XML 53 R33.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt (Tables)
12 Months Ended
Dec. 31, 2024
Debt  
Schedule of debt

December 31, 2024

December 31, 2023

 

 

    

Carrying

    

Approximate

    

Carrying

    

Approximate

 

 

Maturity

Amount

Fair Value (1)

Amount

Fair Value (1)

Revolving Credit Facility

 

March 2029

    

$

$

$

$

U.S. Commercial Paper Program (less unamortized discount of nil at December 31, 2024 and 2023)

 

March 2029

    

Euro Commercial Paper Program

 

March 2029

    

Term Loan Credit Facility

 

April 2024

    

3.20% Senior Notes (less unamortized discount of nil at December 31, 2023)

 

April 2024

    

350.0

348.4

2.050% Senior Notes (less unamortized discount of nil and $0.2 at December 31, 2024 and 2023, respectively)

 

March 2025

    

400.0

398.0

399.8

386.8

4.750% Senior Notes (less unamortized discount of $0.5 and $0.9 at December 31, 2024 and 2023, respectively)

March 2026

349.5

350.0

349.1

350.6

0.750% Euro Senior Notes (less unamortized discount of $0.5 and $0.9 at December 31, 2024 and 2023, respectively)

 

May 2026

    

518.6

505.8

551.7

523.4

5.050% Senior Notes (plus unamortized premium of $2.2 at December 31, 2024)

April 2027

702.2

706.1

2.000% Euro Senior Notes (less unamortized discount of $1.1 and $1.3 at December 31, 2024 and 2023, respectively)

 

October 2028

    

518.2

505.9

551.4

531.4

5.050% Senior Notes (less unamortized discount of $0.4 at December 31, 2024)

April 2029

449.6

452.4

4.350% Senior Notes (less unamortized discount of $0.2 and $0.2 at December 31, 2024 and 2023, respectively)

 

June 2029

    

499.8

489.1

499.8

497.2

2.800% Senior Notes (less unamortized discount of $0.4 and $0.4 at December 31, 2024 and 2023, respectively)

 

February 2030

    

899.6

814.1

899.6

817.6

2.200% Senior Notes (less unamortized discount of $1.8 and $2.1 at December 31, 2024 and 2023, respectively)

 

September 2031

    

748.2

624.9

747.9

629.9

5.250% Senior Notes (less unamortized discount of $0.6 at December 31, 2024)

April 2034

599.4

601.0

5.000% Senior Notes (less unamortized discount of $3.7 at December 31, 2024)

January 2035

746.3

731.3

5.375% Senior Notes (less unamortized discount of $7.8 at December 31, 2024)

November 2054

492.2

476.1

Other debt

 

2025-2031

    

4.3

4.3

 

9.5

9.5

Less: unamortized deferred debt issuance costs

 

    

(41.8)

(21.5)

Total debt

 

    

6,886.1

6,659.0

 

4,337.3

 

4,094.8

Less: current portion

 

    

401.7

 

399.7

 

353.8

 

352.2

Total long-term debt

 

    

$

6,484.4

$

6,259.3

$

3,983.5

$

3,742.6

(1)The fair value of each series of the Company’s Senior Notes is based on recent bid prices in an active market and is therefore classified as Level 1 in the fair value hierarchy (Note 5).

Schedule of maturity of the Company's debt (exclusive of unamortized deferred debt issuance costs) over each of the next five years and thereafter

2025

$

401.9

 

2026

 

869.4

2027

 

702.8

2028

 

518.5

2029

 

949.5

Thereafter

 

3,485.8

$

6,927.9