XML 118 R83.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt - Long-Term Debt Maturities (Detail) - USD ($)
$ in Thousands
Dec. 31, 2024
Dec. 31, 2023
Debt Instrument [Line Items]    
2025 [1],[2] $ 514,223  
2026 [3] 2,173,492  
2027 [4] 2,010,418  
2028 2,616,044  
2029 3,196,321  
Thereafter 20,939,411  
Subtotal 31,449,909  
Unamortized premiums (discounts), net (440,711)  
Unamortized debt issuance costs, net (129,935)  
Total 30,879,263 $ 29,000,501
Credit Facilities and Commercial Paper [Member]    
Debt Instrument [Line Items]    
2025 [1],[2] 0  
2026 [3] 162,632  
2027 [4] 62,334  
2028 0  
2029 0  
Thereafter 0  
Subtotal 224,966  
Unamortized premiums (discounts), net 0  
Unamortized debt issuance costs, net 0  
Total 224,966 979,313
Senior Notes [Member]    
Debt Instrument [Line Items]    
2025 [1],[2] 31,856  
2026 [3] 1,284,618  
2027 [4] 1,898,055  
2028 2,518,708  
2029 3,193,130  
Thereafter 19,969,920  
Subtotal 28,896,287  
Unamortized premiums (discounts), net (447,874)  
Unamortized debt issuance costs, net (126,250)  
Total 28,322,163 25,311,647
Term Loans and Unsecured Other [Member]    
Debt Instrument [Line Items]    
2025 [1],[2] 308,978  
2026 [3] 680,700  
2027 [4] 45,873  
2028 94,295  
2029 0  
Thereafter 886,588  
Subtotal 2,016,434  
Unamortized premiums (discounts), net 0  
Unamortized debt issuance costs, net (3,117)  
Total 2,013,317 2,330,520
Secured Mortgage [Member]    
Debt Instrument [Line Items]    
2025 [1],[2] 173,389  
2026 [3] 45,542  
2027 [4] 4,156  
2028 3,041  
2029 3,191  
Thereafter 82,903  
Subtotal 312,222  
Unamortized premiums (discounts), net 7,163  
Unamortized debt issuance costs, net (568)  
Total $ 318,817 $ 379,021
[1] Included in the 2025 maturities were the 2022 Canadian Term Loan ($208.5 million at December 31, 2024), which can be extended until 2027, subject to the payment of extension fees, and the 2023 Chinese Term Loan ($100.2 million at December 31, 2024), which 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 2026 maturities was the 2022 Global Facility ($162.6 million at December 31, 2024) which can be extended until 2027.
[4] Included in the 2027 maturities was the 2023 Global Facility ($62.3 million at December 31, 2024), which can be extended until 2028.