XML 109 R87.htm IDEA: XBRL DOCUMENT v3.25.0.1
Bank Credit Lines, Loan Facilities and Notes - Narrative (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
May 08, 2024
Dec. 31, 2024
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Dec. 31, 2023
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
May 02, 2023
Jul. 01, 2021
Debt Instrument [Line Items]                            
Amortization of financing costs and debt discount                   $ 23,533 $ 16,402 $ 17,749    
Drawdown of credit lines and loan facilities                   2,317,480 370,000 $ 75,000    
Repayments of senior debt                   373,000 315,000      
Line of credit facility, remaining borrowing capacity         $ 55,000       55,000      
Long-term debt at fair value   $ 3,469,200       $ 3,793,500       $ 3,469,200 $ 3,793,500      
Senior Secured Term Loan | Minimum                            
Debt Instrument [Line Items]                            
Basis spread on variable rate (in percent)                   0.50%        
Senior Secured Term Loan | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate                            
Debt Instrument [Line Items]                            
Basis spread on variable rate (in percent)                   2.00%        
Senior Secured Revolving Loan | Variable rate component one | Base rate                            
Debt Instrument [Line Items]                            
Basis spread on variable rate (in percent)                   0.10%        
Senior Secured Revolving Loan | Variable rate component one | Base rate | Maximum                            
Debt Instrument [Line Items]                            
Basis spread on variable rate (in percent)                   0.45%        
Senior Secured Revolving Loan | Variable rate component one | Base rate | Minimum                            
Debt Instrument [Line Items]                            
Basis spread on variable rate (in percent)                   0.00%        
Senior Secured Revolving Loan | Variable rate component two | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate | Standard & Poor's, BB Rating                            
Debt Instrument [Line Items]                            
Basis spread on variable rate (in percent)                   1.45%        
Senior Secured Revolving Loan | Variable rate component two | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate | Standard & Poor's, BB+ Rating                            
Debt Instrument [Line Items]                            
Basis spread on variable rate (in percent)                   1.10%        
Senior Secured Revolving Loan | Variable rate component two | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate | Standard & Poor's, BBB- Rating                            
Debt Instrument [Line Items]                            
Basis spread on variable rate (in percent)                   0.85%        
Senior Secured Revolving Loan | Variable rate component two | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate | Standard & Poor's, BBB Rating                            
Debt Instrument [Line Items]                            
Basis spread on variable rate (in percent)                   0.65%        
Senior Secured Revolving Loan | Variable rate component two | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate | Standard & Poor's, BBB+ Rating                            
Debt Instrument [Line Items]                            
Basis spread on variable rate (in percent)                   0.50%        
Senior Secured Term Loan | Senior Secured Term Loan                            
Debt Instrument [Line Items]                            
Debt instrument, principal amount                           $ 5,515,000
Debt instrument, interest rate (in percent)   6.329%       7.86%       6.329% 7.86%     1.00%
Accelerated charge on repayments   $ 16,900       $ 7,900       $ 16,900 $ 7,900      
Senior Secured Term Loan | Senior secured credit facility and senior secured notes                            
Debt Instrument [Line Items]                            
Debt discount paid                           $ 27,600
Senior Secured Notes (the "2026 Notes")                            
Debt Instrument [Line Items]                            
Debt instrument, principal amount $ 2,000,000                          
Debt discount paid 6,800                          
Senior Secured Notes (the "2026 Notes") | Senior Secured Notes (the "2026 Notes")                            
Debt Instrument [Line Items]                            
Debt instrument, principal amount                           $ 500,000
Debt instrument, interest rate (in percent)   2.875%       2.875%       2.875% 2.875%     2.875%
Senior Secured Notes (the "2026 Notes") | Senior Secured Notes (the "2027 Notes")*                            
Debt Instrument [Line Items]                            
Debt instrument, principal amount $ 750,000                          
Debt instrument, interest rate (in percent) 5.809% 5.809%       0.00%       5.809% 0.00%      
Debt instrument, discount rate on underwriting (in percent) 0.00250                          
Senior Secured Notes (the "2026 Notes") | Senior Secured Notes (the "2029 Notes")*                            
Debt Instrument [Line Items]                            
Debt instrument, principal amount $ 750,000                          
Debt instrument, interest rate (in percent) 5.849% 5.849%       0.00%       5.849% 0.00%      
Debt instrument, discount rate on underwriting (in percent) 0.00350                          
Senior Secured Notes (the "2026 Notes") | Senior Secured Notes (the "2034 Notes")*                            
Debt Instrument [Line Items]                            
Debt instrument, principal amount $ 500,000                          
Debt instrument, interest rate (in percent) 6.00% 6.00%       0.00%       6.00% 0.00%      
Debt discount paid $ 500                          
Debt instrument, discount rate on underwriting (in percent) 0.00450                          
Debt instrument, redemption price, percentage of principal amount redeemed 99.896%                          
Senior Secured Revolving Loan | Senior Secured Revolving Loan                            
Debt Instrument [Line Items]                            
Debt instrument, interest rate (in percent)   0.00%       6.72%       0.00% 6.72%      
Senior Secured Revolving Loan | Senior Secured Revolving Loan | Senior Secured Revolving Loan                            
Debt Instrument [Line Items]                            
Maximum borrowing capacity                         $ 500,000 $ 300,000
Drawdown of credit lines and loan facilities   $ 75,000 $ 50,000 $ 143,000 $ 50,000 $ 65,000 $ 75,000 $ 50,000 $ 180,000 $ 318,000 $ 370,000