XML 78 R24.htm IDEA: XBRL DOCUMENT v3.23.2
Debt (Tables)
6 Months Ended
Jun. 30, 2023
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments
Debt consists of the following (in thousands):
Interest Rate (1)
Maturities ThroughAs of June 30, 2023As of December 31, 2022
Fixed rate debt:
Unsecured senior notes
3.70% to 11.63%
2026 - 2030$7,898,588 $7,199,331 
Secured senior notes
8.25% to 11.50%
2025 - 20291,988,564 2,370,855 
Unsecured term loans
1.28% to 5.89%
2027 - 20354,837,257 4,561,129 
Convertible notes
2.88% to 6.00%
2023 - 20251,375,000 1,725,000 
Total fixed rate debt16,099,409 15,856,315 
Variable rate debt(2):
Unsecured revolving credit facilities (3)
6.54% to 7.29%
2024 - 2025— 2,744,105 
USD unsecured term loan
6.16% to 10.05%
2023 - 20373,906,095 4,335,973 
Euro unsecured term loan
5.05% to 5.68%
2023 - 2028492,289 534,589 
Total variable rate debt4,398,384 7,614,667 
Finance lease liabilities331,130 351,332 
Total debt (4)
20,828,923 23,822,314 
Less: unamortized debt issuance costs(429,991)(431,123)
Total debt, net of unamortized debt issuance costs20,398,932 23,391,191 
Less—current portion (1,713,299)(2,087,711)
Long-term portion$18,685,633 $21,303,480 
(1) Interest rates based on outstanding loans as of June 30, 2023, and for variable rate debt include either LIBOR, EURIBOR or Term SOFR plus the applicable margin.
(2) During the quarter ended June 30, 2023, we completed our transition from LIBOR to Term SOFR rates for substantially all of our variable rate facilities, with such transition to take effect at the next respective interest reset date for each such facility.
(3) Advances under our $1.9 billion facility accrue interest at Term SOFR plus an interest rate margin ranging from 1.30% to 2.05%. Advances under our $1.1 billion facility accrue interest at Term SOFR plus an interest rate margin ranging from 1.70% to 2.05%. Based on applicable Term SOFR rates, as of June 30, 2023, the maximum interest rates under the $1.9 billion facility and the $1.1 billion facility was 7.29%. We also pay a facility fee for each facility ranging from 0.20% to 0.30% of the total commitments under such facility.
(4) At June 30, 2023 and December 31, 2022, the weighted average interest rate for total debt was 7.16% and 6.23%, respectively.
Schedule of Maturities of Long-term Debt
The following is a schedule of annual maturities on our total debt, including finance leases, as of June 30, 2023 for each of the next five years (in thousands):
Year
As of June 30, 2023 (1)
Remainder of 2023$1,016,304 
20241,960,853 
20253,329,844 
20262,801,075 
20273,537,745 
Thereafter8,183,102 
$20,828,923 
(1)    Debt denominated in other currencies is calculated based on the applicable exchange rate at June 30, 2023.