XML 47 R25.htm IDEA: XBRL DOCUMENT
v3.25.1

Debt (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2025
Debt Disclosure [Abstract] |
Schedule of Carrying Amount and Fair Value of Long-Term Debt Instruments | Long-term debt is as follows:
|  | MARCH 31, 2025 |  |  | DECEMBER 31, 2024
|  | DEBT (INCLUSIVE OF DISCOUNT) |  | UNAMORTIZED DEFERRED FINANCING COSTS |  | CARRYING AMOUNT |  | FAIR VALUE |  |  | DEBT (INCLUSIVE OF DISCOUNT) |  | UNAMORTIZED DEFERRED FINANCING COSTS |  | CARRYING AMOUNT |  | FAIR VALUE
Revolving Credit Facility(1) |  | $ | 1,073,000 |  |  | $ | (8,788) |  |  | $ | 1,064,212 |  |  | $ | 1,073,000 |  |  |  | $ | 121,000 |  |  | $ | (9,253) |  |  | $ | 111,747 |  |  | $ | 121,000 |
Term Loan A(1) |  | 213,281 |  |  | — |  |  | 213,281 |  |  | 213,281 |  |  |  | 216,016 |  |  | — |  |  | 216,016 |  |  | 216,016 |
Term Loan B due 2031(1) |  | 1,835,940 |  |  | (14,059) |  |  | 1,821,881 |  |  | 1,846,025 |  |  |  | 1,840,181 |  |  | (14,690) |  |  | 1,825,491 |  |  | 1,850,698 |
Virginia 3 Term Loans(2) |  | 271,079 |  |  | (2,519) |  |  | 268,560 |  |  | 271,079 |  |  |  | 271,079 |  |  | (3,013) |  |  | 268,066 |  |  | 271,079 |
Virginia 4/5 Term Loans(2) |  | 138,747 |  |  | (1,900) |  |  | 136,847 |  |  | 138,747 |  |  |  | 76,535 |  |  | (2,752) |  |  | 73,783 |  |  | 76,535 |
Virginia 6 Term Loans(2) |  | 179,410 |  |  | (4,112) |  |  | 175,298 |  |  | 179,410 |  |  |  | 137,495 |  |  | (4,605) |  |  | 132,890 |  |  | 137,495 |
Virginia 7 Term Loans(2) |  | 107,337 |  |  | (7,022) |  |  | 100,315 |  |  | 107,337 |  |  |  | 32,074 |  |  | (7,591) |  |  | 24,483 |  |  | 32,074 |
Australian Dollar Term Loan(2) |  | 176,251 |  |  | (230) |  |  | 176,021 |  |  | 176,979 |  |  |  | 175,813 |  |  | (265) |  |  | 175,548 |  |  | 176,655 |
UK Bilateral Revolving Credit Facility(2) |  | 181,099 |  |  | (992) |  |  | 180,107 |  |  | 181,099 |  |  |  | 175,503 |  |  | (1,034) |  |  | 174,469 |  |  | 175,503 |
GBP Notes(2) |  | 517,424 |  |  | (570) |  |  | 516,854 |  |  | 509,016 |  |  |  | 501,437 |  |  | (789) |  |  | 500,648 |  |  | 490,155 |
4 7/8% Notes due 2027(2) |  | 1,000,000 |  |  | (3,555) |  |  | 996,445 |  |  | 976,250 |  |  |  | 1,000,000 |  |  | (3,910) |  |  | 996,090 |  |  | 972,500 |
5 1/4% Notes due 2028(2) |  | 825,000 |  |  | (3,543) |  |  | 821,457 |  |  | 804,375 |  |  |  | 825,000 |  |  | (3,838) |  |  | 821,162 |  |  | 804,375 |
5% Notes due 2028(2) |  | 500,000 |  |  | (2,412) |  |  | 497,588 |  |  | 481,250 |  |  |  | 500,000 |  |  | (2,592) |  |  | 497,408 |  |  | 481,250 |
7% Notes due 2029(2) |  | 1,000,000 |  |  | (8,154) |  |  | 991,846 |  |  | 1,015,000 |  |  |  | 1,000,000 |  |  | (8,686) |  |  | 991,314 |  |  | 1,020,000 |
4 7/8% Notes due 2029(2) |  | 1,000,000 |  |  | (6,510) |  |  | 993,490 |  |  | 950,000 |  |  |  | 1,000,000 |  |  | (6,871) |  |  | 993,129 |  |  | 945,000 |
5 1/4% Notes due 2030(2) |  | 1,300,000 |  |  | (8,023) |  |  | 1,291,977 |  |  | 1,239,875 |  |  |  | 1,300,000 |  |  | (8,399) |  |  | 1,291,601 |  |  | 1,235,000 |
4 1/2% Notes(2) |  | 1,100,000 |  |  | (7,363) |  |  | 1,092,637 |  |  | 1,003,750 |  |  |  | 1,100,000 |  |  | (7,674) |  |  | 1,092,326 |  |  | 1,001,000 |
5% Notes due 2032(2) |  | 750,000 |  |  | (9,574) |  |  | 740,426 |  |  | 688,125 |  |  |  | 750,000 |  |  | (9,900) |  |  | 740,100 |  |  | 688,125 |
5 5/8% Notes(2) |  | 600,000 |  |  | (4,259) |  |  | 595,741 |  |  | 571,500 |  |  |  | 600,000 |  |  | (4,404) |  |  | 595,596 |  |  | 570,000 |
6 1/4% Notes(2) |  | 1,200,000 |  |  | (14,089) |  |  | 1,185,911 |  |  | 1,185,000 |  |  |  | 1,200,000 |  |  | (14,517) |  |  | 1,185,483 |  |  | 1,194,000 |
Real Estate Mortgages, Financing Lease Liabilities and Other |  | 655,796 |  |  | (1,694) |  |  | 654,102 |  |  | 655,796 |  |  |  | 614,231 |  |  | (1,825) |  |  | 612,406 |  |  | 614,231 |
Accounts Receivable Securitization Program |  | 400,000 |  |  | (600) |  |  | 399,400 |  |  | 400,000 |  |  |  | 400,000 |  |  | (670) |  |  | 399,330 |  |  | 400,000 |
Total Long-term Debt |  | 15,024,364 |  |  | (109,968) |  |  | 14,914,396 |  |  |  |  |  | 13,836,364 |  |  | (117,278) |  |  | 13,719,086 |  |  |
Less Current Portion |  | (736,922) |  |  | — |  |  | (736,922) |  |  |  |  |  | (715,109) |  |  | — |  |  | (715,109) |  |  |
Long-term Debt, Net of Current Portion |  | $ | 14,287,442 |  |  | $ | (109,968) |  |  | $ | 14,177,474 |  |  |  |  |  | $ | 13,121,255 |  |  | $ | (117,278) |  |  | $ | 13,003,977 |  |  |
(1)Collectively, the “Credit Agreement”. The Credit Agreement consists of a revolving credit facility (the “Revolving Credit Facility”), a term loan A facility (the “Term Loan A”) and a term loan B facility (the "Term Loan B due 2031"). The remaining amount available for borrowing under the Revolving Credit Facility as of March 31, 2025 was $1,669,594 (which represents the maximum availability as of such date). The weighted average interest rate in effect under the Revolving Credit Facility was 6.6% as of March 31, 2025. (2)Each as defined in Note 7 to Notes to Consolidated Financial Statements included in our Annual Report.

X
- References No definition available. + Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of long-debt instruments or arrangements, including identification, terms, features, collateral requirements and other information necessary to a fair presentation. These are debt arrangements that originally required repayment more than twelve months after issuance or greater than the normal operating cycle of the entity, if longer. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(22)) -SubTopic 10 -Topic 210 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69B -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69B Reference 3: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69E -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69E Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-3 Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482925/835-30-45-2 Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-3 Reference 7: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 942 -SubTopic 470 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147477734/942-470-50-3 Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-8 Reference 9: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-6 Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-7 + Details
Name: | us-gaap_ScheduleOfDebtInstrumentsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration