XML 35 R25.htm IDEA: XBRL DOCUMENT v3.21.2
Debt (Tables)
6 Months Ended
Jun. 30, 2021
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments
Debt consist of the following (in thousands):
Interest Rate (1)
Maturities ThroughQuarter Ended June 30, 2021Year Ended December 31, 2020
Fixed rate debt:
Unsecured senior notes
3.70% to 9.13%
2022 - 2028$4,610,341 $2,464,994 
Secured senior notes
10.88% to 11.50%
2023 - 20253,252,702 3,895,166 
Unsecured term loans
2.53% to 5.41%
2021 - 20333,017,735 3,210,161 
Convertible notes
2.88% to 4.25%
20231,506,634 1,454,488 
Total fixed rate debt12,387,412 11,024,809 
Variable rate debt:
Unsecured revolving credit facilities (2)
1.38% to 1.78%
2022 - 20242,999,342 3,289,000 
Unsecured UK Commercial paper
2021— 409,319 
USD unsecured term loan
0.59% to 3.33%
2021 - 20334,887,153 4,002,249 
Euro unsecured term loan
1.15% to 2.25%
2021 - 2028714,782 705,064 
Total variable rate debt8,601,277 8,405,632 
Finance lease liabilities427,755 213,365 
Total debt (3)
21,416,444 19,643,806 
Less: unamortized debt issuance costs(367,028)(314,763)
Total debt, net of unamortized debt issuance costs21,049,416 19,329,043 
Less—current portion including commercial paper(970,627)(1,371,087)
Long-term portion$20,078,789 $17,957,956 
(1) Interest rates based on outstanding loan balance as of June 30, 2021 and, for variable rate debt, include either LIBOR or EURIBOR plus the applicable margin.
(2) Includes $1.9 billion facility and $1.3 billion facility, the vast majority of which is due in 2024. Our $1.9 billion facility accrues interest at LIBOR plus a maximum interest rate margin of 1.30%, which interest was 1.45% as of June 30, 2021 and is subject to a facility fee of a maximum of 0.20%. Our $1.3 billion facility accrues interest at LIBOR plus a maximum interest rate margin of 1.70%, which interest was 1.85% as of June 30, 2021 and is subject to a facility fee of a maximum of 0.30%.
(3) At June 30, 2021 and December 31, 2020, the weighted average interest rate for total debt was 5.98% and 6.02%, respectively.
Schedule of Maturities of Long-term Debt
The following is a schedule of annual maturities on our total debt net of debt issuance costs, and including finance leases, as of June 30, 2021 for each of the next five years (in thousands):
Year
Remainder of 2021$252,306 
20222,216,489 
20235,314,547 
20244,090,590 
20253,179,162 
Thereafter5,996,322 
$21,049,416