XML 95 R79.htm IDEA: XBRL DOCUMENT v3.24.0.1
Long-Term Debt - Schedule of Long-Term Debt (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2023
Apr. 28, 2023
Dec. 31, 2022
Dec. 31, 2021
Long-term debt disclosure        
Debt interest rate during period 4.52%      
Long-term debt, weighted average interest rate, at point in time 4.42%      
Financing lease obligations $ 255,491      
Long-term debt totals:        
Total debt principal outstanding 8,445,980   $ 8,968,519  
Discount and deferred financing costs (54,347)   (44,498)  
Carrying amount of long-term debt, net of unamortized discounts 8,391,633   8,924,021  
Less current portion (123,299)   (231,404)  
Total long-term debt 8,268,334   8,692,617  
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 $ 2,416,563      
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 $ 1,235,625      
Acquisition obligations and other notes payable        
Long-term debt disclosure        
Acquisition obligations and other notes payable 102,328   120,562  
Acquisition obligations and other notes payable, fair value $ 102,328      
Long-term debt, weighted average interest rate, at point in time 6.69%      
Debt instrument, maturity date, description 2024-2036      
Financing lease obligations        
Long-term debt disclosure        
Financing lease obligations $ 255,491   $ 273,688  
Finance lease, weighted average discount rate, percent 4.58%   4.50% 4.50%
Debt instrument, maturity date, description 2024-2038      
New Revolving line of credit        
Senior Secured Credit Facilities:        
Secured Debt $ 0    
Long-term debt disclosure        
Line of Credit Facility, Fair Value of Amount Outstanding $ 0      
New Revolving line of credit | SOFR        
Senior Secured Credit Facilities:        
Debt Instrument, Description of Variable Rate Basis SOFR+CSA+1.75%      
Prior Revolving Line Of Credit        
Senior Secured Credit Facilities:        
Secured Debt $ 0   165,000  
Long-term debt disclosure        
Debt Instrument, Maturity Date Aug. 12, 2024      
Term Loan A-1        
Senior Secured Credit Facilities:        
Secured Debt $ 1,234,375 $ 1,250,000  
Long-term debt disclosure        
Debt Instrument, Fair Value Disclosure $ 1,209,688      
Debt Instrument, footnotes to the table        
Debt Instrument, Periodic Payment Terms, Date Balloon Payment to be Paid Apr. 28, 2028      
Term Loan A-1 | SOFR        
Senior Secured Credit Facilities:        
Debt Instrument, Description of Variable Rate Basis SOFR+CSA+1.75%      
Term Loan A-1 | New Revolving line of credit        
Debt Instrument, footnotes to the table        
Debt Instrument Becomes Due Before Maturity Date When Unpaid Amount Triggers Change In Due Date May 13, 2026      
Term Loan B-1        
Senior Secured Credit Facilities:        
Secured Debt $ 2,603,786   2,660,831  
Long-term debt disclosure        
Debt Instrument, Maturity Date Aug. 12, 2026      
Debt Instrument, Fair Value Disclosure $ 2,600,531      
Term Loan B-1 | SOFR        
Senior Secured Credit Facilities:        
Debt Instrument, Description of Variable Rate Basis SOFR+CSA+1.75%      
Prior Term Loan A        
Senior Secured Credit Facilities:        
Secured Debt $ 0   1,498,438  
Long-term debt disclosure        
Debt Instrument, Maturity Date Aug. 12, 2024      
Senior Secured Credit Facilities        
Long-term debt disclosure        
Long-term debt, weighted average interest rate, at point in time 4.39%      
Debt Instrument, footnotes to the table        
Debt Instrument, Unamortized Discount $ 2,487   3,497  
Deferred Offering Costs 32,498   18,816  
Senior Notes        
Debt Instrument, footnotes to the table        
Deferred Offering Costs 31,491   36,203  
Debt Instrument, Unamortized Premium $ 12,129   $ 14,018