XML 116 R81.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt - Summary of Outstanding Term Loans (Detail)
€ in Thousands, ¥ in Thousands
12 Months Ended
Dec. 31, 2024
USD ($)
Dec. 31, 2024
JPY (¥)
Dec. 31, 2024
CAD ($)
Dec. 31, 2024
CNY (¥)
Dec. 31, 2024
EUR (€)
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Debt Instrument [Line Items]              
Credit facility maximum borrowing capacity $ 6,313,000,000         $ 6,477,000,000 $ 5,441,000,000
Subtotal 31,449,909,000            
Debt issuance costs, net (129,935,000)            
Term Loan [Member]              
Debt Instrument [Line Items]              
Subtotal 2,008,863,000         2,326,378,000  
Debt issuance costs, net (3,117,000)         (4,683,000)  
Total term loans $ 2,005,746,000         2,321,695,000  
March 2017 Yen Term Loan [Member] | JPY              
Debt Instrument [Line Items]              
Issuance Date Mar. 31, 2017            
Credit facility maximum borrowing capacity [1] $ 76,455,000 ¥ 12,000,000,000          
Subtotal [1] $ 76,455,000         84,820,000  
October 2017 Yen Term Loan [Member] | JPY              
Debt Instrument [Line Items]              
Issuance Date Oct. 31, 2017            
Credit facility maximum borrowing capacity $ 63,713,000 ¥ 10,000,000,000          
Subtotal $ 63,713,000         70,684,000  
Interest rate, fixed 0.90% 0.90% 0.90% 0.90% 0.90%    
Debt Instrument maturity date 2032-10            
December 2018 Yen Term Loan [Member] | JPY              
Debt Instrument [Line Items]              
Issuance Date Dec. 31, 2018            
Credit facility maximum borrowing capacity [1] $ 127,426,000 ¥ 20,000,000,000          
Subtotal [1] $ 127,426,000         141,368,000  
Interest Rate, Description 1.2% and Yen LIBOR + 0.7%            
Interest rate [1] 0.70%            
Interest rate, fixed [1] 1.20% 1.20% 1.20% 1.20% 1.20%    
January 2019 Yen Term [Member] | JPY              
Debt Instrument [Line Items]              
Issuance Date Jan. 31, 2019            
Credit facility maximum borrowing capacity [1] $ 95,569,000 ¥ 15,000,000,000          
Subtotal [1] $ 95,569,000         106,026,000  
Interest Rate, Description Yen LIBOR + 0.5% to 0.6%            
March 2019 Yen Term Loan [Member] | JPY              
Debt Instrument [Line Items]              
Issuance Date Mar. 31, 2019            
Credit facility maximum borrowing capacity $ 541,558,000 85,000,000,000          
Subtotal $ 541,558,000         600,812,000  
Interest Rate, Description Yen LIBOR + 0.4%            
Interest rate 0.40%            
Debt Instrument maturity date 2026-03            
June 2022 Yen Term Loan [Member] | JPY              
Debt Instrument [Line Items]              
Issuance Date Jun. 30, 2022            
Credit facility maximum borrowing capacity [1] $ 159,281,000 25,000,000,000          
Subtotal [1] $ 159,281,000         176,710,000  
2022 Canadian Term Loan [Member] | CAD              
Debt Instrument [Line Items]              
Issuance Date Aug. 31, 2022            
Credit facility maximum borrowing capacity [2] $ 208,503,000   $ 300,000,000        
Subtotal [2] $ 208,503,000         226,403,000  
Interest Rate, Description [2] CORRA            
Debt Instrument maturity date [2] 2025-08            
2022 U.S. Dollar Term Loan [Member] | USD              
Debt Instrument [Line Items]              
Issuance Date Oct. 31, 2022            
Credit facility maximum borrowing capacity [3] $ 500,000,000   $ 500,000,000        
Subtotal [3] $ 0         500,000,000  
Interest Rate, Description [3] SOFR + 0.8%            
Interest rate [3] 0.80%            
Debt Instrument maturity date [3] 2025-03            
December 2022 Yen Term [Member] | JPY              
Debt Instrument [Line Items]              
Issuance Date Dec. 31, 2022            
Credit facility maximum borrowing capacity $ 95,569,000 15,000,000,000          
Subtotal $ 95,569,000         106,026,000  
Interest Rate, Description 1.4            
Debt Instrument maturity date 2033-12            
2023 Yen Term Loan [Member] | JPY              
Debt Instrument [Line Items]              
Issuance Date Apr. 30, 2023            
Credit facility maximum borrowing capacity $ 63,713,000 ¥ 10,000,000,000          
Subtotal $ 63,713,000         70,684,000  
Interest Rate, Description 1.5            
Debt Instrument maturity date 2031-04            
2023 Chinese Term Loan [Member] | CNH              
Debt Instrument [Line Items]              
Issuance Date Sep. 30, 2023            
Credit facility maximum borrowing capacity [1],[4] $ 239,274,000     ¥ 1,720,000      
Subtotal [1],[4] $ 239,274,000         242,845,000  
March 2017 Yen Term Loan Tranche One [Member] | JPY              
Debt Instrument [Line Items]              
Interest rate, fixed [1] 0.90% 0.90% 0.90% 0.90% 0.90%    
Debt Instrument maturity date [1] 2027-03            
March 2017 Yen Term Loan Tranche Two [Member] | JPY              
Debt Instrument [Line Items]              
Interest rate, fixed [1] 1.00% 1.00% 1.00% 1.00% 1.00%    
Debt Instrument maturity date 2028-03            
December 2018 Yen Term Loan Tranche One [Member] | JPY              
Debt Instrument [Line Items]              
Debt Instrument maturity date [1] 2031-12            
December 2018 Yen Term Loan Tranche Two [Member] | JPY              
Debt Instrument [Line Items]              
Debt Instrument maturity date 2033-06            
January 2019 Yen Term Loan Tranche One [Member] | JPY              
Debt Instrument [Line Items]              
Interest rate [1] 0.50%            
Debt Instrument maturity date [1] 2028-01            
January 2019 Yen Term Loan Tranche Two [Member] | JPY              
Debt Instrument [Line Items]              
Interest rate [1] 0.60%            
Debt Instrument maturity date 2030-01            
June 2022 Yen Term Loan Tranche One [Member] | JPY              
Debt Instrument [Line Items]              
Interest rate, fixed [1] 1.10% 1.10% 1.10% 1.10% 1.10%    
Debt Instrument maturity date [1] 2032-06            
June 2022 Yen Term Loan Tranche Two [Member] | JPY              
Debt Instrument [Line Items]              
Interest rate, fixed [1] 1.20% 1.20% 1.20% 1.20% 1.20%    
Debt Instrument maturity date 2034-06            
2023 Chinese Term Loan Tranche One [Member] | CNH              
Debt Instrument [Line Items]              
Interest rate, fixed [1],[4] 3.50% 3.50% 3.50% 3.50% 3.50%    
Debt Instrument maturity date [1],[4] 2025-09            
2023 Chinese Term Loan Tranche Two [Member] | CNH              
Debt Instrument [Line Items]              
Interest rate, fixed [1],[4] 3.60% 3.60% 3.60% 3.60% 3.60%    
Debt Instrument maturity date 2026-09            
2024 Yen Term Loan [Member] | JPY              
Debt Instrument [Line Items]              
Issuance Date Apr. 30, 2024            
Credit facility maximum borrowing capacity $ 127,425,000 ¥ 20,000,000,000          
Subtotal $ 127,425,000         0  
Interest Rate, Description 1.5            
Debt Instrument maturity date 2034-04            
2024 Euro Term Loan [Member] | EUR              
Debt Instrument [Line Items]              
Issuance Date Nov. 30, 2024            
Credit facility maximum borrowing capacity [1] $ 210,377,000       € 202,500    
Subtotal [1] $ 210,377,000         $ 0  
Interest Rate, Description [1] 3.0% and Euribor + 0.7%            
Interest rate [1] 3.00%            
Debt Instrument maturity date [1] 2034-11            
[1] This term loan includes more than one lender commitment each bearing a different interest rate and maturity date.
[2] In May 2022, Refinitive Benchmark Services (UK) Ltd. ("RBSL"), the administrator of the Canadian Dollar Offered Rate ("CDOR") formally announced that it would cease the calculation and publication of all tenors of CDOR effective June 28, 2024. In June 2024, we modified the interest rates on our Canadian term loan from 2022 ("2022 Canadian Term Loan") and our credit facility agreements that bore interest at the CDOR plus a spread over the applicable benchmark to the Canadian Overnight Repo Rate Average ("CORRA"). The modification did not have a material impact on our Consolidated Financial Statements.
[3] In February 2024, we extinguished a $500.0 million U.S. dollar term loan.
[4] In July 2024, we extended the maturity of the Chinese renminbi term loan ("2023 Chinese Term Loan") by one year until September 2025. We may extend the maturity for one additional year, subject to the payment of an extension fee.