XML 39 R27.htm IDEA: XBRL DOCUMENT v3.26.1
Debt (Tables)
3 Months Ended
Mar. 31, 2026
Debt  
Schedule of debt

 

March 31, 2026

December 31, 2025

 

Carrying

Approximate

Carrying

Approximate

 

  ​ ​ ​

Amount

    

Fair Value

    

Amount

    

Fair Value

 

Revolving Credit Facility

$

 

$

 

$

 

$

U.S. Commercial Paper Program

 

 

 

 

 

 

Euro Commercial Paper Program

 

 

 

 

 

 

364-Day Delayed Draw Term Loan

1,534.1

1,534.1

Three-Year Delayed Draw Term Loan

1,534.1

 

 

1,534.1

 

 

 

4.750% Senior Notes due March 2026

 

 

 

 

349.9

 

350.8

0.750% Euro Senior Notes due May 2026

576.9

 

 

575.5

 

 

586.5

 

584.2

5.050% Senior Notes due April 2027

700.9

 

 

705.4

 

 

701.2

 

709.8

Floating Rate Senior Notes due November 2027

500.0

499.8

500.0

501.0

3.800% Senior Notes due November 2027

749.6

746.0

749.5

749.5

4.375% Senior Notes due June 2028

749.5

752.1

749.5

757.5

2.000% Euro Senior Notes due October 2028

576.1

 

 

559.4

 

 

585.8

 

578.2

3.900% Senior Notes due November 2028

749.3

744.2

749.2

747.7

5.050% Senior Notes due April 2029

449.7

 

 

459.4

 

 

449.7

 

463.0

4.350% Senior Notes due June 2029

499.9

 

 

501.2

 

 

499.8

 

502.4

2.800% Senior Notes due February 2030

899.7

 

 

848.0

 

 

899.7

 

853.9

4.125% Senior Notes due November 2030

999.0

986.0

999.0

993.8

3.625% Euro Senior Notes due March 2031

575.9

577.7

2.200% Senior Notes due September 2031

748.5

 

 

665.3

 

 

748.4

 

669.4

3.125% Euro Senior Notes due June 2032

687.6

671.7

699.1

697.2

4.400% Senior Notes due February 2033

1,248.6

1,221.0

1,248.5

1,236.4

5.250% Senior Notes due April 2034

599.5

 

 

613.1

 

 

599.5

 

623.0

5.000% Senior Notes due January 2035

746.8

749.2

746.7

762.9

4.625% Senior Notes due February 2036

1,598.4

1,547.4

1,598.3

1,569.1

5.375% Senior Notes due November 2054

492.5

 

 

477.9

 

 

492.5

 

485.8

5.300% Senior Notes due November 2055

1,647.3

1,549.7

1,647.3

1,575.4

Other debt

 

1.4

 

 

1.4

 

 

1.8

 

1.8

Less: unamortized deferred debt issuance costs

 

(116.4)

 

 

 

 

(99.9)

 

Total debt

 

18,748.9

 

 

18,519.6

 

 

15,502.0

 

15,412.8

Less: current portion

 

2,109.6

 

2,110.5

 

 

937.2

 

935.8

Total long-term debt

$

16,639.3

 

$

16,409.1

 

$

14,564.8

$

14,477.0