XML 73 R51.htm IDEA: XBRL DOCUMENT v3.25.3
Debt - Carrying Amount and Fair Value of Long-Term Debt Instruments (Details)
$ in Thousands, $ in Thousands
Sep. 30, 2025
USD ($)
Sep. 30, 2025
AUD ($)
Dec. 31, 2024
USD ($)
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) $ 16,309,969   $ 13,836,364
UNAMORTIZED DEFERRED FINANCING COSTS (116,413)   (117,278)
CARRYING AMOUNT 16,193,556   13,719,086
Debt, current portion (699,320)   (715,109)
Unamortized debt issuance expense, net of current portion 0   0
Carrying amount, current maturities (699,320)   (715,109)
Long term debt, gross, net of current portion 15,610,649   13,121,255
Unamortized deferred financing costs, noncurrent (116,413)   (117,278)
Carrying amount, excluding current maturities 15,494,236   13,003,977
Accounts Receivable Securitization Program      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) 400,000   400,000
UNAMORTIZED DEFERRED FINANCING COSTS (467)   (670)
CARRYING AMOUNT 399,533   399,330
FAIR VALUE 400,000   400,000
Credit Agreement | Revolving Credit Facility      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) 233,000    
UNAMORTIZED DEFERRED FINANCING COSTS (8,691)    
CARRYING AMOUNT 224,309    
FAIR VALUE 233,000    
Remaining capacity $ 2,504,559    
Weighted average interest rate (as a percent) 6.00% 6.00%  
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) $ 188,186   175,503
UNAMORTIZED DEFERRED FINANCING COSTS (2,458)   (1,034)
CARRYING AMOUNT 185,728   174,469
FAIR VALUE 188,186   175,503
Term Loan Facility | Term Loan A      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) 493,750   216,016
UNAMORTIZED DEFERRED FINANCING COSTS 0   0
CARRYING AMOUNT 493,750   216,016
FAIR VALUE 493,750   216,016
Term Loan Facility | Term Loan B      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) 1,827,457   1,840,181
UNAMORTIZED DEFERRED FINANCING COSTS (12,864)   (14,690)
CARRYING AMOUNT 1,814,593   1,825,491
FAIR VALUE 1,836,678   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 (1,634)   (3,013)
CARRYING AMOUNT 269,445   268,066
FAIR VALUE 271,079   271,079
Term Loan Facility | Virginia 4/5 Term Loans      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) 204,987   76,535
UNAMORTIZED DEFERRED FINANCING COSTS (277)   (2,752)
CARRYING AMOUNT 204,710   73,783
FAIR VALUE 204,987   76,535
Term Loan Facility | Virginia 6 Term Loan      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) 210,000   137,495
UNAMORTIZED DEFERRED FINANCING COSTS (3,126)   (4,605)
CARRYING AMOUNT 206,874   132,890
FAIR VALUE 210,000   137,495
Term Loan Facility | Virginia 7 Term Loan      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) 239,595   32,074
UNAMORTIZED DEFERRED FINANCING COSTS (5,167)   (7,591)
CARRYING AMOUNT 234,428   24,483
FAIR VALUE 239,595   32,074
Australian Dollar Term Loan      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) 260,778 $ 397,500 175,813
UNAMORTIZED DEFERRED FINANCING COSTS (1,989)   (265)
CARRYING AMOUNT 258,789   175,548
FAIR VALUE 262,606   176,655
Senior Notes | GBP Notes      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) 537,674   501,437
UNAMORTIZED DEFERRED FINANCING COSTS (85)   (789)
CARRYING AMOUNT 537,589   500,648
FAIR VALUE 534,986   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 (2,844)   (3,910)
CARRYING AMOUNT 997,156   996,090
FAIR VALUE $ 995,000   972,500
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
UNAMORTIZED DEFERRED FINANCING COSTS (2,952)   (3,838)
CARRYING AMOUNT 822,048   821,162
FAIR VALUE $ 821,906   804,375
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
UNAMORTIZED DEFERRED FINANCING COSTS (2,050)   (2,592)
CARRYING AMOUNT 497,950   497,408
FAIR VALUE $ 496,250   481,250
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
UNAMORTIZED DEFERRED FINANCING COSTS (7,091)   (8,686)
CARRYING AMOUNT 992,909   991,314
FAIR VALUE $ 1,028,750   1,020,000
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
UNAMORTIZED DEFERRED FINANCING COSTS (5,786)   (6,871)
CARRYING AMOUNT 994,214   993,129
FAIR VALUE $ 983,750   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
UNAMORTIZED DEFERRED FINANCING COSTS (7,270)   (8,399)
CARRYING AMOUNT 1,292,730   1,291,601
FAIR VALUE $ 1,283,750   1,235,000
Stated interest rate (as a percent) 5.25% 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 (6,741)   (7,674)
CARRYING AMOUNT 1,093,259   1,092,326
FAIR VALUE $ 1,050,500   1,001,000
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
UNAMORTIZED DEFERRED FINANCING COSTS (8,921)   (9,900)
CARRYING AMOUNT 741,079   740,100
FAIR VALUE $ 720,938   688,125
Stated interest rate (as a percent) 5.00% 5.00%  
Senior Notes | 55/8% Notes      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) $ 600,000   600,000
UNAMORTIZED DEFERRED FINANCING COSTS (3,969)   (4,404)
CARRYING AMOUNT 596,031   595,596
FAIR VALUE $ 596,250   570,000
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   1,200,000
UNAMORTIZED DEFERRED FINANCING COSTS (13,202)   (14,517)
CARRYING AMOUNT 1,186,798   1,185,483
FAIR VALUE $ 1,222,500   1,194,000
Stated interest rate (as a percent) 6.25% 6.25%  
Senior Notes | 43/4% Euro Senior Notes due 2034 (the "Euro Notes")      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) $ 1,408,423   0
UNAMORTIZED DEFERRED FINANCING COSTS (17,205)   0
CARRYING AMOUNT 1,391,218   0
FAIR VALUE $ 1,410,184   0
Stated interest rate (as a percent) 4.75% 4.75%  
Real Estate Mortgages, Financing Lease Liabilities and Other      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) $ 760,040   614,231
UNAMORTIZED DEFERRED FINANCING COSTS (1,624)   (1,825)
CARRYING AMOUNT 758,416   612,406
FAIR VALUE $ 760,040   $ 614,231