XML 51 R41.htm IDEA: XBRL DOCUMENT v3.21.1
Debt - Summary of Debt (Details) - USD ($)
3 Months Ended
Mar. 31, 2021
Dec. 31, 2020
Debt Instrument [Line Items]    
Total debt [1] $ 21,298,938,000 $ 19,643,806,000
Less: unamortized debt issuance costs (363,263,000) (314,763,000)
Total debt, net of unamortized debt issuance costs 20,935,675,000 19,329,043,000
Less—current portion including commercial paper (221,299,000) (1,371,087,000)
Long-term portion $ 20,714,376,000 $ 17,957,956,000
Weighted average interest rate 5.78% 6.02%
Unsecured UK Commercial paper    
Debt Instrument [Line Items]    
Long-term debt, gross $ 0 $ 409,319,000
Total fixed rate debt    
Debt Instrument [Line Items]    
Long-term debt, gross 12,471,739,000 11,024,809,000
Unsecured senior notes    
Debt Instrument [Line Items]    
Long-term debt, gross $ 3,962,852,000 2,464,994,000
Unsecured senior notes | Minimum    
Debt Instrument [Line Items]    
Interest rate [2] 3.70%  
Unsecured senior notes | Maximum    
Debt Instrument [Line Items]    
Interest rate [2] 7.50%  
Secured senior notes    
Debt Instrument [Line Items]    
Long-term debt, gross $ 3,897,963,000 3,895,166,000
Secured senior notes | Minimum    
Debt Instrument [Line Items]    
Interest rate [2] 7.25%  
Secured senior notes | Maximum    
Debt Instrument [Line Items]    
Interest rate [2] 11.50%  
Unsecured term loans    
Debt Instrument [Line Items]    
Long-term debt, gross $ 3,130,363,000 3,210,161,000
Unsecured term loans | Minimum    
Debt Instrument [Line Items]    
Interest rate [2] 2.53%  
Unsecured term loans | Maximum    
Debt Instrument [Line Items]    
Interest rate [2] 5.41%  
Convertible notes    
Debt Instrument [Line Items]    
Long-term debt, gross $ 1,480,561,000 1,454,488,000
Convertible notes | Minimum    
Debt Instrument [Line Items]    
Interest rate [2] 2.88%  
Convertible notes | Maximum    
Debt Instrument [Line Items]    
Interest rate [2] 4.25%  
Total variable rate debt    
Debt Instrument [Line Items]    
Long-term debt, gross $ 8,617,451,000 8,405,632,000
Unsecured revolving credit facilities    
Debt Instrument [Line Items]    
Long-term debt, gross [3] 3,004,342,000 3,289,000,000
Maximum borrowing capacity $ 3,200,000,000  
Unsecured revolving credit facilities | Minimum    
Debt Instrument [Line Items]    
Current interest rate [2],[3] 1.49%  
Unsecured revolving credit facilities | Maximum    
Debt Instrument [Line Items]    
Current interest rate 1.89%  
Unsecured revolving credit facilities | Unsecured Revolving Credit Facility Due 2024    
Debt Instrument [Line Items]    
Current interest rate 1.49%  
Maximum borrowing capacity $ 1,900,000,000  
Facility fee 0.20%  
Unsecured revolving credit facilities | Unsecured Revolving Credit Facility Due 2024 | LIBOR | Maximum    
Debt Instrument [Line Items]    
Debt instrument, basis spread on variable rate 1.30%  
Unsecured revolving credit facilities | Unsecured Revolving Credit Facility Due 2024    
Debt Instrument [Line Items]    
Current interest rate 1.89%  
Maximum borrowing capacity $ 1,300,000,000  
Unsecured revolving credit facilities | Unsecured Revolving Credit Facility Due 2024 | Maximum    
Debt Instrument [Line Items]    
Facility fee 0.30%  
Unsecured revolving credit facilities | Unsecured Revolving Credit Facility Due 2024 | LIBOR | Maximum    
Debt Instrument [Line Items]    
Debt instrument, basis spread on variable rate 1.70%  
USD unsecured term loan    
Debt Instrument [Line Items]    
Long-term debt, gross $ 4,904,446,000 4,002,249,000
USD unsecured term loan | Minimum    
Debt Instrument [Line Items]    
Current interest rate [2] 0.61%  
USD unsecured term loan | Maximum    
Debt Instrument [Line Items]    
Current interest rate [2] 3.31%  
Euro unsecured term loan    
Debt Instrument [Line Items]    
Long-term debt, gross $ 708,663,000 705,064,000
Euro unsecured term loan | Minimum    
Debt Instrument [Line Items]    
Current interest rate [2] 1.15%  
Euro unsecured term loan | Maximum    
Debt Instrument [Line Items]    
Current interest rate [2] 2.25%  
Finance lease liabilities    
Debt Instrument [Line Items]    
Long-term debt, gross $ 209,748,000 $ 213,365,000
[1] At March 31, 2021 and December 31, 2020, the weighted average interest rate for total debt was 5.78% and 6.02%, respectively.
[2] Interest rates based on outstanding loan balance as of March 31, 2021 and, for variable rate debt, include either LIBOR or EURIBOR plus the applicable margin.
[3] Includes $1.9 billion facility and $1.3 billion facility, the vast majority of which is due in 2024. Our $1.9 billion facility accrues interest at LIBOR plus a maximum interest rate margin of 1.30%, which interest was 1.49% as of March 31, 2021 and is subject to a facility fee of a maximum of 0.20%. Our $1.3 billion facility accrues interest at LIBOR plus a maximum interest rate margin of 1.70%, which interest was 1.89% as of March 31, 2021 and is subject to a facility fee of a maximum of 0.30%.