XML 77 R54.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Debt - Carrying Amount and Fair Value of Long-Term Debt Instruments (Details) - USD ($)
$ in Thousands
Jun. 30, 2024
Dec. 31, 2023
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) $ 13,036,654 $ 12,034,622
UNAMORTIZED DEFERRED FINANCING COSTS (97,079) (101,452)
CARRYING AMOUNT 12,939,575 11,933,170
Debt, current portion (125,409) (120,670)
Unamortized debt issuance expense, net of current portion 0 0
Carrying amount, current maturities (125,409) (120,670)
Long term debt, gross, net of current portion 12,911,245 11,913,952
Unamortized deferred financing costs, noncurrent (97,079) (101,452)
Carrying amount, excluding current maturities 12,814,166 11,812,500
Accounts Receivable Securitization Program    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 373,800 358,500
UNAMORTIZED DEFERRED FINANCING COSTS (809) (317)
CARRYING AMOUNT 372,991 358,183
FAIR VALUE 373,800 358,183
Credit Agreement    
Debt Instrument [Line Items]    
Letters of credit outstanding 58,880  
Credit Agreement | Revolving Credit Facility    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 745,000  
UNAMORTIZED DEFERRED FINANCING COSTS (4,065)  
CARRYING AMOUNT 740,935  
FAIR VALUE 745,000  
Remaining capacity $ 1,496,102  
Weighted average interest rate (as a percent) 7.20%  
Letters of credit outstanding $ 8,898  
Credit Agreement | UK Bilateral Revolving Credit Facility    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 177,043 178,239
UNAMORTIZED DEFERRED FINANCING COSTS 0 0
CARRYING AMOUNT 177,043 178,239
FAIR VALUE 177,043 178,239
Credit Agreement | Revolving Credit Facility, Netting    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT)   0
UNAMORTIZED DEFERRED FINANCING COSTS   (4,621)
CARRYING AMOUNT   (4,621)
FAIR VALUE   0
Term Loan Facility | Term Loan A    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 221,875 228,125
UNAMORTIZED DEFERRED FINANCING COSTS 0 0
CARRYING AMOUNT 221,875 228,125
FAIR VALUE 221,875 228,125
Term Loan Facility | Term Loan B due 2026    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 655,911 659,298
UNAMORTIZED DEFERRED FINANCING COSTS (1,874) (2,498)
CARRYING AMOUNT 654,037 656,800
FAIR VALUE 656,250 659,750
Term Loan Facility | Term Loan B due 2031    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 1,185,635 1,191,000
UNAMORTIZED DEFERRED FINANCING COSTS (12,369) (13,026)
CARRYING AMOUNT 1,173,266 1,177,974
FAIR VALUE 1,194,000 1,200,000
Term Loan Facility | Virginia 3 Term Loans    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 221,615 101,218
UNAMORTIZED DEFERRED FINANCING COSTS (3,771) (4,641)
CARRYING AMOUNT 217,844 96,577
FAIR VALUE 221,615 101,218
Term Loan Facility | Virginia 4/5 Term Loans    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 61,513 16,338
UNAMORTIZED DEFERRED FINANCING COSTS (4,286) (5,892)
CARRYING AMOUNT 57,227 10,446
FAIR VALUE 61,513 16,338
Term Loan Facility | Virginia 6 Term Loan    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 53,825 0
UNAMORTIZED DEFERRED FINANCING COSTS (5,585) 0
CARRYING AMOUNT 48,240 0
FAIR VALUE $ 53,825 0
Stated interest rate (as a percent) 5.30%  
Australian Dollar Term Loan    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) $ 191,334 197,743
UNAMORTIZED DEFERRED FINANCING COSTS (365) (482)
CARRYING AMOUNT 190,969 197,261
FAIR VALUE 192,498 199,195
Senior Notes | GBP Notes    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 505,836 509,254
UNAMORTIZED DEFERRED FINANCING COSTS (1,274) (1,763)
CARRYING AMOUNT 504,562 507,491
FAIR VALUE $ 492,780 489,108
Stated interest rate (as a percent) 3.875%  
Senior Notes | 47/8% Notes due 2027    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) $ 1,000,000 1,000,000
UNAMORTIZED DEFERRED FINANCING COSTS (4,621) (5,332)
CARRYING AMOUNT 995,379 994,668
FAIR VALUE $ 962,500 967,500
Stated interest rate (as a percent) 4.875%  
Senior Notes | 51/4% Notes due 2028    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) $ 825,000 825,000
UNAMORTIZED DEFERRED FINANCING COSTS (4,428) (5,019)
CARRYING AMOUNT 820,572 819,981
FAIR VALUE $ 796,125 800,250
Stated interest rate (as a percent) 5.25%  
Senior Notes | 5% Notes due 2028    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) $ 500,000 500,000
UNAMORTIZED DEFERRED FINANCING COSTS (2,954) (3,316)
CARRYING AMOUNT 497,046 496,684
FAIR VALUE $ 477,500 478,750
Stated interest rate (as a percent) 5.00%  
Senior Notes | 7% Notes due 2029    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) $ 1,000,000 1,000,000
UNAMORTIZED DEFERRED FINANCING COSTS (9,750) (10,813)
CARRYING AMOUNT 990,250 989,187
FAIR VALUE $ 1,012,500 1,027,500
Stated interest rate (as a percent) 7.00%  
Senior Notes | 47/8% Notes due 2029    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) $ 1,000,000 1,000,000
UNAMORTIZED DEFERRED FINANCING COSTS (7,595) (8,318)
CARRYING AMOUNT 992,405 991,682
FAIR VALUE $ 937,500 945,000
Stated interest rate (as a percent) 4.875%  
Senior Notes | 51/4% Notes due 2030    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) $ 1,300,000 1,300,000
UNAMORTIZED DEFERRED FINANCING COSTS (9,151) (9,903)
CARRYING AMOUNT 1,290,849 1,290,097
FAIR VALUE $ 1,228,500 1,241,500
Stated interest rate (as a percent) 5.25%  
Senior Notes | 41/2% Notes    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) $ 1,100,000 1,100,000
UNAMORTIZED DEFERRED FINANCING COSTS (8,296) (8,917)
CARRYING AMOUNT 1,091,704 1,091,083
FAIR VALUE $ 990,000 995,500
Stated interest rate (as a percent) 4.50%  
Senior Notes | 5% Notes due 2032    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) $ 750,000 750,000
UNAMORTIZED DEFERRED FINANCING COSTS (10,553) (11,206)
CARRYING AMOUNT 739,447 738,794
FAIR VALUE $ 682,500 684,375
Stated interest rate (as a percent) 5.00%  
Senior Notes | 55/8% Notes    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) $ 600,000 600,000
UNAMORTIZED DEFERRED FINANCING COSTS (4,695) (4,985)
CARRYING AMOUNT 595,305 595,015
FAIR VALUE $ 565,500 567,000
Stated interest rate (as a percent) 5.625%  
Real Estate Mortgages, Financing Lease Liabilities and Other    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) $ 568,267 519,907
UNAMORTIZED DEFERRED FINANCING COSTS (638) (403)
CARRYING AMOUNT 567,629 519,504
FAIR VALUE $ 568,267 $ 519,907