XML 50 R35.htm IDEA: XBRL DOCUMENT v3.23.1
Debt - Summary of Debt (Details) - USD ($)
3 Months Ended
Mar. 31, 2023
Dec. 31, 2022
Debt Instrument [Line Items]    
Finance Lease, Liability, Statement of Financial Position [Extensible Enumeration] Long-term portion Long-term portion
Finance lease liabilities $ 336,892,000 $ 351,332,000
Total debt [1] 21,888,796,000 23,822,314,000
Less: unamortized debt issuance costs (428,685,000) (431,123,000)
Total debt, net of unamortized debt issuance costs 21,460,111,000 23,391,191,000
Less—current portion (2,055,307,000) (2,087,711,000)
Long-term portion $ 19,404,804,000 $ 21,303,480,000
Weighted average interest rate 6.35% 6.23%
Total fixed rate debt    
Debt Instrument [Line Items]    
Long-term debt, gross $ 16,437,184,000 $ 15,856,315,000
Unsecured senior notes    
Debt Instrument [Line Items]    
Long-term debt, gross $ 7,898,504,000 7,199,331,000
Unsecured senior notes | Minimum    
Debt Instrument [Line Items]    
Interest rate [2] 3.70%  
Unsecured senior notes | Maximum    
Debt Instrument [Line Items]    
Interest rate [2] 11.63%  
Secured senior notes    
Debt Instrument [Line Items]    
Long-term debt, gross $ 2,373,981,000 2,370,855,000
Secured senior notes | Minimum    
Debt Instrument [Line Items]    
Interest rate [2] 8.25%  
Secured senior notes | Maximum    
Debt Instrument [Line Items]    
Interest rate [2] 11.50%  
Unsecured term loans    
Debt Instrument [Line Items]    
Long-term debt, gross $ 4,439,699,000 4,561,129,000
Unsecured term loans | Minimum    
Debt Instrument [Line Items]    
Interest rate [2] 1.28%  
Unsecured term loans | Maximum    
Debt Instrument [Line Items]    
Interest rate [2] 5.89%  
Convertible notes    
Debt Instrument [Line Items]    
Long-term debt, gross $ 1,725,000,000 1,725,000,000
Convertible notes | Minimum    
Debt Instrument [Line Items]    
Interest rate [2] 2.88%  
Convertible notes | Maximum    
Debt Instrument [Line Items]    
Interest rate [2] 6.00%  
Total variable rate debt    
Debt Instrument [Line Items]    
Long-term debt, gross $ 5,114,720,000 7,614,667,000
Unsecured revolving credit facilities    
Debt Instrument [Line Items]    
Long-term debt, gross [3] $ 371,971,000 2,744,105,000
Unsecured revolving credit facilities | Unsecured Revolving Credit Facility Due 2024    
Debt Instrument [Line Items]    
Current interest rate 6.20%  
Maximum borrowing capacity $ 1,900,000,000  
Unsecured revolving credit facilities | Unsecured Revolving Credit Facility Due 2024    
Debt Instrument [Line Items]    
Current interest rate 6.95%  
Maximum borrowing capacity $ 1,100,000,000  
Unsecured revolving credit facilities | Minimum    
Debt Instrument [Line Items]    
Current interest rate [2],[3] 6.20%  
Unsecured revolving credit facilities | Minimum | Unsecured Revolving Credit Facility Due 2024    
Debt Instrument [Line Items]    
Facility fee 0.20%  
Unsecured revolving credit facilities | Minimum | Unsecured Revolving Credit Facility Due 2024 | SOFR    
Debt Instrument [Line Items]    
Margin on floating rate base (as a percent) 1.40%  
Unsecured revolving credit facilities | Minimum | Unsecured Revolving Credit Facility Due 2024 | SOFR    
Debt Instrument [Line Items]    
Margin on floating rate base (as a percent) 1.80%  
Unsecured revolving credit facilities | Maximum    
Debt Instrument [Line Items]    
Current interest rate [2],[3] 6.95%  
Unsecured revolving credit facilities | Maximum | Unsecured Revolving Credit Facility Due 2024 | SOFR    
Debt Instrument [Line Items]    
Margin on floating rate base (as a percent) 2.15%  
Unsecured revolving credit facilities | Maximum | Unsecured Revolving Credit Facility Due 2024    
Debt Instrument [Line Items]    
Facility fee 0.30%  
Unsecured revolving credit facilities | Maximum | Unsecured Revolving Credit Facility Due 2024 | SOFR    
Debt Instrument [Line Items]    
Margin on floating rate base (as a percent) 2.15%  
USD unsecured term loan    
Debt Instrument [Line Items]    
Long-term debt, gross $ 4,198,261,000 4,335,973,000
USD unsecured term loan | Minimum    
Debt Instrument [Line Items]    
Current interest rate [2] 5.71%  
USD unsecured term loan | Maximum    
Debt Instrument [Line Items]    
Current interest rate [2] 9.69%  
Euro unsecured term loan    
Debt Instrument [Line Items]    
Long-term debt, gross $ 544,488,000 $ 534,589,000
Euro unsecured term loan | Minimum    
Debt Instrument [Line Items]    
Current interest rate [2] 6.46%  
Euro unsecured term loan | Maximum    
Debt Instrument [Line Items]    
Current interest rate [2] 7.09%  
[1] At March 31, 2023 and December 31, 2022, the weighted average interest rate for total debt was 6.35% and 6.23%, respectively
[2] Interest rates based on outstanding loans as of March 31, 2023, and for variable rate debt include either LIBOR, EURIBOR or Term SOFR plus the applicable margin.
[3] Advances under our $1.9 billion facility accrue interest at Term SOFR plus an interest rate margin ranging from 1.40% to 2.15%. Advances under our $1.1 billion facility accrue interest at Term SOFR plus an interest rate margin ranging from 1.80% to 2.15%. Based on applicable Term SOFR rates, as of March 31, 2023, the interest rates under the $1.9 billion facility and the $1.1 billion facility were 6.20% and 6.95%, respectively. We also pay a facility fee for each facility ranging from 0.20% to 0.30% of the total commitments under such facility.