XML 82 R54.htm IDEA: XBRL DOCUMENT v3.24.3
Debt - Carrying Amount and Fair Value of Long-Term Debt Instruments (Details) - USD ($)
$ in Thousands
Sep. 30, 2024
Dec. 31, 2023
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) $ 13,477,573 $ 12,034,622
UNAMORTIZED DEFERRED FINANCING COSTS (95,564) (101,452)
CARRYING AMOUNT 13,382,009 11,933,170
Debt, current portion (136,547) (120,670)
Unamortized debt issuance expense, net of current portion 0 0
Carrying amount, current maturities (136,547) (120,670)
Long term debt, gross, net of current portion 13,341,026 11,913,952
Unamortized deferred financing costs, noncurrent (95,564) (101,452)
Carrying amount, excluding current maturities 13,245,462 11,812,500
Accounts Receivable Securitization Program    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 386,500 358,500
UNAMORTIZED DEFERRED FINANCING COSTS (734) (317)
CARRYING AMOUNT 385,766 358,183
FAIR VALUE 386,500 358,183
Credit Agreement | Revolving Credit Facility    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 1,005,000  
UNAMORTIZED DEFERRED FINANCING COSTS (3,763)  
CARRYING AMOUNT 1,001,237  
FAIR VALUE 1,005,000  
Remaining capacity $ 1,237,020  
Weighted average interest rate (as a percent) 7.00%  
Credit Agreement | Revolving Credit Facility, Netting    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT)   0
UNAMORTIZED DEFERRED FINANCING COSTS   (4,621)
CARRYING AMOUNT   (4,621)
FAIR VALUE   0
Credit Agreement | UK Bilateral Revolving Credit Facility    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) $ 187,431 178,239
UNAMORTIZED DEFERRED FINANCING COSTS (1,168) 0
CARRYING AMOUNT 186,263 178,239
FAIR VALUE 187,431 178,239
Term Loan Facility | Term Loan A    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 218,750 228,125
UNAMORTIZED DEFERRED FINANCING COSTS 0 0
CARRYING AMOUNT 218,750 228,125
FAIR VALUE 218,750 228,125
Term Loan Facility | Term Loan B due 2026    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 0 659,298
UNAMORTIZED DEFERRED FINANCING COSTS 0 (2,498)
CARRYING AMOUNT 0 656,800
FAIR VALUE 0 659,750
Term Loan Facility | Term Loan B due 2031    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 1,849,096 1,191,000
UNAMORTIZED DEFERRED FINANCING COSTS (15,462) (13,026)
CARRYING AMOUNT 1,833,634 1,177,974
FAIR VALUE 1,860,045 1,200,000
Term Loan Facility | Virginia 3 Term Loans    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 246,188 101,218
UNAMORTIZED DEFERRED FINANCING COSTS (3,336) (4,641)
CARRYING AMOUNT 242,852 96,577
FAIR VALUE 246,188 101,218
Term Loan Facility | Virginia 4/5 Term Loans    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 70,280 16,338
UNAMORTIZED DEFERRED FINANCING COSTS (3,483) (5,892)
CARRYING AMOUNT 66,797 10,446
FAIR VALUE 70,280 16,338
Term Loan Facility | Virginia 6 Term Loan    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 95,062 0
UNAMORTIZED DEFERRED FINANCING COSTS (5,106) 0
CARRYING AMOUNT 89,956 0
FAIR VALUE $ 95,062 0
Stated interest rate (as a percent) 4.90%  
Australian Dollar Term Loan    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) $ 197,427 197,743
UNAMORTIZED DEFERRED FINANCING COSTS (336) (482)
CARRYING AMOUNT 197,091 197,261
FAIR VALUE 198,501 199,195
Senior Notes | GBP Notes    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 535,518 509,254
UNAMORTIZED DEFERRED FINANCING COSTS (1,095) (1,763)
CARRYING AMOUNT 534,423 507,491
FAIR VALUE 527,239 489,108
Senior Notes | 47/8% Notes due 2027    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) 1,000,000 1,000,000
UNAMORTIZED DEFERRED FINANCING COSTS (4,266) (5,332)
CARRYING AMOUNT 995,734 994,668
FAIR VALUE $ 987,500 967,500
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
UNAMORTIZED DEFERRED FINANCING COSTS (4,133) (5,019)
CARRYING AMOUNT 820,867 819,981
FAIR VALUE $ 818,813 800,250
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
UNAMORTIZED DEFERRED FINANCING COSTS (2,773) (3,316)
CARRYING AMOUNT 497,227 496,684
FAIR VALUE $ 491,250 478,750
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 1,000,000
UNAMORTIZED DEFERRED FINANCING COSTS (9,218) (10,813)
CARRYING AMOUNT 990,782 989,187
FAIR VALUE $ 1,037,500 1,027,500
Stated interest rate (as a percent) 7.00%  
Senior Notes | 47/8% Notes due 2029    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) $ 1,000,000 1,000,000
UNAMORTIZED DEFERRED FINANCING COSTS (7,233) (8,318)
CARRYING AMOUNT 992,767 991,682
FAIR VALUE $ 975,000 945,000
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
UNAMORTIZED DEFERRED FINANCING COSTS (8,775) (9,903)
CARRYING AMOUNT 1,291,225 1,290,097
FAIR VALUE $ 1,280,500 1,241,500
Stated interest rate (as a percent) 5.25%  
Senior Notes | 41/2% Notes    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) $ 1,100,000 1,100,000
UNAMORTIZED DEFERRED FINANCING COSTS (7,985) (8,917)
CARRYING AMOUNT 1,092,015 1,091,083
FAIR VALUE $ 1,039,500 995,500
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
UNAMORTIZED DEFERRED FINANCING COSTS (10,227) (11,206)
CARRYING AMOUNT 739,773 738,794
FAIR VALUE $ 721,875 684,375
Stated interest rate (as a percent) 5.00%  
Senior Notes | 55/8% Notes    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) $ 600,000 600,000
UNAMORTIZED DEFERRED FINANCING COSTS (4,549) (4,985)
CARRYING AMOUNT 595,451 595,015
FAIR VALUE $ 595,500 567,000
Stated interest rate (as a percent) 5.625%  
Real Estate Mortgages, Financing Lease Liabilities and Other    
Debt Instrument [Line Items]    
DEBT (INCLUSIVE OF DISCOUNT) $ 611,321 519,907
UNAMORTIZED DEFERRED FINANCING COSTS (1,922) (403)
CARRYING AMOUNT 609,399 519,504
FAIR VALUE $ 611,321 $ 519,907