XML 72 R51.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Debt - Long-Term Debt Maturities (Detail) - USD ($)
$ in Thousands
Mar. 31, 2024
Dec. 31, 2023
Debt Instrument [Line Items]    
2024 [1],[2] $ 106,832  
2025 [2],[3] 433,620  
2026 [4] 2,342,646  
2027 [5] 2,683,263  
2028 2,654,829  
Thereafter 21,920,857  
Subtotal 30,142,047  
Unamortized premiums (discounts), net (457,954)  
Unamortized debt issuance costs, net (126,426)  
Total 29,557,667 $ 29,000,501
Credit Facilities [Member]    
Debt Instrument [Line Items]    
2024 [1],[2] 0  
2025 [2],[3] 0  
2026 [4] 329,744  
2027 [5] 701,522  
2028 0  
Thereafter 0  
Subtotal 1,031,266  
Unamortized premiums (discounts), net 0  
Unamortized debt issuance costs, net 0  
Total 1,031,266 979,313
Senior Notes [Member]    
Debt Instrument [Line Items]    
2024 [1],[2] 0  
2025 [2],[3] 33,071  
2026 [4] 1,305,718  
2027 [5] 1,930,348  
2028 2,553,897  
Thereafter 21,265,036  
Subtotal 27,088,070  
Unamortized premiums (discounts), net (465,706)  
Unamortized debt issuance costs, net (121,500)  
Total 26,500,864 25,311,647
Term Loans and Unsecured Other [Member]    
Debt Instrument [Line Items]    
2024 [1],[2] 101,480  
2025 [2],[3] 221,636  
2026 [4] 703,204  
2027 [5] 47,237  
2028 97,891  
Thereafter 569,727  
Subtotal 1,741,175  
Unamortized premiums (discounts), net 0  
Unamortized debt issuance costs, net (4,043)  
Total 1,737,132 2,330,520
Secured Mortgage [Member]    
Debt Instrument [Line Items]    
2024 [1],[2] 5,352  
2025 [2],[3] 178,913  
2026 [4] 3,980  
2027 [5] 4,156  
2028 3,041  
Thereafter 86,094  
Subtotal 281,536  
Unamortized premiums (discounts), net 7,752  
Unamortized debt issuance costs, net (883)  
Total $ 288,405 $ 379,021
[1] Included in the 2024 maturities was a Chinese term loan ($101.5 million at March 31, 2024) 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 a Canadian term loan ($221.1 million at March 31, 2024) that can be extended until 2027.
[4] Included in the 2026 maturities was the 2022 Global Facility ($329.7 million at March 31, 2024) that can be extended until 2027.
[5] Included in the 2027 maturities were the 2023 Global Facility and Yen Credit Facility ($483.3 million and $218.3 million, respectively at March 31, 2024) that can be extended until 2028.