XML 115 R76.htm IDEA: XBRL DOCUMENT v3.25.4
Debt - Long Term Debt (Details)
€ in Thousands, $ in Thousands, $ in Thousands
Dec. 31, 2025
USD ($)
Dec. 31, 2025
EUR (€)
Dec. 31, 2025
AUD ($)
Dec. 31, 2024
USD ($)
Dec. 31, 2024
AUD ($)
Debt Instrument [Line Items]          
Debt (inclusive of discount) $ 16,544,473     $ 13,836,364  
Net Deferred Financing Costs (112,514)     (117,278)  
Total Long-term Debt (including current portion) 16,431,959     13,719,086  
Debt, current portion (216,074)     (715,109)  
Unamortized debt issuance expense, net of current portion 0     0  
Carrying amount, current portion (216,074)     (715,109)  
Long-term debt, net of current portion 16,328,399     13,121,255  
Unamortized deferred financing costs (112,514)     (117,278)  
Long-term debt, net of current portion $ 16,215,885     13,003,977  
Capital stock of subsidiaries pledged to secure debt (as a percent) 66.00% 66.00% 66.00%    
Unamortized original issue discount $ 12,294        
Present value of lease obligations 527,199     406,841  
Accounts Receivable Securitization Program          
Debt Instrument [Line Items]          
Debt (inclusive of discount) 400,000     400,000  
Net Deferred Financing Costs (404)     (670)  
Total Long-term Debt (including current portion) 399,596     399,330  
Fair value $ 400,000     400,000  
Credit Agreement          
Debt Instrument [Line Items]          
Capital stock of subsidiaries pledged to secure debt (as a percent) 66.00% 66.00% 66.00%    
Credit Agreement | Revolving Credit Facility          
Debt Instrument [Line Items]          
Debt (inclusive of discount) $ 751,500     121,000  
Net Deferred Financing Costs (8,207)     (9,253)  
Total Long-term Debt (including current portion) 743,293     111,747  
Fair value 751,500     121,000  
Credit Agreement | UK Revolving Credit Facility          
Debt Instrument [Line Items]          
Debt (inclusive of discount) 188,385     175,503  
Net Deferred Financing Costs (2,002)     (1,034)  
Total Long-term Debt (including current portion) 186,383     174,469  
Fair value 188,385     175,503  
Term Loan Facility | Term Loan A          
Debt Instrument [Line Items]          
Debt (inclusive of discount) 487,500     216,016  
Net Deferred Financing Costs 0     0  
Total Long-term Debt (including current portion) 487,500     216,016  
Fair value 487,500     216,016  
Term Loan Facility | Term Loan B          
Debt Instrument [Line Items]          
Debt (inclusive of discount) 2,020,957     1,840,181  
Net Deferred Financing Costs (12,465)     (14,690)  
Total Long-term Debt (including current portion) 2,008,492     1,825,491  
Fair value 2,031,495     1,850,698  
Unamortized original issue discount 10,538     10,517  
Term Loan Facility | Virginia 3 Term Loan          
Debt Instrument [Line Items]          
Debt (inclusive of discount) 271,079     271,079  
Net Deferred Financing Costs (1,189)     (3,013)  
Total Long-term Debt (including current portion) 269,890     268,066  
Fair value 271,079     271,079  
Term Loan Facility | Virginia 4/5 Term Loan Due 2025          
Debt Instrument [Line Items]          
Debt (inclusive of discount) 0     76,535  
Net Deferred Financing Costs 0     (2,752)  
Total Long-term Debt (including current portion) 0     73,783  
Fair value 0     76,535  
Term Loan Facility | Virginia 6 Term Loan          
Debt Instrument [Line Items]          
Debt (inclusive of discount) 210,000     137,495  
Net Deferred Financing Costs (2,633)     (4,605)  
Total Long-term Debt (including current portion) 207,367     132,890  
Fair value $ 210,000     $ 137,495  
Stated interest rate (as a percent) 7.10% 7.10% 7.10% 7.10% 7.10%
Term Loan Facility | Virginia 7 Term Loan          
Debt Instrument [Line Items]          
Debt (inclusive of discount) $ 275,314     $ 32,074  
Net Deferred Financing Costs (4,351)     (7,591)  
Total Long-term Debt (including current portion) 270,963     24,483  
Fair value $ 275,314     $ 32,074  
Stated interest rate (as a percent) 7.10% 7.10% 7.10% 7.00% 7.00%
Term Loan Facility | Virginia 4 And 5 Term Loan due 2030          
Debt Instrument [Line Items]          
Debt (inclusive of discount) $ 208,224     $ 0  
Net Deferred Financing Costs (3,529)     0  
Total Long-term Debt (including current portion) 204,695     0  
Fair value 208,224     0  
Australian Dollar Term Loan          
Debt Instrument [Line Items]          
Debt (inclusive of discount) 262,192   $ 395,000 175,813 $ 284,727
Net Deferred Financing Costs (1,965)     (265)  
Total Long-term Debt (including current portion) 260,227     175,548  
Fair value 263,948     176,655  
Unamortized original issue discount 1,756     842  
Senior Notes | 37/8% GBP Senior Notes due 2025          
Debt Instrument [Line Items]          
Debt (inclusive of discount) 0     501,437  
Net Deferred Financing Costs 0     (789)  
Total Long-term Debt (including current portion) 0     500,648  
Fair value $ 0     490,155  
Stated interest rate (as a percent) 3.875% 3.875% 3.875%    
Senior Notes | 47/8% Notes due 2027          
Debt Instrument [Line Items]          
Debt (inclusive of discount) $ 1,000,000     1,000,000  
Net Deferred Financing Costs (2,488)     (3,910)  
Total Long-term Debt (including current portion) 997,512     996,090  
Fair value $ 995,000     972,500  
Stated interest rate (as a percent) 4.875% 4.875% 4.875%    
Senior Notes | 51/4% Notes due 2028          
Debt Instrument [Line Items]          
Debt (inclusive of discount) $ 825,000     825,000  
Net Deferred Financing Costs (2,657)     (3,838)  
Total Long-term Debt (including current portion) 822,343     821,162  
Fair value $ 823,969     804,375  
Stated interest rate (as a percent) 5.25% 5.25% 5.25%    
Senior Notes | 5% Notes due 2028          
Debt Instrument [Line Items]          
Debt (inclusive of discount) $ 500,000     500,000  
Net Deferred Financing Costs (1,869)     (2,592)  
Total Long-term Debt (including current portion) 498,131     497,408  
Fair value $ 497,500     481,250  
Stated interest rate (as a percent) 5.00% 5.00% 5.00%    
Senior Notes | 7% Notes due 2029          
Debt Instrument [Line Items]          
Debt (inclusive of discount) $ 1,000,000     1,000,000  
Net Deferred Financing Costs (6,559)     (8,686)  
Total Long-term Debt (including current portion) 993,441     991,314  
Fair value $ 1,025,000     1,020,000  
Stated interest rate (as a percent) 7.00% 7.00% 7.00%    
Senior Notes | 47/8% Notes due 2029          
Debt Instrument [Line Items]          
Debt (inclusive of discount) $ 1,000,000     1,000,000  
Net Deferred Financing Costs (5,425)     (6,871)  
Total Long-term Debt (including current portion) 994,575     993,129  
Fair value $ 983,750     945,000  
Stated interest rate (as a percent) 4.875% 4.875% 4.875%    
Senior Notes | 51/4% Notes due 2030          
Debt Instrument [Line Items]          
Debt (inclusive of discount) $ 1,300,000     1,300,000  
Net Deferred Financing Costs (6,894)     (8,399)  
Total Long-term Debt (including current portion) 1,293,106     1,291,601  
Fair value $ 1,280,500     1,235,000  
Stated interest rate (as a percent) 5.25% 5.25% 5.25%    
Senior Notes | 41/2% Notes due 2031          
Debt Instrument [Line Items]          
Debt (inclusive of discount) $ 1,100,000     1,100,000  
Net Deferred Financing Costs (6,430)     (7,674)  
Total Long-term Debt (including current portion) 1,093,570     1,092,326  
Fair value $ 1,042,250     1,001,000  
Stated interest rate (as a percent) 4.50% 4.50% 4.50%    
Senior Notes | 5% Notes due 2032          
Debt Instrument [Line Items]          
Debt (inclusive of discount) $ 750,000     750,000  
Net Deferred Financing Costs (8,595)     (9,900)  
Total Long-term Debt (including current portion) 741,405     740,100  
Fair value $ 710,625     688,125  
Stated interest rate (as a percent) 5.00% 5.00% 5.00%    
Senior Notes | 55/8% Notes due 2032          
Debt Instrument [Line Items]          
Debt (inclusive of discount) $ 600,000     600,000  
Net Deferred Financing Costs (3,823)     (4,404)  
Total Long-term Debt (including current portion) 596,177     595,596  
Fair value $ 586,500     570,000  
Stated interest rate (as a percent) 5.625% 5.625% 5.625%    
Senior Notes | 61/4 % Notes due 2033          
Debt Instrument [Line Items]          
Debt (inclusive of discount) $ 1,200,000     1,200,000  
Net Deferred Financing Costs (12,752)     (14,517)  
Total Long-term Debt (including current portion) 1,187,248     1,185,483  
Fair value $ 1,206,000     1,194,000  
Stated interest rate (as a percent) 6.25% 6.25% 6.25%    
Senior Notes | 43/4% Euro Senior Notes due 2034 (the "Euro Notes")          
Debt Instrument [Line Items]          
Debt (inclusive of discount) $ 1,408,825 € 1,200,000   0  
Net Deferred Financing Costs (16,765)     0  
Total Long-term Debt (including current portion) 1,392,060     0  
Fair value $ 1,370,082     0  
Stated interest rate (as a percent) 4.75% 4.75% 4.75%    
Real Estate Mortgages, Finance Lease Liabilities And Other          
Debt Instrument [Line Items]          
Debt (inclusive of discount) $ 785,497     614,231  
Net Deferred Financing Costs (1,512)     (1,825)  
Total Long-term Debt (including current portion) 783,985     612,406  
Fair value 785,497     614,231  
Long term debt fair value $ 785,497     $ 614,231  
Mortgages          
Debt Instrument [Line Items]          
Stated interest rate (as a percent) 4.20% 4.20% 4.20% 4.40% 4.40%
Long term debt fair value $ 73,250     $ 74,250  
Other Notes And Obligations          
Debt Instrument [Line Items]          
Long term debt fair value $ 185,048     $ 133,140  
Weighted average interest rate (as a percent) 6.50% 6.50% 6.50% 7.20% 7.20%
Mortgage Securitization Program          
Debt Instrument [Line Items]          
Fair value $ 50,000     $ 50,000  
Finance Lease Obligations          
Debt Instrument [Line Items]          
Weighted average interest rate (as a percent) 5.60% 5.60% 5.60% 5.20% 5.20%