XML 126 R77.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt - Credit Agreement Narrative (Details) - USD ($)
6 Months Ended 12 Months Ended
Nov. 07, 2024
Jul. 02, 2024
Jun. 30, 2024
Dec. 31, 2024
Nov. 06, 2024
Aug. 19, 2024
Aug. 18, 2024
Jul. 01, 2024
Dec. 31, 2023
Debt Instrument [Line Items]                  
Debt (inclusive of discount)       $ 13,836,364,000         $ 12,034,622,000
Term Loan Facility                  
Debt Instrument [Line Items]                  
Payment of debt costs   $ 4,300,000              
Term Loan Facility | Term Loan B, Due 2031                  
Debt Instrument [Line Items]                  
Maximum borrowing capacity $ 1,860,000,000 $ 1,806,700,000       $ 1,860,000,000 $ 1,806,700,000 $ 1,194,000,000  
Debt instrument, basis spread on variable rate   2.00% 2.25%            
Fair value       $ 1,850,698,000         $ 1,200,000,000
Average interest rate       6.40%         7.60%
Debt (inclusive of discount)       $ 1,840,181,000         $ 1,191,000,000
Term Loan Facility | Term Loan B, Due 2031 | Revolving Credit Facility                  
Debt Instrument [Line Items]                  
Quarterly payment amount       4,700,000          
Term Loan Facility | Term Loan B due 2026                  
Debt Instrument [Line Items]                  
Maximum borrowing capacity   $ 53,400,000       $ 53,400,000   $ 656,300,000  
Fair value       0         $ 659,750,000
Average interest rate                 5.20%
Debt (inclusive of discount)       0         $ 659,298,000
Term Loan Facility | Term Loan A                  
Debt Instrument [Line Items]                  
Maximum borrowing capacity $ 218,750,000       $ 250,000,000        
Debt instrument, basis spread on variable rate 0.10%                
Amount of quarterly installments based on the original principal       2,700,000          
Fair value       $ 216,016,000         $ 228,125,000
Average interest rate       6.10%         7.20%
Debt (inclusive of discount)       $ 216,016,000         $ 228,125,000
Term Loan Facility | Term Loan A | SOFR                  
Debt Instrument [Line Items]                  
Debt instrument, basis spread on variable rate       1.75%          
Term Loan Facility | Term Loan A | Synthetic LIBOR                  
Debt Instrument [Line Items]                  
Debt instrument, basis spread on variable rate       1.75%          
Credit Agreement                  
Debt Instrument [Line Items]                  
Letters of credit outstanding       $ 64,147,000          
Credit Agreement | Revolving Credit Facility                  
Debt Instrument [Line Items]                  
Maximum borrowing capacity $ 2,750,000,000       $ 2,250,000,000        
Debt instrument, basis spread on variable rate 0.10%                
Fair value                 0
Letters of credit outstanding       $ 7,766,000          
Period of earnings before interest, taxes, depreciation, amortization and rent expense (EBITDAR) for calculation of remaining borrowing capacity       12 months          
Remaining amount available for borrowing under credit facility       $ 2,621,234,000          
Average interest rate       6.30%          
Debt (inclusive of discount)                 $ 0
Credit Agreement | Revolving Credit Facility | Minimum                  
Debt Instrument [Line Items]                  
Commitment fee percentage       0.20%          
Credit Agreement | Revolving Credit Facility | Maximum                  
Debt Instrument [Line Items]                  
Commitment fee percentage       0.30%