XML 39 R27.htm IDEA: XBRL DOCUMENT v3.26.1
Debt (Tables)
6 Months Ended
Jun. 30, 2026
Debt  
Schedule of debt

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

June 30, 2026

​

December 31, 2025

 

​

​

Carrying

​

Approximate

​

Carrying

​

Approximate

 

​

  ​ ​ ​

Amount

    

Fair Value

    

Amount

    

Fair Value

 

Revolving Credit Facility

​

​

​

​

​

​

​

​

​

​

​

​

​

Revolving Credit Facility

​

$

—

 

$

—

 

$

—

 

$

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial Paper Programs

​

​

​

​

​

​

​

​

​

​

​

​

​

U.S. Commercial Paper Program

​

 

—

 

 

—

 

 

—

​

 

—

​

Euro Commercial Paper Program

​

 

—

 

 

—

 

 

—

​

 

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Delayed Draw Term Loans

​

​

​

​

​

​

​

​

​

​

​

​

​

364-Day Delayed Draw Term Loan

​

​

934.1

​

​

934.1

​

​

—

​

​

—

​

Three-Year Delayed Draw Term Loan

​

​

1,534.1

 

 

1,534.1

 

 

—

​

 

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

U.S. Senior Notes

​

​

​

​

​

​

​

​

​

​

​

​

​

4.750% Senior Notes due March 2026

​

​

—

 

 

—

 

 

349.9

​

 

350.8

​

5.050% Senior Notes due April 2027

​

​

700.7

 

 

703.1

 

 

701.2

​

 

709.8

​

Floating Rate Senior Notes due November 2027

​

​

500.0

​

​

500.9

​

​

500.0

​

​

501.0

​

3.800% Senior Notes due November 2027

​

​

749.7

​

​

744.3

​

​

749.5

​

​

749.5

​

4.375% Senior Notes due June 2028

​

​

749.6

​

​

749.3

​

​

749.5

​

​

757.5

​

3.900% Senior Notes due November 2028

​

​

749.4

​

​

740.6

​

​

749.2

​

​

747.7

​

5.050% Senior Notes due April 2029

​

​

449.8

 

 

456.6

 

 

449.7

​

 

463.0

​

4.350% Senior Notes due June 2029

​

​

499.9

 

 

498.9

 

 

499.8

​

 

502.4

​

2.800% Senior Notes due February 2030

​

​

899.8

 

 

844.8

 

 

899.7

​

 

853.9

​

4.125% Senior Notes due November 2030

​

​

999.1

​

​

978.3

​

​

999.0

​

​

993.8

​

2.200% Senior Notes due September 2031

​

​

748.6

 

 

664.1

 

 

748.4

​

 

669.4

​

4.400% Senior Notes due February 2033

​

​

1,248.6

​

​

1,212.4

​

​

1,248.5

​

​

1,236.4

​

5.250% Senior Notes due April 2034

​

​

599.5

 

 

608.7

 

 

599.5

​

 

623.0

​

5.000% Senior Notes due January 2035

​

​

746.9

​

​

745.6

​

​

746.7

​

​

762.9

​

4.625% Senior Notes due February 2036

​

​

1,598.4

​

​

1,540.8

​

​

1,598.3

​

​

1,569.1

​

5.375% Senior Notes due November 2054

​

​

492.6

 

 

483.0

 

 

492.5

​

 

485.8

​

5.300% Senior Notes due November 2055

​

​

1,647.3

​

​

1,559.6

​

​

1,647.3

​

​

1,575.4

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Euro Senior Notes

​

​

​

​

​

​

​

​

​

​

​

​

​

0.750% Euro Senior Notes due May 2026

​

​

—

 

 

—

 

 

586.5

​

 

584.2

​

2.000% Euro Senior Notes due October 2028

​

​

569.5

 

 

559.7

 

 

585.8

​

 

578.2

​

3.375% Euro Senior Notes due May 2029

​

​

684.1

​

​

689.0

​

​

—

​

​

—

​

3.625% Euro Senior Notes due March 2031

​

​

569.3

​

​

577.6

​

​

—

​

​

—

​

3.125% Euro Senior Notes due June 2032

​

​

679.8

​

​

674.8

​

​

699.1

​

​

697.2

​

3.875% Euro Senior Notes due May 2034

​

​

570.0

​

​

582.7

​

​

—

​

​

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Other debt

​

 

8.2

 

 

8.2

 

 

1.8

​

 

1.8

​

Less: unamortized deferred debt issuance costs

​

 

(117.7)

 

 

—

 

 

(99.9)

​

 

—

​

Total debt

​

 

18,811.3

 

 

18,591.2

 

 

15,502.0

​

 

15,412.8

​

Less: current portion

​

 

1,634.3

 

​

1,636.7

 

 

937.2

​

 

935.8

​

Total long-term debt

​

$

17,177.0

 

$

16,954.5

 

$

14,564.8

​

$

14,477.0

​

​