Schedule of debt |
The following table summarizes the Company's long-term obligations: | | | | | | | | | | | | (in millions) | June 30, 2021 | | December 31, 2020 | Notes | $ | 11,721 | | | $ | 13,065 | | | | | | Term loan | — | | | 423 | | Subtotal | 11,721 | | | 13,488 | | Less - current portion | — | | | (2,345) | | Long-term obligations | $ | 11,721 | | | $ | 11,143 | |
The following table summarizes the Company's short-term borrowings and current portion of long-term obligations: | | | | | | | | | | | | (in millions) | June 30, 2021 | | December 31, 2020 | Commercial paper notes | $ | 1,323 | | | $ | — | | Revolving credit facilities | — | | | — | | Current portion of long-term obligations: | | | | Notes | — | | | 2,246 | | Term loan | — | | | 99 | | Short-term borrowings and current portion of long-term obligations | $ | 1,323 | | | $ | 2,345 | |
|
Schedule of long-term debt instruments |
The Company's Notes consisted of the following: | | | | | | | | | | | | | | | | | | | | | | | | | | | (in millions, except %) | | | | | | | | | Issuance | | Maturity Date | | Rate | | June 30, 2021 | | December 31, 2020 | 2021 Merger Notes | | May 25, 2021 | | 3.551% | | $ | — | | | $ | 1,750 | | 2021-A Notes | | November 15, 2021 | | 3.200% | | — | | | 250 | | 2021-B Notes | | November 15, 2021 | | 2.530% | | — | | | 250 | | 2022 Notes | | November 15, 2022 | | 2.700% | | — | | | 250 | | 2023 Merger Notes | | May 25, 2023 | | 4.057% | | 1,000 | | | 2,000 | | 2023 Notes | | December 15, 2023 | | 3.130% | | 500 | | | 500 | | 2024 Notes(1) | | March 15, 2024 | | 0.750% | | 1,150 | | | — | | 2025 Merger Notes | | May 25, 2025 | | 4.417% | | 1,000 | | | 1,000 | | 2025 Notes | | November 15, 2025 | | 3.400% | | 500 | | | 500 | | 2026 Notes | | September 15, 2026 | | 2.550% | | 400 | | | 400 | | 2027 Notes | | June 15, 2027 | | 3.430% | | 500 | | | 500 | | 2028 Merger Notes | | May 25, 2028 | | 4.597% | | 2,000 | | | 2,000 | | 2030 Notes | | May 1, 2030 | | 3.200% | | 750 | | | 750 | | 2031 Notes | | March 15, 2031 | | 2.250% | | 500 | | | — | | 2038 Notes | | May 1, 2038 | | 7.450% | | 125 | | | 125 | | 2038 Merger Notes | | May 25, 2038 | | 4.985% | | 500 | | | 500 | | 2045 Notes | | November 15, 2045 | | 4.500% | | 550 | | | 550 | | 2046 Notes | | December 15, 2046 | | 4.420% | | 400 | | | 400 | | 2048 Merger Notes | | May 25, 2048 | | 5.085% | | 750 | | | 750 | | 2050 Notes | | May 1, 2050 | | 3.800% | | 750 | | | 750 | | 2051 Notes | | March 15, 2051 | | 3.350% | | 500 | | | — | | Principal amount | | | | | | $ | 11,875 | | | $ | 13,225 | | Adjustment from principal amount to carrying amount(2) | | (154) | | | (160) | | Carrying amount | | | | | | $ | 11,721 | | | $ | 13,065 | |
(1)The 2024 Notes may be called anytime on or after March 15, 2022, in whole or in part, at the Company’s option, at a redemption price equal to 100% of the principal amount being redeemed, plus accrued and unpaid interest. (2)The carrying amount includes unamortized discounts, debt issuance costs and fair value adjustments related to the DPS Merger.
|
Schedule of line of credit facilities |
The KDP Credit Agreements consist of the following: | | | | | | | | | | | | | | | | | | | | | | | | | | | (in millions) | | | | June 30, 2021 | | December 31, 2020 | Issuance | | Maturity Date | | Available Balances | | Carrying Value | | Carrying Value | 2019 KDP Term Loan | | | | $ | — | | | $ | — | | | $ | 425 | | KDP Revolver(1) | | February 2023 | | 2,400 | | | — | | | — | | 2020 364-Day Credit Agreement | | | | — | | | — | | | — | | 2021 364-Day Credit Agreement | | March 2022 | | 1,500 | | | — | | | — | | Principal amount | | | | | | $ | — | | | $ | 425 | | Unamortized discounts and debt issuance costs | | | — | | | (2) | | Carrying amount | | | | | | $ | — | | | $ | 423 | |
(1)The KDP Revolver has $200 million letters of credit availability and none utilized as of June 30, 2021.
|