XML 109 R80.htm IDEA: XBRL DOCUMENT v3.24.0.1
Debt - Long-Term Debt Maturities (Detail) - USD ($)
$ in Thousands
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Debt Instrument [Line Items]      
2024 [1],[2] $ 530,519    
2025 [3] 940,122    
2026 [4] 2,418,701    
2027 [5] 2,420,175    
2028 [4] 2,697,083    
Thereafter 20,570,702    
Subtotal 29,577,302    
Unamortized premiums (discounts), net (457,305)    
Unamortized debt issuance costs, net (119,496)    
Total 29,000,501 $ 23,875,961 $ 215,300
Credit Facilities [Member]      
Debt Instrument [Line Items]      
2024 [1],[2] 0    
2025 [3] 0    
2026 [4] 355,000    
2027 [5] 624,313    
2028 [1],[2] 0    
Thereafter [1],[2] 0    
Subtotal 979,313    
Unamortized premiums (discounts), net 0    
Unamortized debt issuance costs, net 0    
Total 979,313 1,538,461  
Senior Notes [Member]      
Debt Instrument [Line Items]      
2024 [1],[2] 331,500    
2025 [3] 35,342    
2026 [4] 1,317,668    
2027 [5] 1,741,171    
2028 [4] 2,589,430    
Thereafter 19,876,190    
Subtotal 25,891,301    
Unamortized premiums (discounts), net (465,832)    
Unamortized debt issuance costs, net (113,822)    
Total 25,311,647 19,786,253  
Term Loans and Unsecured Other [Member]      
Debt Instrument [Line Items]      
2024 [1],[2] 101,656    
2025 [3] 727,338    
2026 [4] 742,053    
2027 [5] 50,535    
2028 [4] 104,612    
Thereafter 608,418    
Subtotal 2,334,612    
Unamortized premiums (discounts), net 591    
Unamortized debt issuance costs, net (4,683)    
Total 2,330,520 2,106,592  
Secured Mortgage [Member]      
Debt Instrument [Line Items]      
2024 [1],[2] 97,363    
2025 [3] 177,442    
2026 [4] 3,980    
2027 [5] 4,156    
2028 [4] 3,041    
Thereafter 86,094    
Subtotal 372,076    
Unamortized premiums (discounts), net 7,936    
Unamortized debt issuance costs, net (991)    
Total $ 379,021 $ 444,655  
[1] Included in the 2024 maturities was the 2023 Chinese Term Loan ($101.7 million at December 31, 2023) that can be extended until 2026, subject to the prevailing interest rate at the time of extension.
[2] We expect to repay the amounts maturing in the next twelve months with cash generated from operations, proceeds from dispositions of real estate properties, or as necessary, with additional borrowings.
[3] Included in the 2025 maturities was the 2022 Canadian Term Loan ($226.4 million at December 31, 2023) that can be extended until 2027.
[4] Included in the 2026 maturities was the 2022 Global Facility ($355.0 million at December 31, 2023) that can be extended until 2027.
[5] Included in the 2027 maturities was the 2023 Global Facility ($624.3 million at December 31, 2023) that can be extended until 2028.