XML 99 R80.htm IDEA: XBRL DOCUMENT v3.25.0.1
Long-Term Debt - Schedule of Long-Term Debt (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Aug. 13, 2024
Aug. 07, 2024
May 09, 2024
Sep. 30, 2024
Jun. 30, 2024
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Feb. 13, 2025
Long-term debt disclosure                  
Long-term debt, weighted average interest rate, at point in time           5.68%      
Financing lease obligations           $ 216,401      
Long-term debt totals:                  
Total debt principal outstanding           9,511,106 $ 8,445,980    
Discount, premium and deferred financing costs           (64,336) (54,347)    
Carrying amount of long-term debt, net of unamortized discounts, premiums and deferred financing costs           9,446,770 8,391,633    
Less current portion           (270,867) (123,299)    
Total long-term debt           9,175,903 8,268,334    
Debt Instrument, footnotes to the table                  
Debt prepayment, extinguishment and modification costs       $ 10,081 $ 9,732 $ 19,813 7,962 $ 0  
Debt, Weighted Average Interest Rate           5.07%      
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 at a point in time.           4.625%      
Debt Instrument, Fair Value Disclosure           $ 2,533,438      
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 at a point in time.           3.75%      
Debt Instrument, Fair Value Disclosure           $ 1,301,250      
Senior Notes 6.875% due 2032                  
Senior Notes:                  
Senior Notes $ 1,000,000         $ 1,000,000      
Long-term debt disclosure                  
Debt Instrument, Maturity Date Sep. 01, 2032         Sep. 01, 2032      
Debt, interest rate at a point in time. 6.875%         6.875%      
Debt Instrument, Fair Value Disclosure           $ 1,007,500      
Debt Instrument, footnotes to the table                  
Debt Instrument, Payment Terms The 6.875% Senior Notes pay interest on March 1 and September 1 of each year beginning March 1, 2025 and mature on September 1, 2032                
Debt Instrument, Date of First Required Payment Mar. 01, 2025                
Debt Instrument, Redemption, Description The Company may redeem up to 40% of the aggregate principal amount of the 6.875% Senior Notes at any time prior to September 1, 2027 at 106.875% of the aggregate principal amount from the proceeds of one or more equity offerings, plus accrued and unpaid interest.                
Debt Instrument, Fee Amount $ 11,421                
Debt Instrument, Redemption Price, Percentage Any time Prior to September 1, 2027 106.875%                
Debt Instrument, Redemption Price, if change of control 101.00%                
Acquisition obligations and other notes payable                  
Long-term debt disclosure                  
Long-term debt, weighted average interest rate, at point in time           5.58%      
Acquisition obligations and other notes payable           $ 56,483 102,328    
Acquisition obligations and other notes payable, fair value           $ 56,483      
Debt instrument, maturity date, description           2025-2038      
Financing lease obligations                  
Long-term debt disclosure                  
Financing lease obligations           $ 216,401 $ 255,491    
Finance lease, weighted average discount rate, percent           4.58% 4.58% 4.51%  
Debt instrument, maturity date, description           2025-2039      
Change Healthcare Temporary Funding Assistance                  
Long-term debt disclosure                  
Debt, interest rate at a point in time.           0.00%      
Debt Instrument, footnotes to the table                  
CHC Temporary Funding Assistance           $ 92,777      
CHC Temporary Funding Assistance, Fair Value           92,777      
Change Healthcare Temporary Funding Assistance | Subsequent Event                  
Debt Instrument, footnotes to the table                  
CHC Temporary Funding Assistance                 $ 70,000
Revolving line of credit                  
Senior Secured Credit Facilities:                  
Secured Debt           $ 0 $ 0    
Long-term debt disclosure                  
Debt Instrument, Maturity Date           Apr. 28, 2028      
Line of Credit Facility, Fair Value of Amount Outstanding           $ 0      
Debt Instrument, footnotes to the table                  
Maximum borrowing capacity on revolving credit facilities           $ 1,500,000      
Term Loan A-1 and Revolver | SOFR                  
Debt Instrument, footnotes to the table                  
Debt Instrument, Description of Variable Rate Basis           Base + 1.75%      
Term Loan A-1 and Revolver | Adjusted Rate                  
Debt Instrument, footnotes to the table                  
Debt Instrument, Basis Spread on Variable Rate           0.10%      
Term Loan A-1                  
Senior Secured Credit Facilities:                  
Secured Debt           $ 2,259,295 1,234,375    
Long-term debt disclosure                  
Debt Instrument, Maturity Date           Apr. 28, 2028      
Debt Instrument, Fair Value Disclosure           $ 2,256,471      
Debt Instrument, footnotes to the table                  
Secured Debt Outstanding Principal Balance Subject To SOFR           395,445      
Debt Instrument, Periodic Payment, Principal           75,080      
Increased Term Loan A-1                  
Long-term debt disclosure                  
Debt Instrument, Maturity Date Apr. 28, 2028                
Debt Instrument, footnotes to the table                  
Debt Instrument, Payment Terms The Increased Term Loan A-1 requires amortizing quarterly principal payments that began on September 30, 2024 of $29,728 per quarter through June 30, 2027, and $44,591 per quarter from September 30, 2027 through March 31, 2028, with the balance due on April 28, 2028.                
Debt Instrument, Maturity Date Range, Start Sep. 30, 2024                
Debt Instrument, Effective Date Aug. 13, 2024 Aug. 07, 2024              
Debt Instrument, Description   The Sixth Amendment also incorporated the provisions of the Fifth Amendment to the Credit Agreement, dated as of August 7, 2024, which removed a cap on the amount of incremental term "A" loans the Company can incur under the Credit Agreement.              
Debt Instrument, Date of First Required Payment Sep. 30, 2024                
Debt Instrument, Maturity Date Range, End Apr. 28, 2028                
Other Significant Noncash Financing Activity       $ 861,282          
Debt Instrument, Periodic Payment Terms, Balloon Payment to be Paid           $ 1,828,245      
Debt Instrument, Frequency of Periodic Payment quarterly                
Proceeds from Issuance of Debt $ 1,100,000                
Debt Instrument, Quarterly Payment Through June 30, 2027 29,728                
Debt Instrument, Quarterly Payment From September 30, 2027 Through March 31, 2028 $ 44,591                
Increased Term Loan A-1 | Minimum                  
Debt Instrument, footnotes to the table                  
Debt Instrument, Variable Rate 0.00%                
Increased Term Loan A-1 | SOFR | Minimum                  
Debt Instrument, footnotes to the table                  
Debt Instrument, Basis Spread on Variable Rate 1.25%                
Increased Term Loan A-1 | SOFR | Maximum                  
Debt Instrument, footnotes to the table                  
Debt Instrument, Basis Spread on Variable Rate 2.25%                
Increased Term Loan A-1 | Adjusted Rate                  
Debt Instrument, footnotes to the table                  
Debt Instrument, Basis Spread on Variable Rate           0.10%      
Term Loan B-1                  
Senior Secured Credit Facilities:                  
Secured Debt           $ 0 2,603,786    
Long-term debt disclosure                  
Debt Instrument, Fair Value Disclosure           0      
Debt Instrument, footnotes to the table                  
Constructive Financing Cash Outflow         722,351        
Repayments of Debt $ 949,819       728,653        
Debt Instrument, Periodic Payment, Principal           13,716      
Extended Term Loan B-1                  
Senior Secured Credit Facilities:                  
Secured Debt           $ 1,636,150      
Long-term debt disclosure                  
Debt Instrument, Maturity Date     May 09, 2031     May 09, 2031      
Debt Instrument, Fair Value Disclosure           $ 1,638,195      
Debt Instrument, footnotes to the table                  
Debt Instrument, Payment Terms     The Extended Term Loan B-1 requires quarterly principal payments beginning on December 31, 2024 of 0.25% of the aggregate principal amount of the Extended Term Loan B-1 outstanding on the Fourth Amendment Effective Date, with the balance due on May 9, 2031.            
Debt Instrument, Maturity Date Range, Start     Dec. 31, 2024            
Constructive Financing Cash Outflow         6,302        
Constructive Financing Cash Inflow         728,653        
Debt Instrument, Effective Date     May 09, 2024            
Debt Instrument, Date of First Required Payment     Dec. 31, 2024            
Debt Instrument, Maturity Date Range, End     May 09, 2031            
Other Significant Noncash Financing Activity         13,282        
Debt Instrument, Periodic Payment Terms, Balloon Payment to be Paid           1,533,635      
Debt Instrument, Frequency of Periodic Payment     quarterly            
Secured Debt, Extended Maturity     $ 911,598            
Debt Instrument, Increase (Decrease), Net         $ 728,653        
Debt Instrument, Quarterly Payment, % of Beginning Balance Outstanding     0.25%            
Debt Instrument, Periodic Payment, Principal           $ 4,101      
Extended Term Loan B-1 | Minimum                  
Debt Instrument, footnotes to the table                  
Debt Instrument, Variable Rate     0.00%            
Extended Term Loan B-1 | SOFR                  
Debt Instrument, footnotes to the table                  
Debt Instrument, Description of Variable Rate Basis           SOFR + 2.00%      
Extended Term Loan B-1 | SOFR | SOFR Loans                  
Debt Instrument, footnotes to the table                  
Debt Instrument, Basis Spread on Variable Rate     2.00%            
Extended Term Loan B-1 | Adjusted Rate | Base Rate Loans                  
Debt Instrument, footnotes to the table                  
Debt Instrument, Basis Spread on Variable Rate     1.00%            
Extended Term Loan B-1 | Fed Funds Effective Rate Overnight Index Swap Rate | Maximum | Base Rate Loans                  
Debt Instrument, footnotes to the table                  
Debt Instrument, Basis Spread on Variable Rate     0.50%            
Extended Term Loan B-1 | 1-Month SOFR | Maximum | Base Rate Loans                  
Debt Instrument, footnotes to the table                  
Debt Instrument, Basis Spread on Variable Rate     1.00%            
Extended Term Loan B-1 | Prime Rate | Maximum | Base Rate Loans                  
Debt Instrument, footnotes to the table                  
Debt Instrument, Description of Variable Rate Basis     prime commercial lending rate            
Senior Notes                  
Debt Instrument, footnotes to the table                  
Deferred Financing Costs           $ 37,612 31,491    
Debt Instrument, Unamortized Premium           $ 10,239 12,129    
Senior Secured Credit Facilities                  
Long-term debt disclosure                  
Long-term debt, weighted average interest rate, at point in time           6.91%      
Debt Instrument, footnotes to the table                  
Debt Instrument, Unamortized Discount           $ 8,084 2,487    
Deferred Financing Costs           $ 28,879 $ 32,498