XML 125 R76.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt - Long Term Debt (Details)
$ in Thousands, $ in Thousands
Dec. 31, 2024
USD ($)
Dec. 31, 2024
AUD ($)
Dec. 31, 2023
USD ($)
Dec. 31, 2023
AUD ($)
Debt Instrument [Line Items]        
Debt (inclusive of discount) $ 13,836,364   $ 12,034,622  
Net Deferred Financing Costs (117,278)   (101,452)  
Total Long-term Debt (including current portion) 13,719,086   11,933,170  
Debt, current portion (715,109)   (120,670)  
Unamortized debt issuance expense, net of current portion 0   0  
Carrying amount, current portion (715,109)   (120,670)  
Long-term debt, net of current portion 13,121,255   11,913,952  
Unamortized deferred financing costs (117,278)   (101,452)  
Long-term debt, net of current portion $ 13,003,977   11,812,500  
Capital stock of subsidiaries pledged to secure debt (as a percent) 66.00% 66.00%    
Unamortized original issue discount $ 11,358      
Present value of lease obligations 406,841   349,865  
Accounts Receivable Securitization Program        
Debt Instrument [Line Items]        
Debt (inclusive of discount) 400,000   358,500  
Net Deferred Financing Costs (670)   (317)  
Total Long-term Debt (including current portion) 399,330   358,183  
Fair value $ 400,000   358,183  
Credit Agreement        
Debt Instrument [Line Items]        
Capital stock of subsidiaries pledged to secure debt (as a percent) 66.00% 66.00%    
Credit Agreement | Revolving Credit Facility, Netting        
Debt Instrument [Line Items]        
Debt (inclusive of discount) $ 121,000      
Net Deferred Financing Costs (9,253)      
Total Long-term Debt (including current portion) 111,747      
Fair value 121,000      
Credit Agreement | Revolving Credit Facility        
Debt Instrument [Line Items]        
Debt (inclusive of discount)     0  
Net Deferred Financing Costs     (4,621)  
Total Long-term Debt (including current portion)     (4,621)  
Fair value     0  
Credit Agreement | UK Bilateral Revolving Credit Facility        
Debt Instrument [Line Items]        
Debt (inclusive of discount) 175,503   178,239  
Net Deferred Financing Costs (1,034)   0  
Total Long-term Debt (including current portion) 174,469   178,239  
Fair value 175,503   178,239  
Term Loan Facility | Term Loan A        
Debt Instrument [Line Items]        
Debt (inclusive of discount) 216,016   228,125  
Net Deferred Financing Costs 0   0  
Total Long-term Debt (including current portion) 216,016   228,125  
Fair value 216,016   228,125  
Term Loan Facility | Term Loan B due 2026        
Debt Instrument [Line Items]        
Debt (inclusive of discount) 0   659,298  
Net Deferred Financing Costs 0   (2,498)  
Total Long-term Debt (including current portion) 0   656,800  
Fair value 0   659,750  
Unamortized original issue discount     452  
Term Loan Facility | Term Loan B, Due 2031        
Debt Instrument [Line Items]        
Debt (inclusive of discount) 1,840,181   1,191,000  
Net Deferred Financing Costs (14,690)   (13,026)  
Total Long-term Debt (including current portion) 1,825,491   1,177,974  
Fair value 1,850,698   1,200,000  
Unamortized original issue discount 10,517   9,000  
Term Loan Facility | Virginia 3 Term Loan        
Debt Instrument [Line Items]        
Debt (inclusive of discount) 271,079   101,218  
Net Deferred Financing Costs (3,013)   (4,641)  
Total Long-term Debt (including current portion) 268,066   96,577  
Fair value 271,079   101,218  
Term Loan Facility | Virginia 4/5 Term Loan        
Debt Instrument [Line Items]        
Debt (inclusive of discount) 76,535   16,338  
Net Deferred Financing Costs (2,752)   (5,892)  
Total Long-term Debt (including current portion) 73,783   10,446  
Fair value 76,535   16,338  
Term Loan Facility | Virginia 6 Term Loan        
Debt Instrument [Line Items]        
Debt (inclusive of discount) 137,495   0  
Net Deferred Financing Costs (4,605)   0  
Total Long-term Debt (including current portion) 132,890   0  
Fair value $ 137,495   0  
Stated interest rate (as a percent) 7.10% 7.10%    
Term Loan Facility | Virginia 7 Term Loan        
Debt Instrument [Line Items]        
Debt (inclusive of discount) $ 32,074   0  
Net Deferred Financing Costs (7,591)   0  
Total Long-term Debt (including current portion) 24,483   0  
Fair value $ 32,074   0  
Stated interest rate (as a percent) 7.00% 7.00%    
Australian Dollar Term Loan        
Debt Instrument [Line Items]        
Debt (inclusive of discount) $ 175,813 $ 284,727 197,743 $ 292,422
Net Deferred Financing Costs (265)   (482)  
Total Long-term Debt (including current portion) 175,548   197,261  
Fair value 176,655   199,195  
Unamortized original issue discount 842   1,452  
Senior Notes | 37/8% GBP Senior Notes due 2025        
Debt Instrument [Line Items]        
Debt (inclusive of discount) 501,437   509,254  
Net Deferred Financing Costs (789)   (1,763)  
Total Long-term Debt (including current portion) 500,648   507,491  
Fair value $ 490,155   489,108  
Stated interest rate (as a percent) 3.875% 3.875%    
Senior Notes | 47/8% Notes due 2027        
Debt Instrument [Line Items]        
Debt (inclusive of discount) $ 1,000,000   1,000,000  
Net Deferred Financing Costs (3,910)   (5,332)  
Total Long-term Debt (including current portion) 996,090   994,668  
Fair value $ 972,500   967,500  
Stated interest rate (as a percent) 4.875% 4.875%    
Senior Notes | 51/4% Notes due 2028        
Debt Instrument [Line Items]        
Debt (inclusive of discount) $ 825,000   825,000  
Net Deferred Financing Costs (3,838)   (5,019)  
Total Long-term Debt (including current portion) 821,162   819,981  
Fair value $ 804,375   800,250  
Stated interest rate (as a percent) 5.25% 5.25%    
Senior Notes | 5% Notes due 2028        
Debt Instrument [Line Items]        
Debt (inclusive of discount) $ 500,000   500,000  
Net Deferred Financing Costs (2,592)   (3,316)  
Total Long-term Debt (including current portion) 497,408   496,684  
Fair value $ 481,250   478,750  
Stated interest rate (as a percent) 5.00% 5.00%    
Senior Notes | 7% Notes due 2029        
Debt Instrument [Line Items]        
Debt (inclusive of discount) $ 1,000,000   1,000,000  
Net Deferred Financing Costs (8,686)   (10,813)  
Total Long-term Debt (including current portion) 991,314   989,187  
Fair value $ 1,020,000   1,027,500  
Stated interest rate (as a percent) 7.00% 7.00%    
Senior Notes | 47/8% Notes due 2029        
Debt Instrument [Line Items]        
Debt (inclusive of discount) $ 1,000,000   1,000,000  
Net Deferred Financing Costs (6,871)   (8,318)  
Total Long-term Debt (including current portion) 993,129   991,682  
Fair value $ 945,000   945,000  
Stated interest rate (as a percent) 4.875% 4.875%    
Senior Notes | 51/4% Notes due 2030        
Debt Instrument [Line Items]        
Debt (inclusive of discount) $ 1,300,000   1,300,000  
Net Deferred Financing Costs (8,399)   (9,903)  
Total Long-term Debt (including current portion) 1,291,601   1,290,097  
Fair value $ 1,235,000   1,241,500  
Stated interest rate (as a percent) 5.25% 5.25%    
Senior Notes | 41/2% Notes due 2031        
Debt Instrument [Line Items]        
Debt (inclusive of discount) $ 1,100,000   1,100,000  
Net Deferred Financing Costs (7,674)   (8,917)  
Total Long-term Debt (including current portion) 1,092,326   1,091,083  
Fair value $ 1,001,000   995,500  
Stated interest rate (as a percent) 4.50% 4.50%    
Senior Notes | 5% Notes due 2032        
Debt Instrument [Line Items]        
Debt (inclusive of discount) $ 750,000   750,000  
Net Deferred Financing Costs (9,900)   (11,206)  
Total Long-term Debt (including current portion) 740,100   738,794  
Fair value $ 688,125   684,375  
Stated interest rate (as a percent) 5.00% 5.00%    
Senior Notes | 55/8% Notes due 2032        
Debt Instrument [Line Items]        
Debt (inclusive of discount) $ 600,000   600,000  
Net Deferred Financing Costs (4,404)   (4,985)  
Total Long-term Debt (including current portion) 595,596   595,015  
Fair value $ 570,000   567,000  
Stated interest rate (as a percent) 5.625% 5.625%    
Senior Notes | 61/4 % Notes due 2033        
Debt Instrument [Line Items]        
Debt (inclusive of discount) $ 1,200,000   0  
Net Deferred Financing Costs (14,517)   0  
Total Long-term Debt (including current portion) 1,185,483   0  
Fair value $ 1,194,000   0  
Stated interest rate (as a percent) 6.25% 6.25%    
Real Estate Mortgages, Finance Lease Liabilities And Other        
Debt Instrument [Line Items]        
Debt (inclusive of discount) $ 614,231   519,907  
Net Deferred Financing Costs (1,825)   (403)  
Total Long-term Debt (including current portion) 612,406   519,504  
Fair value 614,231   519,907  
Long term debt fair value $ 614,231   $ 519,907  
Mortgages        
Debt Instrument [Line Items]        
Stated interest rate (as a percent) 4.40% 4.40% 3.60% 3.60%
Long term debt fair value $ 74,250   $ 57,753  
Other Notes And Obligations        
Debt Instrument [Line Items]        
Long term debt fair value $ 133,140   $ 112,289  
Weighted average interest rate (as a percent) 7.20% 7.20% 8.50% 8.50%
Mortgage Securitization Program        
Debt Instrument [Line Items]        
Fair value $ 50,000   $ 50,000  
Finance Lease Obligations        
Debt Instrument [Line Items]        
Weighted average interest rate (as a percent) 5.20% 5.20% 6.10% 6.10%