XML 97 R82.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt (Schedule of Principal Values, Fair Values, and Carrying Values of Debt) (Details) - USD ($)
12 Months Ended
Jan. 25, 2024
Dec. 31, 2024
Dec. 31, 2023
Apr. 11, 2018
Debt Instrument [Line Items]        
Principal Balance   $ 13,672,750,000 $ 12,388,000,000  
Fair Value   12,849,650,000 11,480,332,000  
Carrying Value   13,591,738,000 12,324,315,000  
Less: current maturities of long-term debt   (1,187,913,000) (643,145,000)  
Total long-term debt, net of current maturities   $ 12,403,825,000 11,681,170,000  
Revolving Credit Facility [Member]        
Debt Instrument [Line Items]        
Maturity Date   Jan. 25, 2029    
Principal Balance     180,000,000  
Fair Value     180,000,000  
Carrying Value     180,000,000  
2018 Term Loan [Member]        
Debt Instrument [Line Items]        
Maturity Date   Apr. 11, 2025    
Principal Balance     2,268,000,000 $ 2,400,000,000
Fair Value     2,273,670,000  
Carrying Value     2,263,343,000  
2024 Term Loan [Member]        
Debt Instrument [Line Items]        
Maturity Date Jan. 25, 2031 Jan. 25, 2031    
Principal Balance $ 2,300,000,000 $ 2,282,750,000    
Fair Value   2,282,750,000    
Carrying Value   $ 2,260,217,000    
2014-2C Tower Securities [Member]        
Debt Instrument [Line Items]        
Maturity Date   Oct. 08, 2024    
Principal Balance   $ 620,000,000.0 620,000,000  
Fair Value     606,540,000  
Carrying Value     619,145,000  
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   1,128,803,000 1,115,313,000  
Carrying Value   $ 1,164,913,000 1,162,348,000  
2020-1C Tower Securities [Member]        
Debt Instrument [Line Items]        
Maturity Date   Jan. 09, 2026    
Principal Balance   $ 750,000,000 750,000,000  
Fair Value   726,038,000 682,350,000  
Carrying Value   $ 748,425,000 746,937,000  
2020-2C Tower Securities [Member]        
Debt Instrument [Line Items]        
Maturity Date   Jan. 11, 2028    
Principal Balance   $ 600,000,000 600,000,000  
Fair Value   516,342,000 520,530,000  
Carrying Value   $ 597,273,000 596,419,000  
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   1,008,331,000 1,015,437,000  
Carrying Value   $ 1,160,436,000 1,158,059,000  
2021-2C Tower Securities [Member]        
Debt Instrument [Line Items]        
Maturity Date   Apr. 09, 2027    
Principal Balance   $ 895,000,000 895,000,000  
Fair Value   763,757,000 772,125,000  
Carrying Value   $ 890,896,000 889,152,000  
2021-3C Tower Securities [Member]        
Debt Instrument [Line Items]        
Maturity Date   Oct. 09, 2031    
Principal Balance   $ 895,000,000 895,000,000  
Fair Value   679,144,000 686,581,000  
Carrying Value   $ 888,260,000 887,365,000  
2022-1C Tower Securities [Member]        
Debt Instrument [Line Items]        
Maturity Date   Jan. 11, 2028    
Principal Balance   $ 850,000,000 850,000,000  
Fair Value   878,475,000 850,221,000  
Carrying Value   $ 843,321,000 841,429,000  
2024-1C Tower Securities [Member]        
Debt Instrument [Line Items]        
Maturity Date   Oct. 09, 2029    
Principal Balance   $ 1,450,000,000    
Fair Value   1,453,292,000    
Carrying Value   $ 1,437,978,000    
2024-2C Tower Securities [Member]        
Debt Instrument [Line Items]        
Maturity Date   Oct. 08, 2027    
Principal Balance   $ 620,000,000    
Fair Value   618,698,000    
Carrying Value   $ 615,017,000    
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   1,440,270,000 1,438,815,000  
Carrying Value   $ 1,493,039,000 1,489,965,000  
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   1,353,750,000 1,338,750,000  
Carrying Value   $ 1,491,963,000 $ 1,490,153,000