Schedule of Outstanding Debt Net of Discounts and Fees, Weighted Average Contractual Interest Rates and Range of Contractual Interest Rates |
The Company issues debt in various currencies with both floating and fixed interest rates. Outstanding debt net of discounts and fees, weighted average contractual interest rates and range of contractual interest rates were as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Weighted average contractual interest rate (1) | | Contractual interest rate ranges | | March 31, | | March 31, | | March 31, | | 2025 | | 2024 | | 2025 | | 2024 | | 2025 | | 2024 | | | | | | | | | | | | | | (U.S. dollars in millions) | | | | | | | | | Unsecured debt: | | | | | | | | | | | | Commercial paper | $ | 6,022 | | | $ | 5,293 | | | 4.36 | % | | 5.64 | % | | 2.73 - 4.70% | | 5.02 - 5.70% | Related party debt | 1,800 | | | — | | | 4.59 | % | | — | % | | 4.59 - 4.60% | | — - —% | Bank loans | 2,100 | | | 1,804 | | | 4.56 | % | | 6.05 | % | | 3.59 - 5.27% | | 5.68 - 6.57% | Public MTN program | 37,153 | | | 31,151 | | | 4.02 | % | | 3.58 | % | | 0.30 - 5.85% | | 0.30 - 6.06% | | | | | | | | | | | | | Other debt | 3,088 | | | 3,318 | | | 3.53 | % | | 3.59 | % | | 1.34 - 5.73% | | 1.34 - 6.40% | Total unsecured debt | 50,163 | | | 41,566 | | | | | | | | | | Secured debt | 12,384 | | | 9,351 | | | 4.77 | % | | 4.56 | % | | 0.88 - 5.87% | | 0.27 - 5.94% | Total debt | $ | 62,547 | | | $ | 50,917 | | | | | | | | | |
_______________________ (1)Weighted average contractual interest rates for commercial paper are bond equivalent yields. Contractual interest rates approximate effective yields.
|
Scheduled and Projected Maturities of Debt |
The Company’s secured debt is amortizing, and unsecured debt is non-amortizing. Scheduled and projected maturities of the Company’s debt at March 31, 2025 are summarized below:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2026 | | 2027 | | 2028 | | 2029 | | 2030 | | Thereafter | | Total | | | | | | | | | | | | | | | | (U.S. dollars in millions) | Unsecured debt: | | | | | | | | | | | | | | Commercial paper | $ | 6,060 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 6,060 | | Related party debt | 1,800 | | | — | | | — | | | — | | | — | | | — | | | 1,800 | | Bank loans | 1,028 | | | 743 | | | 174 | | | — | | | 156 | | | — | | | 2,101 | | Public MTN program | 9,375 | | | 8,706 | | | 6,307 | | | 4,947 | | | 1,250 | | | 6,653 | | | 37,238 | | Other debt | 869 | | | 417 | | | 904 | | | 556 | | | 348 | | | — | | | 3,094 | | Total unsecured debt | 19,132 | | | 9,866 | | | 7,385 | | | 5,503 | | | 1,754 | | | 6,653 | | | 50,293 | | Secured debt (1) | 6,289 | | | 3,981 | | | 1,874 | | | 258 | | | — | | | — | | | 12,402 | | Total debt (2) | $ | 25,421 | | | $ | 13,847 | | | $ | 9,259 | | | $ | 5,761 | | | $ | 1,754 | | | $ | 6,653 | | | $ | 62,695 | | Unamortized discounts/fees | | | | | | | | | | | | | (148) | | Total debt, net | | | | | | | | | | | | | $ | 62,547 | |
________________________ (1)Projected repayment schedule of secured debt. Reflects payment performance assumptions on underlying assets. (2)Principal amounts.
|