XML 119 R73.htm IDEA: XBRL DOCUMENT v3.24.0.1
Debt - Long Term Debt (Details) - USD ($)
$ in Thousands
Dec. 31, 2023
May 15, 2023
Dec. 31, 2022
Debt Instrument [Line Items]      
Debt (inclusive of discount) $ 12,034,622   $ 10,650,265
Net Deferred Financing Costs (101,452)   (81,270)
Total Long-term Debt (including current portion) 11,933,170   10,568,995
Debt, current portion (120,670)   (87,546)
Unamortized debt issuance expense, net of current portion 0   0
Carrying amount, current portion (120,670)   (87,546)
Long-term debt, net of current portion 11,913,952   10,562,719
Unamortized deferred financing costs (101,452)   (81,270)
Long-term debt, net of current portion $ 11,812,500   10,481,449
Capital stock of subsidiaries pledged to secure debt (as a percent) 66.00%    
Unamortized original issue discount $ 10,904    
Present value of lease obligations 349,865   332,905
Accounts Receivable Securitization Program      
Debt Instrument [Line Items]      
Debt (inclusive of discount) 358,500   314,700
Net Deferred Financing Costs (317)   (531)
Total Long-term Debt (including current portion) 358,183   314,169
Fair value $ 358,183   314,700
Credit Agreement      
Debt Instrument [Line Items]      
Capital stock of subsidiaries pledged to secure debt (as a percent) 66.00%    
Credit Agreement | Virginia 4/5 Term Loan      
Debt Instrument [Line Items]      
Debt (inclusive of discount) $ 16,338    
Credit Agreement | Revolving Credit Facility, Netting      
Debt Instrument [Line Items]      
Debt (inclusive of discount) 0    
Net Deferred Financing Costs (4,621)    
Total Long-term Debt (including current portion) (4,621)    
Fair value 0    
Credit Agreement | Revolving Credit Facility      
Debt Instrument [Line Items]      
Debt (inclusive of discount) 0   1,072,200
Net Deferred Financing Costs     (6,790)
Total Long-term Debt (including current portion)     1,065,410
Fair value     1,072,200
Credit Agreement | UK Bilateral Revolving Credit Facility      
Debt Instrument [Line Items]      
Debt (inclusive of discount) 178,239   169,361
Net Deferred Financing Costs 0   0
Total Long-term Debt (including current portion) 178,239   169,361
Fair value 178,239   169,361
Term Loan Facility | Term Loan A      
Debt Instrument [Line Items]      
Debt (inclusive of discount) 228,125   240,625
Net Deferred Financing Costs 0   0
Total Long-term Debt (including current portion) 228,125   240,625
Fair value 228,125   240,625
Term Loan Facility | Term Loan B due 2026      
Debt Instrument [Line Items]      
Debt (inclusive of discount) 659,298   666,073
Net Deferred Financing Costs (2,498)   (3,747)
Total Long-term Debt (including current portion) 656,800   662,326
Fair value 659,750   666,750
Unamortized original issue discount 452   677
Term Loan Facility | Term Loan B, Due 2031      
Debt Instrument [Line Items]      
Debt (inclusive of discount) 1,191,000   0
Net Deferred Financing Costs (13,026)   0
Total Long-term Debt (including current portion) 1,177,974   0
Fair value 1,200,000   0
Unamortized original issue discount 9,000    
Term Loan Facility | Virginia 3 Term Loan      
Debt Instrument [Line Items]      
Debt (inclusive of discount) 101,218   0
Net Deferred Financing Costs (4,641)   0
Total Long-term Debt (including current portion) 96,577   0
Fair value 101,218   0
Term Loan Facility | Virginia 4/5 Term Loan      
Debt Instrument [Line Items]      
Debt (inclusive of discount)     0
Net Deferred Financing Costs (5,892)   0
Total Long-term Debt (including current portion) 10,446   0
Fair value 16,338   0
Australian Dollar Term Loan      
Debt Instrument [Line Items]      
Debt (inclusive of discount) 197,743   202,641
Net Deferred Financing Costs (482)   (633)
Total Long-term Debt (including current portion) 197,261   202,008
Fair value 199,195   204,623
Unamortized original issue discount 1,452   1,982
Senior Notes | 37/8% GBP Senior Notes due 2025      
Debt Instrument [Line Items]      
Debt (inclusive of discount) 509,254   483,888
Net Deferred Financing Costs (1,763)   (2,589)
Total Long-term Debt (including current portion) 507,491   481,299
Fair value $ 489,108   445,206
Stated interest rate (as a percent) 3.875%    
Senior Notes | 47/8% Notes due 2027      
Debt Instrument [Line Items]      
Debt (inclusive of discount) $ 1,000,000   1,000,000
Net Deferred Financing Costs (5,332)   (6,754)
Total Long-term Debt (including current portion) 994,668   993,246
Fair value $ 967,500   917,500
Stated interest rate (as a percent) 4.875%    
Senior Notes | 51/4% Notes due 2028      
Debt Instrument [Line Items]      
Debt (inclusive of discount) $ 825,000   825,000
Net Deferred Financing Costs (5,019)   (6,200)
Total Long-term Debt (including current portion) 819,981   818,800
Fair value $ 800,250   754,875
Stated interest rate (as a percent) 5.25%    
Senior Notes | 5% Notes due 2028      
Debt Instrument [Line Items]      
Debt (inclusive of discount) $ 500,000   500,000
Net Deferred Financing Costs (3,316)   (4,039)
Total Long-term Debt (including current portion) 496,684   495,961
Fair value $ 478,750   450,000
Stated interest rate (as a percent) 5.00%    
Senior Notes | 7% Notes due 2029      
Debt Instrument [Line Items]      
Debt (inclusive of discount) $ 1,000,000   0
Net Deferred Financing Costs (10,813)   0
Total Long-term Debt (including current portion) 989,187   0
Fair value $ 1,027,500   0
Stated interest rate (as a percent) 7.00% 7.00%  
Senior Notes | 47/8% Notes due 2029      
Debt Instrument [Line Items]      
Debt (inclusive of discount) $ 1,000,000   1,000,000
Net Deferred Financing Costs (8,318)   (9,764)
Total Long-term Debt (including current portion) 991,682   990,236
Fair value $ 945,000   865,000
Stated interest rate (as a percent) 4.875%    
Senior Notes | 51/4% Notes due 2030      
Debt Instrument [Line Items]      
Debt (inclusive of discount) $ 1,300,000   1,300,000
Net Deferred Financing Costs (9,903)   (11,407)
Total Long-term Debt (including current portion) 1,290,097   1,288,593
Fair value $ 1,241,500   1,111,500
Stated interest rate (as a percent) 5.25%    
Senior Notes | 41/2% Notes due 2031      
Debt Instrument [Line Items]      
Debt (inclusive of discount) $ 1,100,000   1,100,000
Net Deferred Financing Costs (8,917)   (10,161)
Total Long-term Debt (including current portion) 1,091,083   1,089,839
Fair value $ 995,500   891,000
Stated interest rate (as a percent) 4.50%    
Senior Notes | 5% Notes due 2032      
Debt Instrument [Line Items]      
Debt (inclusive of discount) $ 750,000   750,000
Net Deferred Financing Costs (11,206)   (12,511)
Total Long-term Debt (including current portion) 738,794   737,489
Fair value $ 684,375   622,500
Stated interest rate (as a percent) 5.00%    
Senior Notes | 55/8% Notes due 2032      
Debt Instrument [Line Items]      
Debt (inclusive of discount) $ 600,000   600,000
Net Deferred Financing Costs (4,985)   (5,566)
Total Long-term Debt (including current portion) 595,015   594,434
Fair value $ 567,000   520,500
Stated interest rate (as a percent) 5.625%    
Real Estate Mortgages, Finance Lease Liabilities And Other      
Debt Instrument [Line Items]      
Debt (inclusive of discount) $ 519,907   425,777
Net Deferred Financing Costs (403)   (578)
Total Long-term Debt (including current portion) 519,504   425,199
Fair value 519,907   425,777
Long term debt fair value $ 519,907   $ 425,777
Mortgages      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 3.60%   3.60%
Long term debt fair value $ 57,753   $ 58,355
Other Notes And Obligations      
Debt Instrument [Line Items]      
Long term debt fair value $ 112,289   $ 34,517
Weighted average interest rate (as a percent) 8.50%   10.10%
Mortgage Securitization Program      
Debt Instrument [Line Items]      
Fair value $ 50,000   $ 50,000
Finance Lease Obligations      
Debt Instrument [Line Items]      
Weighted average interest rate (as a percent) 6.10%   5.20%