XML 50 R39.htm IDEA: XBRL DOCUMENT v3.25.2
Long-Term Debt - Components of Long-Term Debt (Details) - USD ($)
$ in Thousands
Jun. 30, 2025
Dec. 31, 2024
Debt Instrument [Line Items]    
Secured Long-term Debt, Noncurrent $ 1,961,918 $ 2,066,504
Long-term Debt, Current Maturities 183,063 454,769
Long-term debt and capital leases, net of current maturities and related costs 1,778,855 1,611,735
Finance Lease, Liability 416,669 429,896
Debt and Lease Obligation (12,867) (17,129)
Debt Issuance Costs, Net $ 1,961,918 2,066,504
Minimum [Member]    
Debt Instrument [Line Items]    
Debt instrument, interest rate, stated percentage 4.44%  
Maximum [Member]    
Debt Instrument [Line Items]    
Debt instrument, interest rate, stated percentage 7.02%  
Weighted average fixed-interest rate on debt    
Debt Instrument [Line Items]    
Notes Payable $ 1,336,800 $ 1,481,186
Long-term Debt, Weighted Average Interest Rate, at Point in Time 6.60% 6.50%
Weighted average variable-interest rate on debt    
Debt Instrument [Line Items]    
Notes Payable $ 625,118 $ 585,318
Long-term Debt, Weighted Average Interest Rate, at Point in Time 6.60% 6.80%
Senior Secured Notes Due 2027 | Senior Notes    
Debt Instrument [Line Items]    
Long-term debt and capital leases, net of current maturities and related costs $ 550,000 $ 550,000
Senior Secured Notes Due 2027 | Maximum [Member] | Senior Notes    
Debt Instrument [Line Items]    
Debt instrument, interest rate, stated percentage 7.25%  
Consolidated Variable Interest Entities Due 2029    
Debt Instrument [Line Items]    
Long-term debt and capital leases, net of current maturities and related costs $ 101,593 107,959
Consolidated Variable Interest Entities Due 2029 | Minimum [Member]    
Debt Instrument [Line Items]    
Debt instrument, interest rate, stated percentage 2.92%  
Consolidated Variable Interest Entities Due 2029 | Maximum [Member]    
Debt Instrument [Line Items]    
Debt instrument, interest rate, stated percentage 5.19%  
Revolving Credit Facilities Due 2027 | Revolving Credit Facility    
Debt Instrument [Line Items]    
Long-term debt and capital leases, net of current maturities and related costs $ 0 0
Secured Debt By Aircraft, Engines, Other Equipment And Real Estate | Secured Debt    
Debt Instrument [Line Items]    
Long-term debt and capital leases, net of current maturities and related costs $ 906,523 765,278
Secured Debt By Aircraft, Engines, Other Equipment And Real Estate | Minimum [Member] | Secured Debt    
Debt Instrument [Line Items]    
Debt instrument, interest rate, stated percentage 1.87%  
Secured Debt By Aircraft, Engines, Other Equipment And Real Estate | Maximum [Member] | Secured Debt    
Debt Instrument [Line Items]    
Debt instrument, interest rate, stated percentage 8.38%  
Construction Loan Agreement Due 2032    
Debt Instrument [Line Items]    
Long-term debt and capital leases, net of current maturities and related costs $ 0 100,000
Long-term Debt [Member] | Unsecured debt    
Debt Instrument [Line Items]    
Long-term debt and capital leases, net of current maturities and related costs 1,974,785 2,083,633
Unsecured debt    
Debt Instrument [Line Items]    
Long-term debt and capital leases, net of current maturities and related costs $ 0 $ 130,500