$11.8B of principal scheduled, $6.8B of it within 5 years
What the debt is made of, and when it is due
balance sheet of Sep 30, 2026 · schedule of Dec 31, 2025The debt note's own lines, 2025-12-31
Fixed rate $0Floating $3.8B Not stated $5.3B
| Line, as the company names it | Kind | Rate | Fixed or floating | Amount |
|---|---|---|---|---|
| Term Loan B Facility (Secured Debt) | Secured | 5.29% | floating | $1.4B |
| Term Loan B Facility | Bank loans | – | floating | $1.4B |
| Unsecured Notes Due January 2032 | Secured | 4.63–4.77% | not stated | $1.1B |
| Senior Unsecured Notes Due March 2031 | Secured | 3.63–3.77% | not stated | $1.1B |
| Senior Unsecured Notes Due April 2032 | Secured | 5.38% | not stated | $1.0B |
| Senior Unsecured Notes Due January 2030 | Secured | 4.75–4.90% | not stated | $800.0M |
| Subsidiary Senior Unsecured Notes due 2027 | Secured | 4.75% | not stated | $750.0M |
| Term Loan A Facility (Secured Debt) | Secured | 4.71% | floating | $494.0M |
| Term Loan A Facility | Bank loans | – | floating | $494.0M |
| Senior Unsecured Notes Due November 2037 | Secured | 6.88–7.45% | not stated | $325.0M |
| Senior Unsecured Notes Due November 2043 | Secured | 5.35–5.42% | not stated | $275.0M |
All 11 lines
From the debt note in the 10-K's XBRL (0001041061-26-000084), as the company tags it: by issue, by year, by currency or by kind. Lines from two ways of cutting the same debt can overlap, so they are not added up. Fixed or floating is read from the line's own name only; "not stated" when it says neither.
Left: the debt lines on the balance sheet (XBRL). Right: the principal due each year, from the debt note's maturity schedule; it can differ a little from the balance sheet, which shows the debt net of discounts and fees. Leases are not counted.
Principal due each fiscal year
From the debt note of the 10-K filed Feb 20, 2026 (balance sheet of Dec 31, 2025). Fiscal years are counted from that date.
| When | Principal due | Share | |
|---|---|---|---|
| Next 12 months FY2026 | $28.0M | 0% | |
| Year 2 FY2027 | $1.7B | 14% | |
| Year 3 FY2028 | $2.0B | 17% | |
| Year 4 FY2029 | $1.3B | 11% | |
| Year 5 FY2030 | $1.8B | 15% | |
| After year 5 | $5.0B | 42% |
Principal only: interest, leases and commercial paper are not in this schedule. Hover a row for its XBRL line. Open the filing ↗