XML 55 R41.htm IDEA: XBRL DOCUMENT v3.24.0.1
Credit and Other Debt Agreements (Tables)
12 Months Ended
Dec. 31, 2023
Debt Disclosure [Abstract]  
Summary of Corporate and Other Debt

The following is a summary of our corporate and other debt (in millions):

 

 

 

December 31,

 

 

 

2023

 

 

2022

 

Senior Notes:

 

 

 

 

 

 

Semi-annual payments of interest, fixed rate of 2.40%, balloon due November 9, 2031

 

$

400.0

 

 

$

400.0

 

Semi-annual payments of interest, fixed rate of 5.50%, balloon due March 2, 2033

 

 

350.0

 

 

 

 

Semi-annual payments of interest, fixed rate of 3.50%, balloon due May 20, 2051

 

 

850.0

 

 

 

850.0

 

Semi-annual payments of interest, fixed rate of 3.05%, balloon due March 9, 2052

 

 

350.0

 

 

 

 

Semi-annual payments of interest, fixed rate of 5.75%, balloon due March 2, 2053

 

 

600.0

 

 

 

350.0

 

Semi-annual payments of interest, fixed rate of 6.50%, balloon due February 15, 2034

 

 

400.0

 

 

 

350.0

 

Semi-annual payments of interest, fixed rate of 6.75%, balloon due February 15, 2054

 

 

600.0

 

 

 

 

Total Senior Notes

 

 

3,550.0

 

 

 

1,950.0

 

Note Purchase Agreements:

 

 

 

 

 

 

Semi-annual payments of interest, fixed rate of 5.49%, balloon due February 10, 2023

 

 

 

 

 

50.0

 

Semi-annual payments of interest, fixed rate of 4.13%, balloon due June 24, 2023

 

 

 

 

 

200.0

 

Semi-annual payments of interest, fixed rate of 4.72%, balloon due February 13, 2024

 

 

100.0

 

 

 

100.0

 

Semi-annual payments of interest, fixed rate of 4.58%, balloon due February 27, 2024

 

 

325.0

 

 

 

325.0

 

Quarterly payments of interest, floating rate of 90 day LIBOR plus 1.40%, balloon due June 13, 2024

 

 

 

 

 

50.0

 

Semi-annual payments of interest, fixed rate of 4.31%, balloon due June 24, 2025

 

 

200.0

 

 

 

200.0

 

Semi-annual payments of interest, fixed rate of 4.85%, balloon due February 13, 2026

 

 

140.0

 

 

 

140.0

 

Semi-annual payments of interest, fixed rate of 4.73%, balloon due February 27, 2026

 

 

175.0

 

 

 

175.0

 

Semi-annual payments of interest, fixed rate of 4.40%, balloon due June 2, 2026

 

 

175.0

 

 

 

175.0

 

Semi-annual payments of interest, fixed rate of 4.36%, balloon due June 24, 2026

 

 

150.0

 

 

 

150.0

 

Semi-annual payments of interest, fixed rate of 3.75%, balloon due January 30, 2027

 

 

30.0

 

 

 

30.0

 

Semi-annual payments of interest, fixed rate of 4.09%, balloon due June 27, 2027

 

 

125.0

 

 

 

125.0

 

Semi-annual payments of interest, fixed rate of 4.09%, balloon due August 2, 2027

 

 

125.0

 

 

 

125.0

 

Semi-annual payments of interest, fixed rate of 4.14%, balloon due August 4, 2027

 

 

98.0

 

 

 

98.0

 

Semi-annual payments of interest, fixed rate of 3.46%, balloon due December 1, 2027

 

 

100.0

 

 

 

100.0

 

Semi-annual payments of interest, fixed rate of 4.55%, balloon due June 2, 2028

 

 

75.0

 

 

 

75.0

 

Semi-annual payments of interest, fixed rate of 4.34%, balloon due June 13, 2028

 

 

125.0

 

 

 

125.0

 

Semi-annual payments of interest, fixed rate of 5.04%, balloon due February 13, 2029

 

 

100.0

 

 

 

100.0

 

Semi-annual payments of interest, fixed rate of 4.98%, balloon due February 27, 2029

 

 

100.0

 

 

 

100.0

 

Semi-annual payments of interest, fixed rate of 4.19%, balloon due June 27, 2029

 

 

50.0

 

 

 

50.0

 

Semi-annual payments of interest, fixed rate of 4.19%, balloon due August 2, 2029

 

 

50.0

 

 

 

50.0

 

Semi-annual payments of interest, fixed rate of 3.48%, balloon due December 2, 2029

 

 

50.0

 

 

 

50.0

 

Semi-annual payments of interest, fixed rate of 3.99%, balloon due January 30, 2030

 

 

341.0

 

 

 

341.0

 

Semi-annual payments of interest, fixed rate of 4.44%, balloon due June 13, 2030

 

 

125.0

 

 

 

125.0

 

Semi-annual payments of interest, fixed rate of 5.14%, balloon due March 13, 2031

 

 

180.0

 

 

 

180.0

 

Semi-annual payments of interest, fixed rate of 4.70%, balloon due June 2, 2031

 

 

25.0

 

 

 

25.0

 

Semi-annual payments of interest, fixed rate of 4.09%, balloon due January 30, 2032

 

 

69.0

 

 

 

69.0

 

Semi-annual payments of interest, fixed rate of 4.34%, balloon due June 27, 2032

 

 

75.0

 

 

 

75.0

 

Semi-annual payments of interest, fixed rate of 4.34%, balloon due August 2, 2032

 

 

75.0

 

 

 

75.0

 

Semi-annual payments of interest, fixed rate of 4.59%, balloon due June 13, 2033

 

 

125.0

 

 

 

125.0

 

Semi-annual payments of interest, fixed rate of 5.29%, balloon due March 13, 2034

 

 

40.0

 

 

 

40.0

 

Semi-annual payments of interest, fixed rate of 4.48%, balloon due June 12, 2034

 

 

175.0

 

 

 

175.0

 

Semi-annual payments of interest, fixed rate of 4.24%, balloon due January 30, 2035

 

 

79.0

 

 

 

79.0

 

Semi-annual payments of interest, fixed rate of 2.44%, balloon due February 10, 2036

 

 

100.0

 

 

 

100.0

 

Semi-annual payments of interest, fixed rate of 2.46%, balloon due May 5, 2036

 

 

75.0

 

 

 

75.0

 

Semi-annual payments of interest, fixed rate of 4.69%, balloon due June 13, 2038

 

 

75.0

 

 

 

75.0

 

Semi-annual payments of interest, fixed rate of 5.45%, balloon due March 13, 2039

 

 

40.0

 

 

 

40.0

 

Semi-annual payments of interest, fixed rate of 4.49%, balloon due January 30, 2040

 

 

56.0

 

 

 

56.0

 

Total Note Purchase Agreements

 

 

3,948.0

 

 

 

4,248.0

 

Credit Agreement:

 

 

 

 

 

 

Periodic payments of interest and principal, prime or SOFR plus up to 1.375%, expires June 22, 2028

 

 

245.0

 

 

 

60.0

 

Premium Financing Debt Facility - expires October 31, 2025:

 

 

 

 

 

 

Facility B

 

 

 

 

 

 

AUD denominated tranche, interbank rates plus 1.500%

 

 

249.0

 

 

 

217.6

 

NZD denominated tranche, interbank rates plus 1.850%

 

 

 

 

 

 

Facility C and D

 

 

 

 

 

 

AUD denominated tranche, interbank rates plus 0.830%

 

 

31.4

 

 

 

15.2

 

NZD denominated tranche, interbank rates plus 0.990%

 

 

8.6

 

 

 

9.1

 

Total Premium Financing Debt Facility

 

 

289.0

 

 

 

241.9

 

Total corporate and other debt

 

 

8,032.0

 

 

 

6,499.9

 

Less unamortized debt acquisition costs on Senior Notes and Note Purchase Agreements

 

 

(38.4

)

 

 

(20.6

)

Less unamortized discount on Bonds Payable

 

 

(28.6

)

 

 

(14.6

)

Net corporate and other debt

 

$

7,965.0

 

 

$

6,464.7

 

The Senior Notes in the table above are registered by the company with the Securities and Exchange Commission and are not guaranteed.