XML 48 R28.htm IDEA: XBRL DOCUMENT v3.22.0.1
Debt (Tables)
12 Months Ended
Dec. 31, 2021
Debt Disclosure [Abstract]  
Summary of Debt

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

 

 

 

As of December 31,

2021

 

 

As of December 31,

2020

 

Revolving credit facility(A)

 

$

730,000

 

 

$

165,407

 

Interim credit facilities

 

 

869,606

 

 

 

 

Term loan

 

 

200,000

 

 

 

200,000

 

British pound sterling term loan(B)

 

 

947,240

 

 

 

956,900

 

Australian term loan facility(B)

 

 

871,560

 

 

 

923,280

 

4.000% Senior Unsecured Notes due 2022(B)

 

 

 

 

 

610,800

 

2.550% Senior Unsecured Notes due 2023(B)

 

 

541,280

 

 

 

546,800

 

3.325% Senior Unsecured Notes due 2025(B)

 

 

568,500

 

 

 

610,800

 

0.993% Senior Unsecured Notes due 2026(B)

 

 

568,500

 

 

 

 

2.500% Senior Unsecured Notes due 2026(B)

 

 

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)

 

 

811,920

 

 

 

820,200

 

4.625% Senior Unsecured Notes due 2029

 

 

900,000

 

 

 

900,000

 

3.375% Senior Unsecured Notes due 2030(B)

 

 

473,620

 

 

 

 

3.500% Senior Unsecured Notes due 2031

 

 

1,300,000

 

 

 

1,300,000

 

 

 

$

11,358,826

 

 

$

8,934,187

 

Debt issue costs and discount, net

 

 

(76,056

)

 

 

(68,729

)

 

 

$

11,282,770

 

 

$

8,865,458

 

 

(A)

The 2020 column includes £121 million of GBP-denominated borrowings that reflect the exchange rate at December 31, 2020.

(B)

Non-U.S. dollar denominated debt that reflects the exchange rate at period-end.

Principal Payments Due on Debt

As of December 31, 2021, 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):

 

2022

 

$

869,606

 

2023

 

 

541,280

 

2024

 

 

1,601,560

 

2025

 

 

1,515,740

 

2026

 

 

1,945,100

 

Thereafter

 

 

4,885,540

 

Total

 

$

11,358,826

 

 

 

Basic Terms of Senior Unsecured Notes

The following are the basic terms of our senior unsecured notes at December 31, 2021 (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