XML 50 R39.htm IDEA: XBRL DOCUMENT v3.22.2.2
Debt - Summary of Debt (Details) - USD ($)
9 Months Ended
Sep. 30, 2022
Dec. 31, 2021
Debt Instrument [Line Items]    
Finance Lease, Liability, Statement of Financial Position [Extensible Enumeration] Long-term portion Long-term portion
Finance lease liabilities $ 402,227,000 $ 472,275,000
Total debt [1] 23,768,853,000 21,453,872,000
Less: unamortized debt issuance costs (439,482,000) (363,532,000)
Total debt, net of unamortized debt issuance costs 23,329,371,000 21,090,340,000
Less—current portion (3,945,145,000) (2,243,131,000)
Long-term portion $ 19,384,226,000 $ 18,847,209,000
Weighted average interest rate 7.19% 5.47%
Total fixed rate debt    
Debt Instrument [Line Items]    
Long-term debt, gross $ 15,887,622,000 $ 12,377,882,000
Unsecured senior notes    
Debt Instrument [Line Items]    
Long-term debt, gross $ 7,199,316,000 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] 11.63%  
Secured senior notes    
Debt Instrument [Line Items]    
Long-term debt, gross $ 2,364,360,000 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 $ 4,598,946,000 2,860,567,000
Unsecured term loans | Minimum    
Debt Instrument [Line Items]    
Interest rate [2] 1.28%  
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] 6.00%  
Total variable rate debt    
Debt Instrument [Line Items]    
Long-term debt, gross $ 7,479,004,000 8,603,715,000
Unsecured revolving credit facilities    
Debt Instrument [Line Items]    
Long-term debt, gross [3] 2,329,342,000 2,899,342,000
Maximum borrowing capacity $ 3,200,000,000  
Unsecured revolving credit facilities | Unsecured Revolving Credit Facility Due 2024    
Debt Instrument [Line Items]    
Current interest rate 4.44%  
Maximum borrowing capacity $ 1,900,000,000  
Facility fee 0.20%  
Unsecured revolving credit facilities | Unsecured Revolving Credit Facility Due 2024    
Debt Instrument [Line Items]    
Current interest rate 4.84%  
Maximum borrowing capacity $ 1,300,000,000  
Unsecured revolving credit facilities | Minimum    
Debt Instrument [Line Items]    
Current interest rate [2],[3] 4.44%  
Unsecured revolving credit facilities | Maximum    
Debt Instrument [Line Items]    
Current interest rate [2],[3] 4.84%  
Unsecured revolving credit facilities | Maximum | Unsecured Revolving Credit Facility Due 2024 | LIBOR    
Debt Instrument [Line Items]    
Debt instrument, basis spread on variable rate 1.30%  
Unsecured revolving credit facilities | Maximum | Unsecured Revolving Credit Facility Due 2024    
Debt Instrument [Line Items]    
Facility fee 0.30%  
Unsecured revolving credit facilities | Maximum | Unsecured Revolving Credit Facility Due 2024 | LIBOR    
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 $ 4,608,777,000 5,018,740,000
USD unsecured term loan | Minimum    
Debt Instrument [Line Items]    
Current interest rate [2] 4.63%  
USD unsecured term loan | Maximum    
Debt Instrument [Line Items]    
Current interest rate [2] 8.25%  
Euro unsecured term loan    
Debt Instrument [Line Items]    
Long-term debt, gross $ 540,885,000 $ 685,633,000
Euro unsecured term loan | Minimum    
Debt Instrument [Line Items]    
Current interest rate [2] 2.26%  
Euro unsecured term loan | Maximum    
Debt Instrument [Line Items]    
Current interest rate [2] 6.01%  
[1] At September 30, 2022 and December 31, 2021, the weighted average interest rate for total debt was 7.19% and 5.47%, respectively.
[2] Interest rates based on outstanding loan balance as of September 30, 2022 and, for variable rate debt, include either LIBOR, EURIBOR or Term SOFR 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 4.44% as of September 30, 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 4.84% as of September 30, 2022 and is subject to a facility fee of a maximum of 0.30%.