XML 40 R31.htm IDEA: XBRL DOCUMENT v3.25.2
Long-Term Debt (Tables)
6 Months Ended
Jun. 30, 2025
Debt Disclosure [Abstract]  
Schedule of Long-Term Debt

Long-term debt consisted of the following:

 

(in millions)

 

June 30, 2025

 

 

December 31, 2024

 

Current portion of long-term debt:

 

 

 

 

 

 

Current portion of 5-year term loan facility expires 2026

 

$

25

 

 

$

25

 

Current portion of 3-year term loan facility expires 2025

 

 

 

 

 

150

 

Current portion of 5-year term loan facility expires 2027

 

 

50

 

 

 

50

 

Total current portion of long-term debt

 

 

75

 

 

 

225

 

Long-term debt:

 

 

 

 

 

 

Note agreements:

 

 

 

 

 

 

4.600% senior notes, semi-annual interest payments, balloon due 2026

 

 

400

 

 

 

 

4.700% senior notes, semi-annual interest payments, balloon due 2028

 

 

500

 

 

 

 

4.500% senior notes, semi-annual interest payments, balloon due 2029

 

 

350

 

 

 

350

 

4.900% senior notes, semi-annual interest payments, balloon due 2030

 

 

800

 

 

 

 

2.375% senior notes, semi-annual interest payments, balloon due 2031

 

 

700

 

 

 

700

 

4.200% senior notes, semi-annual interest payments, balloon due 2032

 

 

600

 

 

 

600

 

5.250% senior notes, semi-annual interest payments, balloon due 2032

 

 

500

 

 

 

 

5.650% senior notes, semi-annual interest payments, balloon due 2034

 

 

600

 

 

 

600

 

5.550% senior notes, semi-annual interest payments, balloon due 2035

 

 

1,000

 

 

 

 

4.950% senior notes, semi-annual interest payments, balloon due 2052

 

 

600

 

 

 

600

 

6.250% senior notes, semi-annual interest payments, balloon due 2055

 

 

1,000

 

 

 

 

Total notes

 

 

7,050

 

 

 

2,850

 

Credit agreements:

 

 

 

 

 

 

5-year term loan facility, periodic interest and principal payments, SOFR plus up to
   
1.750%, expires October 27, 2026

 

 

156

 

 

 

169

 

5-year revolving loan facility, periodic interest payments, SOFR plus up to 1.525%, plus commitment fees up to 0.225%, expires October 27, 2026

 

 

 

 

 

250

 

5-year term loan facility, periodic interest and principal payments, SOFR plus up to 1.750%, expires March 31, 2027

 

 

338

 

 

 

362

 

Total credit agreements

 

 

494

 

 

 

781

 

Unamortized portion of debt discounts related to note agreements (contra)

 

 

(19

)

 

 

(11

)

Debt issuance costs (contra)

 

 

(55

)

 

 

(21

)

Total long-term debt, less unamortized discount and debt issuance costs

 

 

7,470

 

 

 

3,599

 

Current portion of long-term debt

 

 

75

 

 

 

225

 

Total debt

 

$

7,545

 

 

$

3,824

 

Schedule of Liabilities that are Not Measured at Fair Value on a Recurring Basis

The following table presents liabilities that are not measured at fair value on a recurring basis:

 

 

 

June 30, 2025

 

 

December 31, 2024

 

(in millions)

 

Carrying Value

 

 

Fair Value

 

 

Carrying Value

 

 

Fair Value

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of long-term debt

 

$

 

 

$

 

 

$

 

 

$

 

Long-term debt

 

$

7,031

 

 

$

6,961

 

 

$

2,839

 

 

$

2,602