

 

Secured revolving credit facility(A)

 

$

638,063

 

 

$

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)

 

 

850,784

 

 

 

790,234

 

3.325% Senior Unsecured Notes due 2025(B)

 

 

 

 

 

517,700

 

0.993% Senior Unsecured Notes due 2026(B)

 

 

587,300

 

 

 

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)

 

 

808,500

 

 

 

750,960

 

4.625% Senior Unsecured Notes due 2029

 

 

900,000

 

 

 

900,000

 

3.375% Senior Unsecured Notes due 2030(B)

 

 

471,625

 

 

 

438,060

 

3.500% Senior Unsecured Notes due 2031

 

 

1,300,000

 

 

 

1,300,000

 

7.000% Senior Secured Notes due 2032(B)

 

 

1,174,600

 

 

 

 

8.500% Senior Secured Notes due 2032

 

 

1,500,000

 

 

 

 

 

$

9,830,872

 

 

$

8,919,219

 

Debt issue costs and discount, net

 

 

(133,037

)

 

 

(71,107

)

 

 

$

9,697,835

 

 

$

8,848,112

 

 

(A)
Includes 100 million and €303 million of Euro-denominated borrowings and CHF 52 million and CHF - million of Swiss franc-denominated borrowings that reflect the applicable exchange rates at December 31, 2025 and December 31, 2024, 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, 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):

 

2026

 

$

1,225,363

 

(1)

2027

 

 

1,600,000

 

 

2028

 

 

808,500

 

 

2029

 

 

900,000

 

 

2030

 

 

471,625

 

 

Thereafter

 

 

4,825,384

 

 

Total

 

$

9,830,872

 

 

(1)
$638 million (of which approximately $200 million was repaid in January 2026) represents the outstanding balance of the revolving portion of our credit facility for which we have provided notice of our intent to extend to 2027 - see "Credit Facility" subheading for further details.
Basic Terms of Senior Notes

The following are the basic terms of our senior notes at December 31, 2025 (par value amounts in thousands):

 

 

 

Offering
Completion Date

 

Maturity Date

 

Par Value

 

 

% of Par
Value

 

 

Interest Payment Frequency

0.993% Senior Unsecured Notes due 2026

 

October 6, 2021

 

October 15, 2026

 

500,000

 

 

 

100.000

%

 

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

7.000% Senior Secured Notes due 2032

 

February 13, 2025

 

February 15, 2032

 

1,000,000

 

 

 

98.645

%

 

Semi-annually

8.500% Senior Secured Notes due 2032

 

February 13, 2025

 

February 15, 2032

 

$

1,500,000

 

 

 

98.710

%

 

Semi-annually