XML 87 R75.htm IDEA: XBRL DOCUMENT v3.25.0.1
LONG-TERM DEBT - Additional Information (Details)
 3 Months Ended 6 Months Ended
Nov. 27, 2024
May 15, 2024
May 06, 2024
USD ($)
Jan. 22, 2024
USD ($)
Dec. 19, 2023
Oct. 20, 2023
USD ($)
Aug. 14, 2023
Dec. 01, 2022
USD ($)
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Jun. 30, 2024
USD ($)
Aug. 25, 2022
USD ($)
Nov. 24, 2021
USD ($)
Feb. 18, 2020
USD ($)
May 30, 2018
USD ($)
Jan. 16, 2014
USD ($)
Debt Instrument [Line Items]                                    
Amortization of debt discount and issuance costs                     $ 10,795,000 $ 12,821,000            
Total principal payments due                 $ 6,503,300,000   6,503,300,000   $ 6,521,225,000          
Line of credit | Revolving Credit Facility                                    
Debt Instrument [Line Items]                                    
Interest expense                 0 $ 200,000 0 2,200,000            
Total principal payments due                 $ 0   $ 0   0          
Leverage ratio, compliance maximum         4.50       2.45   2.45              
Line of credit | Revolving Credit Facility | Minimum                                    
Debt Instrument [Line Items]                                    
Interest addition to floating rate (as a percent)         1.25%                          
Line of credit | Revolving Credit Facility | Maximum                                    
Debt Instrument [Line Items]                                    
Interest addition to floating rate (as a percent)         1.75%                          
Senior Notes 2031 | Senior Notes                                    
Debt Instrument [Line Items]                                    
Debt instrument face amount                             $ 650,000,000      
Debt instrument interest rate (as a percent)                             4.125%      
Interest expense                 $ 6,700,000 6,700,000 $ 13,400,000 13,400,000            
Total principal payments due                 650,000,000   650,000,000   650,000,000          
Senior Notes 2030 | Senior Notes                                    
Debt Instrument [Line Items]                                    
Debt instrument face amount                               $ 900,000,000    
Debt instrument interest rate (as a percent)                               4.125%    
Interest expense                 9,300,000 9,300,000 18,600,000 18,600,000            
Total principal payments due                 900,000,000   900,000,000   900,000,000          
Senior Notes 2029 | Senior Notes                                    
Debt Instrument [Line Items]                                    
Debt instrument face amount                             $ 850,000,000      
Debt instrument interest rate (as a percent)                             3.875%      
Interest expense                 8,200,000 8,200,000 16,400,000 16,400,000            
Total principal payments due                 850,000,000   850,000,000   850,000,000          
Senior Notes 2028 | Senior Notes                                    
Debt Instrument [Line Items]                                    
Debt instrument face amount                               $ 900,000,000    
Debt instrument interest rate (as a percent)                               3.875%    
Interest expense                 8,700,000 8,700,000 17,400,000 17,400,000            
Total principal payments due                 900,000,000   900,000,000   900,000,000          
Senior Secured Notes 2027 | Senior Notes                                    
Debt Instrument [Line Items]                                    
Debt instrument face amount               $ 1,000,000,000                    
Debt instrument interest rate (as a percent)               6.90%                    
Interest expense                 $ 17,300,000 17,300,000 $ 34,600,000 34,600,000            
Effective interest rate (as a percent)                 7.39%   7.39%              
Amortization of debt discount and issuance costs                     $ 1,400,000              
Total principal payments due                 $ 1,000,000,000   1,000,000,000   1,000,000,000          
Term Loan B                                    
Debt Instrument [Line Items]                                    
Debt instrument face amount                                 $ 1,000,000,000 $ 800,000,000
Interest expense                 0 17,300,000 0 34,500,000            
Term Loan B | Line of credit | Secured debt                                    
Debt Instrument [Line Items]                                    
Repayment of line of credit     $ 940,000,000                              
Total principal payments due     0                              
Acquisition Term Loan                                    
Debt Instrument [Line Items]                                    
Interest expense                     81,100,000              
Amortization of debt discount and issuance costs                     7,200,000              
Acquisition Term Loan | Line of credit                                    
Debt Instrument [Line Items]                                    
Interest expense                 $ 38,200,000 $ 73,100,000 $ 81,100,000 $ 150,300,000            
Acquisition Term Loan | Line of credit | Secured debt                                    
Debt Instrument [Line Items]                                    
Debt instrument face amount               $ 3,585,000,000           $ 2,585,000,000        
Debt instrument interest rate (as a percent)               1.75% 6.32%   6.32%              
Effective interest rate (as a percent)                 7.38%   7.38%              
Repayment of line of credit     $ 1,060,000,000.00 $ 175,000,000   $ 75,000,000                        
Total principal payments due                 $ 2,203,300,000   $ 2,203,300,000   $ 2,221,225,000          
Interest addition to floating rate (as a percent)   0.10%                                
Leverage ratio, compliance maximum               2.75 2.45   2.45              
Reduction of applicable interest rate margin 0.50% 0.50%         0.75%                      
Debt term (in years)               7 years                    
Term loan quarterly repayment as percentage of principal (as a percent)               0.25%                    
Credit agreement, maximum capacity               $ 250,000,000                    
Acquisition Term Loan | Line of credit | Secured debt | Maximum                                    
Debt Instrument [Line Items]                                    
Leverage ratio               4.50