XML 97 R82.htm IDEA: XBRL DOCUMENT v3.24.0.1
Debt (Schedule of Principal Values, Fair Values, and Carrying Values of Debt) (Details) - USD ($)
12 Months Ended
Jan. 25, 2024
Dec. 31, 2023
Feb. 23, 2024
Dec. 31, 2022
Apr. 11, 2018
Debt Instrument [Line Items]          
Principal Balance   $ 12,388,000,000   $ 12,952,000,000  
Fair Value   11,480,332,000   11,819,108,000  
Carrying Value   12,324,315,000   12,868,162,000  
Less: current maturities of long-term debt   (643,145,000)   (24,000,000)  
Total long-term debt, net of current maturities   $ 11,681,170,000   12,844,162,000  
Revolving Credit Facility [Member]          
Debt Instrument [Line Items]          
Maturity Date   Jul. 07, 2026      
Principal Balance   $ 180,000,000   720,000,000  
Fair Value   180,000,000   720,000,000  
Carrying Value   $ 180,000,000   720,000,000  
2018 Term Loan [Member]          
Debt Instrument [Line Items]          
Maturity Date   Apr. 11, 2025      
Principal Balance   $ 2,268,000,000   2,292,000,000 $ 2,400,000,000
Fair Value   2,273,670,000   2,280,540,000  
Carrying Value   $ 2,263,343,000   2,284,007,000  
2013-2C Tower Securities [Member]          
Debt Instrument [Line Items]          
Maturity Date   Apr. 11, 2023      
Principal Balance   $ 575,000,000.0      
2014-2C Tower Securities [Member]          
Debt Instrument [Line Items]          
Maturity Date   Oct. 08, 2024      
Principal Balance   $ 620,000,000   620,000,000  
Fair Value   606,540,000   598,480,000  
Carrying Value   $ 619,145,000   618,099,000  
2017-1C Tower Securities [Member]          
Debt Instrument [Line Items]          
Maturity Date   Apr. 11, 2022      
Principal Balance   $ 760,000,000.0      
2018-1C Tower Securities [Member]          
Debt Instrument [Line Items]          
Maturity Date   Mar. 09, 2023      
Principal Balance   $ 640,000,000.0      
2019-1C Tower Securities [Member]          
Debt Instrument [Line Items]          
Maturity Date   Jan. 12, 2025      
Principal Balance   $ 1,165,000,000   1,165,000,000  
Fair Value   1,115,313,000   1,095,776,000  
Carrying Value   $ 1,162,348,000   1,159,860,000  
2020-1C Tower Securities [Member]          
Debt Instrument [Line Items]          
Maturity Date   Jan. 09, 2026      
Principal Balance   $ 750,000,000   750,000,000  
Fair Value   682,350,000   665,633,000  
Carrying Value   $ 746,937,000   745,480,000  
2020-2C Tower Securities [Member]          
Debt Instrument [Line Items]          
Maturity Date   Jan. 11, 2028      
Principal Balance   $ 600,000,000   600,000,000  
Fair Value   520,530,000   506,574,000  
Carrying Value   $ 596,419,000   595,586,000  
2021-1C Tower Securities [Member]          
Debt Instrument [Line Items]          
Maturity Date   Nov. 09, 2026      
Principal Balance   $ 1,165,000,000   1,165,000,000  
Fair Value   1,015,437,000   991,705,000  
Carrying Value   $ 1,158,059,000   1,155,724,000  
2021-2C Tower Securities [Member]          
Debt Instrument [Line Items]          
Maturity Date   Apr. 09, 2027      
Principal Balance   $ 895,000,000   895,000,000  
Fair Value   772,125,000   756,302,000  
Carrying Value   $ 889,152,000   887,443,000  
2021-3C Tower Securities [Member]          
Debt Instrument [Line Items]          
Maturity Date   Oct. 09, 2031      
Principal Balance   $ 895,000,000   895,000,000  
Fair Value   686,581,000   686,134,000  
Carrying Value   $ 887,365,000   886,495,000  
2022-1C Tower Securities [Member]          
Debt Instrument [Line Items]          
Maturity Date   Jan. 11, 2028      
Principal Balance   $ 850,000,000   850,000,000  
Fair Value   850,221,000   855,899,000  
Carrying Value   $ 841,429,000   840,053,000  
2020 Senior Notes [Member]          
Debt Instrument [Line Items]          
Maturity Date   Feb. 15, 2027      
Principal Balance   $ 1,500,000,000   1,500,000,000  
Fair Value   1,438,815,000   1,375,815,000  
Carrying Value   $ 1,489,965,000   1,487,013,000  
2021 Senior Notes [Member]          
Debt Instrument [Line Items]          
Maturity Date   Feb. 01, 2029      
Principal Balance   $ 1,500,000,000   1,500,000,000  
Fair Value   1,338,750,000   1,286,250,000  
Carrying Value   $ 1,490,153,000   $ 1,488,402,000  
Subsequent Event [Member] | Revolving Credit Facility [Member]          
Debt Instrument [Line Items]          
Principal Balance     $ 2,000,000,000.0    
Subsequent Event [Member] | 2024 Term Loan [Member]          
Debt Instrument [Line Items]          
Maturity Date Jan. 25, 2031        
Principal Balance $ 2,300,000,000