XML 100 R82.htm IDEA: XBRL DOCUMENT v3.22.4
Long-Term Debt - Schedule of Long-Term Debt (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Long-term debt disclosure      
Debt interest rate during period 3.96%    
Financing lease obligations $ 273,688    
Long-term debt, weighted average interest rate, at point in time 4.52%    
Long-term debt totals:      
Total debt principal outstanding $ 8,968,519 $ 8,964,865  
Discount and deferred financing costs (44,498) (56,685)  
Carrying amount of long-term debt, net of unamortized discounts 8,924,021 8,908,180  
Less current portion (231,404) (179,030)  
Total long-term debt 8,692,617 8,729,150  
Senior Notes 4.625% due 2030      
Senior Notes:      
Senior Notes $ 2,750,000 2,750,000  
Long-term debt disclosure      
Debt Instrument, Maturity Date Jun. 01, 2030    
Debt interest rate during period 4.625%    
Debt Instrument, Fair Value Disclosure $ 2,224,063    
Senior Notes 3.75% due 2031      
Senior Notes:      
Senior Notes $ 1,500,000 1,500,000  
Long-term debt disclosure      
Debt Instrument, Maturity Date Feb. 15, 2031    
Debt interest rate during period 3.75%    
Debt Instrument, Fair Value Disclosure $ 1,115,625    
Acquisition obligations and other notes payable      
Long-term debt disclosure      
Acquisition obligations and other notes payable $ 120,562 130,599  
Debt instrument, maturity date, description 2023-2036    
Long-term debt, weighted average interest rate, at point in time 6.56%    
Acquisition obligations and other notes payable, fair value $ 120,562    
Financing Lease      
Long-term debt disclosure      
Financing lease obligations $ 273,688 $ 299,128  
Debt instrument, maturity date, description 2023-2038    
Finance lease, weighted average discount rate, percent 4.51% 4.50% 5.10%
Revolving line of credit      
Senior Secured Credit Facilities:      
Secured Debt $ 165,000 $ 0  
Debt Instrument, Description of Variable Rate Basis LIBOR + 1.75%    
Long-term debt disclosure      
Debt Instrument, Maturity Date Aug. 12, 2024    
Debt Instrument, Fair Value Disclosure $ 165,000    
Term Loan A      
Senior Secured Credit Facilities:      
Secured Debt $ 1,498,438 1,596,875  
Debt Instrument, Description of Variable Rate Basis LIBOR + 1.75%    
Long-term debt disclosure      
Debt Instrument, Maturity Date Aug. 12, 2024    
Debt Instrument, Fair Value Disclosure $ 1,468,469    
Term Loan B-1      
Senior Secured Credit Facilities:      
Secured Debt $ 2,660,831 2,688,263  
Debt Instrument, Description of Variable Rate Basis LIBOR + 1.75%    
Long-term debt disclosure      
Debt Instrument, Maturity Date Aug. 12, 2026    
Debt Instrument, Fair Value Disclosure $ 2,587,658    
Senior Secured Credit Facilities      
Debt Instrument, footnotes to the table      
Debt Instrument, Unamortized Discount 3,497 4,473  
Deferred Offering Costs 18,816 27,207  
Senior Notes      
Debt Instrument, footnotes to the table      
Deferred Offering Costs 36,203 40,914  
Debt Instrument, Unamortized Premium $ 14,018 $ 15,909