XML 145 R46.htm IDEA: XBRL DOCUMENT v3.25.1
Debt (Tables)
12 Months Ended
Dec. 31, 2024
Debt Disclosure [Abstract]  
Schedule of Company's Long-Term Debt
[a]
The Company’s long-term debt, net of unamortized issuance costs, is substantially uncollateralized and consists of the following:
 
     
2024
    2023  
Senior Notes
[i]
    
$650 million due October 2025 at 4.150%
  
$
649
 
  $ 648  
$300 million due March 2026 at 5.980%
  
 
299
 
    298  
€600 million due September 2027 at 1.500%
  
 
620
 
    662  
$400 million due March 2029 at 5.050%
  
 
397
 
     
Cdn$450 million due May 2029 at 4.800%
  
 
311
 
     
$750 million due June 2030 at 2.450%
  
 
746
 
    745  
Cdn$350 million due January 2031 at 4.950%
  
 
242
 
    263  
€550 million due March 2032 at 4.375%
  
 
566
 
    604  
$500 million due March 2033 at 5.500%
  
 
496
 
    495  
$750 million due June 2024 at 3.625%
  
 
 
    750  
Bank term debt at a weighted average interest rate of 5.06% [2023 – 5.99%], denominated primarily in USD and Chinese Renminbi
  
 
506
  
    510  
Government loans at a weighted average interest rate of 0.00% [2023 – 0.12%], denominated primarily in Canadian dollar
  
 
6
 
    8  
Other
  
 
4
 
    11  
  
 
4,842
 
    4,994  
Less due within one year
  
 
708
 
    819  
    
$
  4,134
 
  $   4,175  
[i] The Senior Notes are unsecured obligations and do not include any financial covenants. The Company may redeem the notes in whole or in part at any time, and from time to time, at specified redemption prices determined in accordance with the terms of the indenture governing the Senior Notes.
Schedule of Future Principal Repayments on Long-Term Debt
[b]
Future principal repayments on long-term debt are estimated to be as follows:
 
 
 
2025
  
$
709
 
2026
  
 
408
 
2027
  
 
652
 
2028
  
 
305
 
2029
  
 
716
 
Thereafter
  
 
2,072
 
    
$
  4,862
 
Interest Expense, Net
[e]
Interest expense, net includes:
 
          
2024
    2023  
Interest expense
 
 
Current
  
$
127
 
  $ 80  
 
Long-term
  
 
182
 
    162  
        
309
   
242
 
Interest income
  
 
(98
    (86
Interest expense, net
  
$
  211
   
  $   156  
Schedule of Senior Notes Issued During Quarter of 2023 With Maturity Date
[c]
During 2024, the Company issued the following Senior Notes:
 
     
Settlement Date
 
     
  
Maturity Date
Cdn$450 million at 4.800%
   May 30, 2024      May 30, 2029
$400 million at 5.050%
   March 14, 2024        March 14, 2029