XML 73 R51.htm IDEA: XBRL DOCUMENT v3.25.1
Debt - Carrying Amount and Fair Value of Long-Term Debt Instruments (Details) - USD ($)
$ in Thousands
Mar. 31, 2025
Dec. 31, 2024
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) $ 15,024,364 $ 13,836,364
UNAMORTIZED DEFERRED FINANCING COSTS (109,968) (117,278)
CARRYING AMOUNT 14,914,396 13,719,086
Debt, current portion (736,922) (715,109)
Unamortized debt issuance expense, net of current portion 0 0
Carrying amount, current maturities (736,922) (715,109)
Long term debt, gross, net of current portion 14,287,442 13,121,255
Unamortized deferred financing costs, noncurrent (109,968) (117,278)
Carrying amount, excluding current maturities 14,177,474 13,003,977
Accounts Receivable Securitization Program    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 400,000 400,000
UNAMORTIZED DEFERRED FINANCING COSTS (600) (670)
CARRYING AMOUNT 399,400 399,330
FAIR VALUE 400,000 400,000
Credit Agreement | Revolving Credit Facility    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 1,073,000  
UNAMORTIZED DEFERRED FINANCING COSTS (8,788)  
CARRYING AMOUNT 1,064,212  
FAIR VALUE 1,073,000  
Remaining capacity $ 1,669,594  
Weighted average interest rate (as a percent) 6.60%  
Credit Agreement | Revolving Credit Facility, Netting    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT)   121,000
UNAMORTIZED DEFERRED FINANCING COSTS   (9,253)
CARRYING AMOUNT   111,747
FAIR VALUE   121,000
Credit Agreement | UK Bilateral Revolving Credit Facility    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) $ 181,099 175,503
UNAMORTIZED DEFERRED FINANCING COSTS (992) (1,034)
CARRYING AMOUNT 180,107 174,469
FAIR VALUE 181,099 175,503
Term Loan Facility | Term Loan A    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 213,281 216,016
UNAMORTIZED DEFERRED FINANCING COSTS 0 0
CARRYING AMOUNT 213,281 216,016
FAIR VALUE 213,281 216,016
Term Loan Facility | Term Loan B due 2031    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 1,835,940 1,840,181
UNAMORTIZED DEFERRED FINANCING COSTS (14,059) (14,690)
CARRYING AMOUNT 1,821,881 1,825,491
FAIR VALUE 1,846,025 1,850,698
Term Loan Facility | Virginia 3 Term Loans    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 271,079 271,079
UNAMORTIZED DEFERRED FINANCING COSTS (2,519) (3,013)
CARRYING AMOUNT 268,560 268,066
FAIR VALUE 271,079 271,079
Term Loan Facility | Virginia 4/5 Term Loans    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 138,747 76,535
UNAMORTIZED DEFERRED FINANCING COSTS (1,900) (2,752)
CARRYING AMOUNT 136,847 73,783
FAIR VALUE 138,747 76,535
Term Loan Facility | Virginia 6 Term Loan    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 179,410 137,495
UNAMORTIZED DEFERRED FINANCING COSTS (4,112) (4,605)
CARRYING AMOUNT 175,298 132,890
FAIR VALUE 179,410 137,495
Term Loan Facility | Virginia 7 Term Loan    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 107,337 32,074
UNAMORTIZED DEFERRED FINANCING COSTS (7,022) (7,591)
CARRYING AMOUNT 100,315 24,483
FAIR VALUE 107,337 32,074
Australian Dollar Term Loan    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 176,251 175,813
UNAMORTIZED DEFERRED FINANCING COSTS (230) (265)
CARRYING AMOUNT 176,021 175,548
FAIR VALUE 176,979 176,655
Senior Notes | GBP Notes    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 517,424 501,437
UNAMORTIZED DEFERRED FINANCING COSTS (570) (789)
CARRYING AMOUNT 516,854 500,648
FAIR VALUE 509,016 490,155
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 (3,555) (3,910)
CARRYING AMOUNT 996,445 996,090
FAIR VALUE $ 976,250 972,500
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 (3,543) (3,838)
CARRYING AMOUNT 821,457 821,162
FAIR VALUE $ 804,375 804,375
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 (2,412) (2,592)
CARRYING AMOUNT 497,588 497,408
FAIR VALUE $ 481,250 481,250
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 (8,154) (8,686)
CARRYING AMOUNT 991,846 991,314
FAIR VALUE 1,015,000 1,020,000
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 (6,510) (6,871)
CARRYING AMOUNT 993,490 993,129
FAIR VALUE $ 950,000 945,000
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 (8,023) (8,399)
CARRYING AMOUNT 1,291,977 1,291,601
FAIR VALUE $ 1,239,875 1,235,000
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 (7,363) (7,674)
CARRYING AMOUNT 1,092,637 1,092,326
FAIR VALUE $ 1,003,750 1,001,000
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 (9,574) (9,900)
CARRYING AMOUNT 740,426 740,100
FAIR VALUE $ 688,125 688,125
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 (4,259) (4,404)
CARRYING AMOUNT 595,741 595,596
FAIR VALUE $ 571,500 570,000
Stated interest rate (as a percent) 5.625%  
Senior Notes | 61/4 % Notes due 2033    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) $ 1,200,000 1,200,000
UNAMORTIZED DEFERRED FINANCING COSTS (14,089) (14,517)
CARRYING AMOUNT 1,185,911 1,185,483
FAIR VALUE $ 1,185,000 1,194,000
Stated interest rate (as a percent) 6.25%  
Real Estate Mortgages, Financing Lease Liabilities and Other    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) $ 655,796 614,231
UNAMORTIZED DEFERRED FINANCING COSTS (1,694) (1,825)
CARRYING AMOUNT 654,102 612,406
FAIR VALUE $ 655,796 $ 614,231