XML 74 R58.htm IDEA: XBRL DOCUMENT v3.22.2
Debt - Schedule Of Outstanding Indebtedness (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Feb. 08, 2022
Jun. 30, 2022
Jun. 30, 2022
Dec. 31, 2021
Apr. 29, 2022
Feb. 05, 2020
Nov. 26, 2019
Debt Instrument              
Weighted average interest rate   4.496% 4.496% 4.105%      
Face Value   $ 13,950,000 $ 13,950,000 $ 4,750,000      
Carrying Value   $ 13,721,500 $ 13,721,500 $ 4,694,523      
Secured Overnight Financing Rate (SOFR)              
Debt Instrument              
Basis spread on variable rate (percent) 1.00%            
Delayed Draw Term Loan | Minimum | Secured Overnight Financing Rate (SOFR)              
Debt Instrument              
Basis spread on variable rate (percent)     0.85%        
Delayed Draw Term Loan | Maximum | Secured Overnight Financing Rate (SOFR)              
Debt Instrument              
Basis spread on variable rate (percent)     1.60%        
Unsecured Debt              
Debt Instrument              
Weighted average interest rate   4.67% 4.67%        
Unsecured Debt | Delayed Draw Term Loan              
Debt Instrument              
Face Value   $ 0 $ 0        
Carrying Value   $ 0 $ 0        
Unsecured Debt | Delayed Draw Term Loan | Secured Overnight Financing Rate (SOFR)              
Debt Instrument              
Basis spread on variable rate (percent)     1.20%        
Unsecured Debt | November 2019 Notes Senior Unsecured Notes due 2026              
Debt Instrument              
Interest rate, stated percentage   4.25% 4.25% 4.25%     4.25%
Face Value   $ 1,250,000 $ 1,250,000 $ 1,250,000      
Carrying Value   $ 1,237,398 $ 1,237,398 $ 1,235,972      
Unsecured Debt | November 2019 Notes Senior Unsecured Notes due 2029              
Debt Instrument              
Interest rate, stated percentage   4.625% 4.625% 4.625%     4.625%
Face Value   $ 1,000,000 $ 1,000,000 $ 1,000,000      
Carrying Value   $ 988,131 $ 988,131 $ 987,331      
Unsecured Debt | February 2020 Notes Senior Unsecured Notes due 2025              
Debt Instrument              
Interest rate, stated percentage   3.50% 3.50% 3.50%   3.50%  
Face Value   $ 750,000 $ 750,000 $ 750,000      
Carrying Value   $ 743,848 $ 743,848 $ 742,677      
Unsecured Debt | February 2020 Notes Senior Unsecured Notes due 2027              
Debt Instrument              
Interest rate, stated percentage   3.75% 3.75% 3.75%   3.75%  
Face Value   $ 750,000 $ 750,000 $ 750,000      
Carrying Value   $ 742,248 $ 742,248 $ 741,409      
Unsecured Debt | February 2020 Notes Senior Unsecured Notes due 2030              
Debt Instrument              
Interest rate, stated percentage   4.125% 4.125% 4.125%   4.125%  
Face Value   $ 1,000,000 $ 1,000,000 $ 1,000,000      
Carrying Value   $ 987,880 $ 987,880 987,134      
Unsecured Debt | 4.375% Senior Unsecured Notes Due 2025              
Debt Instrument              
Interest rate, stated percentage   4.375% 4.375%   4.375%    
Face Value   $ 500,000 $ 500,000   $ 500,000    
Carrying Value   495,547 $ 495,547        
Unsecured Debt | 4.750% Senior Unsecured Notes Due 2028              
Debt Instrument              
Interest rate, stated percentage         4.75%    
Hedge adjusted interest rate     4.516%        
Face Value   1,250,000 $ 1,250,000   $ 1,250,000    
Carrying Value   $ 1,235,846 $ 1,235,846        
Unsecured Debt | 4.950% Senior Unsecured Notes Due 2030              
Debt Instrument              
Interest rate, stated percentage   4.95% 4.95%   4.95%    
Hedge adjusted interest rate     4.541%        
Face Value   $ 1,000,000 $ 1,000,000   $ 1,000,000    
Carrying Value   $ 986,769 $ 986,769        
Unsecured Debt | 5.125% Senior Unsecured Notes Due 2032              
Debt Instrument              
Interest rate, stated percentage   5.125% 5.125%   5.125%    
Hedge adjusted interest rate     3.98%        
Face Value   $ 1,500,000 $ 1,500,000   $ 1,500,000    
Carrying Value   $ 1,479,804 $ 1,479,804        
Unsecured Debt | 5.625% Senior Unsecured Notes Due 2052              
Debt Instrument              
Interest rate, stated percentage   5.625% 5.625%   5.625%    
Face Value   $ 750,000 $ 750,000   $ 750,000    
Carrying Value   $ 735,124 $ 735,124        
Unsecured Debt | Exchange Notes Senior Unsecured Notes due 2024              
Debt Instrument              
Interest rate, stated percentage   5.625% 5.625%   5.625%    
Face Value   $ 1,024,169 $ 1,024,169   $ 1,024,200    
Carrying Value   $ 1,031,147 $ 1,031,147        
Unsecured Debt | Exchange Notes Senior Unsecured Notes due 2025              
Debt Instrument              
Interest rate, stated percentage   4.625% 4.625%   4.625%    
Face Value   $ 799,368 $ 799,368   $ 799,400    
Carrying Value   $ 780,513 $ 780,513        
Unsecured Debt | Exchange Notes Senior Unsecured Notes due 2026              
Debt Instrument              
Interest rate, stated percentage   4.50% 4.50%   4.50%    
Face Value   $ 480,524 $ 480,524   $ 480,500    
Carrying Value   $ 460,690 $ 460,690        
Unsecured Debt | Exchange Notes Senior Unsecured Notes due 2027              
Debt Instrument              
Interest rate, stated percentage   5.75% 5.75%   5.75%    
Face Value   $ 729,466 $ 729,466   $ 729,500    
Carrying Value   $ 739,627 $ 739,627        
Unsecured Debt | Exchange Notes Senior Unsecured Notes due 2028              
Debt Instrument              
Interest rate, stated percentage   4.50% 4.50%   4.50%    
Face Value   $ 349,325 $ 349,325   $ 349,300    
Carrying Value   $ 335,309 $ 335,309        
Unsecured Debt | Exchange Notes Senior Unsecured Notes due 2029              
Debt Instrument              
Interest rate, stated percentage   3.875% 3.875%   3.875%    
Face Value   $ 727,114 $ 727,114   $ 727,100    
Carrying Value   $ 655,340 $ 655,340        
Unsecured Debt | MGP OP Notes due 2024              
Debt Instrument              
Interest rate, stated percentage   5.625% 5.625%        
Face Value   $ 25,831 $ 25,831   25,800    
Carrying Value   $ 25,928 $ 25,928        
Unsecured Debt | MGP OP Notes due 2025              
Debt Instrument              
Interest rate, stated percentage   4.625% 4.625%        
Face Value   $ 632 $ 632   600    
Carrying Value   $ 612 $ 612        
Unsecured Debt | MGP OP Notes due 2026              
Debt Instrument              
Interest rate, stated percentage   4.50% 4.50%        
Face Value   $ 19,476 $ 19,476   19,500    
Carrying Value   $ 18,418 $ 18,418        
Unsecured Debt | MGP OP Notes due 2027              
Debt Instrument              
Interest rate, stated percentage   5.75% 5.75%        
Face Value   $ 20,534 $ 20,534   20,500    
Carrying Value   $ 20,518 $ 20,518        
Unsecured Debt | MGP OP Notes due 2028              
Debt Instrument              
Interest rate, stated percentage   4.50% 4.50%        
Face Value   $ 675 $ 675   700    
Carrying Value   $ 636 $ 636        
Unsecured Debt | MGP OP Notes due 2029              
Debt Instrument              
Interest rate, stated percentage   3.875% 3.875%        
Face Value   $ 22,886 $ 22,886   $ 22,900    
Carrying Value   $ 20,167 $ 20,167        
Senior Notes              
Debt Instrument              
Basis spread on variable rate adjustment (percent)     0.10%        
Senior Notes | Delayed Draw Term Loan              
Debt Instrument              
Commitment fee percentage   0.375% 0.375%        
Senior Notes | Delayed Draw Term Loan | Minimum              
Debt Instrument              
Commitment fee percentage     0.15%        
Senior Notes | Delayed Draw Term Loan | Maximum              
Debt Instrument              
Commitment fee percentage     0.375%        
Revolving Credit Facility | Minimum | Secured Overnight Financing Rate (SOFR)              
Debt Instrument              
Basis spread on variable rate (percent) 0.775%   0.775%        
Revolving Credit Facility | Minimum | Base Rate              
Debt Instrument              
Basis spread on variable rate (percent) 0.00%            
Revolving Credit Facility | Maximum | Secured Overnight Financing Rate (SOFR)              
Debt Instrument              
Basis spread on variable rate (percent) 1.325%   1.325%        
Revolving Credit Facility | Maximum | Base Rate              
Debt Instrument              
Basis spread on variable rate (percent) 0.325%            
Revolving Credit Facility | Unsecured Debt              
Debt Instrument              
Face Value   $ 0 $ 0        
Carrying Value   0 $ 0        
Revolving Credit Facility | Unsecured Debt | Secured Overnight Financing Rate (SOFR)              
Debt Instrument              
Basis spread on variable rate (percent)     1.05%        
Revolving Credit Facility | Senior Notes              
Debt Instrument              
Face Value   $ 600,000 $ 600,000        
Commitment fee percentage   0.375% 0.375%        
Revolving Credit Facility | Senior Notes | Minimum              
Debt Instrument              
Commitment fee percentage     0.15%        
Revolving Credit Facility | Senior Notes | Maximum              
Debt Instrument              
Commitment fee percentage     0.375%        
Secured Revolving Credit Facility | Senior Notes              
Debt Instrument              
Face Value       0      
Carrying Value       $ 0      
Secured Revolving Credit Facility | Senior Notes | LIBOR              
Debt Instrument              
Basis spread on variable rate (percent)       2.00%