XML 73 R52.htm IDEA: XBRL DOCUMENT v3.24.2
Debt - Long-Term Debt Maturities (Detail) - USD ($)
$ in Thousands
Jun. 30, 2024
Dec. 31, 2023
Debt Instrument [Line Items]    
2024 [1],[2] $ 105,140  
2025 [2],[3] 435,423  
2026 [4] 2,174,969  
2027 [5] 2,245,794  
2028 2,624,112  
Thereafter 22,893,247  
Subtotal 30,478,685  
Unamortized premiums (discounts), net (446,084)  
Unamortized debt issuance costs, net (127,981)  
Total 29,904,620 $ 29,000,501
Credit Facilities and Commercial Paper [Member]    
Debt Instrument [Line Items]    
2024 [1],[2] 0  
2025 [2],[3] 7,463  
2026 [4] 201,000  
2027 [5] 280,932  
2028 0  
Thereafter 0  
Subtotal 489,395  
Unamortized premiums (discounts), net 0  
Unamortized debt issuance costs, net 0  
Total 489,395 979,313
Senior Notes [Member]    
Debt Instrument [Line Items]    
2024 [1],[2] 0  
2025 [2],[3] 31,130  
2026 [4] 1,300,418  
2027 [5] 1,916,291  
2028 2,528,926  
Thereafter 22,145,997  
Subtotal 27,922,762  
Unamortized premiums (discounts), net (453,640)  
Unamortized debt issuance costs, net (123,756)  
Total 27,345,366 25,311,647
Term Loans and Unsecured Other [Member]    
Debt Instrument [Line Items]    
2024 [1],[2] 101,027  
2025 [2],[3] 219,418  
2026 [4] 669,571  
2027 [5] 44,415  
2028 92,145  
Thereafter 661,156  
Subtotal 1,787,732  
Unamortized premiums (discounts), net 0  
Unamortized debt issuance costs, net (3,447)  
Total 1,784,285 2,330,520
Secured Mortgage [Member]    
Debt Instrument [Line Items]    
2024 [1],[2] 4,113  
2025 [2],[3] 177,412  
2026 [4] 3,980  
2027 [5] 4,156  
2028 3,041  
Thereafter 86,094  
Subtotal 278,796  
Unamortized premiums (discounts), net 7,556  
Unamortized debt issuance costs, net (778)  
Total $ 285,574 $ 379,021
[1] Included in the 2024 maturities was a Chinese term loan from 2023 ($101.0 million at June 30, 2024) that can be extended until 2026, subject to the prevailing interest rate at the time of extension.
[2] We expect to repay the amounts maturing in the next twelve months with cash generated from operations, proceeds from dispositions of real estate properties, or as necessary, with additional borrowings.
[3] Included in the 2025 maturities was the 2022 Canadian Term Loan ($218.9 million at June 30, 2024) that can be extended until 2027.
[4] Included in the 2026 maturities was the 2022 Global Facility ($201.0 million at June 30, 2024) that can be extended until 2027.
[5] Included in the 2027 maturities were the 2023 Global Facility and Yen Credit Facility ($136.5 million and $144.4 million, respectively, at June 30, 2024) that can be extended until 2028.