XML 127 R78.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt - Virginia Credit Agreement (Details)
12 Months Ended
Dec. 31, 2024
USD ($)
extension
Dec. 31, 2023
USD ($)
Debt Instrument [Line Items]    
Debt (inclusive of discount) $ 13,836,364,000 $ 12,034,622,000
Term Loan Facility    
Debt Instrument [Line Items]    
Number of extensions | extension 2  
Period of extension 1 year  
Term Loan Facility | Virginia 4/5 Term Loan    
Debt Instrument [Line Items]    
Maximum borrowing capacity $ 204,987,000  
Debt (inclusive of discount) $ 76,535,000 $ 16,338,000
Unused commitment fee percentage 0.49%  
Average interest rate 5.10% 6.10%
Term Loan Facility | Virginia 4/5 Term Loan | SOFR    
Debt Instrument [Line Items]    
Debt instrument, basis spread on variable rate 0.10%  
Term Loan Facility | Virginia 4/5 Term Loan | Base Rate    
Debt Instrument [Line Items]    
Debt instrument, basis spread on variable rate 1.625%  
Term Loan Facility | Virginia 3 Term Loan    
Debt Instrument [Line Items]    
Maximum borrowing capacity $ 275,000,000  
Debt (inclusive of discount) $ 271,079,000 $ 101,218,000
Debt instrument, basis spread on variable rate 2.50%  
Unused commitment fee percentage 0.75%  
Average interest rate 6.70% 6.20%
Term Loan Facility | Virginia 7 Term Loan    
Debt Instrument [Line Items]    
Maximum borrowing capacity $ 300,000,000  
Debt (inclusive of discount) $ 32,074,000 $ 0
Debt instrument, basis spread on variable rate 2.50%  
Unused commitment fee percentage 0.75%  
Stated interest rate (as a percent) 7.00%  
Term Loan Facility | Virginia 6 Term Loan    
Debt Instrument [Line Items]    
Maximum borrowing capacity $ 210,000,000  
Debt (inclusive of discount) $ 137,495,000 $ 0
Debt instrument, basis spread on variable rate 2.75%  
Unused commitment fee percentage 0.75%  
Stated interest rate (as a percent) 7.10%