XML 47 R37.htm IDEA: XBRL DOCUMENT v3.22.1
Debt - Summary of Debt (Details) - USD ($)
3 Months Ended
Mar. 31, 2022
Dec. 31, 2021
Debt Instrument [Line Items]    
Finance lease liabilities $ 428,387,000 $ 472,275,000
Total debt [1] 22,918,866,000 21,453,872,000
Less: unamortized debt issuance costs (416,890,000) (363,532,000)
Total debt, net of unamortized debt issuance costs 22,501,976,000 21,090,340,000
Less—current portion (2,558,463,000) (2,243,131,000)
Long-term portion $ 19,943,513,000 $ 18,847,209,000
Weighted average interest rate 5.61% 5.47%
Total fixed rate debt    
Debt Instrument [Line Items]    
Long-term debt, gross $ 14,795,869,000 $ 12,377,882,000
Unsecured senior notes    
Debt Instrument [Line Items]    
Long-term debt, gross $ 6,598,558,000 5,604,498,000
Unsecured senior notes | Minimum    
Debt Instrument [Line Items]    
Interest rate [2] 3.70%  
Unsecured senior notes | Maximum    
Debt Instrument [Line Items]    
Interest rate [2] 9.13%  
Secured senior notes    
Debt Instrument [Line Items]    
Long-term debt, gross $ 2,357,803,000 2,354,037,000
Secured senior notes | Minimum    
Debt Instrument [Line Items]    
Interest rate [2] 10.88%  
Secured senior notes | Maximum    
Debt Instrument [Line Items]    
Interest rate [2] 11.50%  
Unsecured term loans    
Debt Instrument [Line Items]    
Long-term debt, gross $ 4,114,508,000 2,860,567,000
Unsecured term loans | Minimum    
Debt Instrument [Line Items]    
Interest rate [2] 2.53%  
Unsecured term loans | Maximum    
Debt Instrument [Line Items]    
Interest rate [2] 5.89%  
Convertible notes    
Debt Instrument [Line Items]    
Long-term debt, gross $ 1,725,000,000 1,558,780,000
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 $ 7,694,610,000 8,603,715,000
Unsecured revolving credit facilities    
Debt Instrument [Line Items]    
Long-term debt, gross [3] 1,909,342,000 2,899,342,000
Maximum borrowing capacity $ 3,200,000,000  
Unsecured revolving credit facilities | Minimum    
Debt Instrument [Line Items]    
Current interest rate [2],[3] 1.75%  
Unsecured revolving credit facilities | Maximum    
Debt Instrument [Line Items]    
Current interest rate 2.15%  
Unsecured revolving credit facilities | Unsecured Revolving Credit Facility Due 2024    
Debt Instrument [Line Items]    
Current interest rate 1.75%  
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 2.15%  
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 $ 5,114,768,000 5,018,740,000
USD unsecured term loan | Minimum    
Debt Instrument [Line Items]    
Current interest rate [2] 1.84%  
USD unsecured term loan | Maximum    
Debt Instrument [Line Items]    
Current interest rate [2] 4.95%  
Euro unsecured term loan    
Debt Instrument [Line Items]    
Long-term debt, gross $ 670,500,000 $ 685,633,000
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%  
[1] At March 31, 2022 and December 31, 2021, the weighted average interest rate for total debt was 5.61% and 5.47%, respectively.
[2] Interest rates based on outstanding loan balance as of March 31, 2022 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 1.75% as of March 31, 2022 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 2.15% as of March 31, 2022 and is subject to a facility fee of a maximum of 0.30%.