XML 77 R50.htm IDEA: XBRL DOCUMENT v3.25.1
Debt - Long-Term Debt Maturities (Detail) - USD ($)
$ in Thousands
Mar. 31, 2025
Dec. 31, 2024
Debt Instrument [Line Items]    
2025 [1],[2] $ 445,876  
2026 [2],[3] 2,412,880  
2027 [4] 2,161,412  
2028 2,660,061  
2029 3,270,158  
Thereafter 21,873,031  
Subtotal 32,823,418  
Unamortized premiums (discounts), net (430,386)  
Unamortized debt issuance costs, net (130,977)  
Total 32,262,055 $ 30,879,263
Credit Facilities and Commercial Paper [Member]    
Debt Instrument [Line Items]    
2025 [1],[2] 0  
2026 [2],[3] 353,144  
2027 [4] 178,988  
2028 0  
2029 0  
Thereafter 0  
Subtotal 532,132  
Unamortized premiums (discounts), net 0  
Unamortized debt issuance costs, net 0  
Total 532,132 224,966
Senior Notes [Member]    
Debt Instrument [Line Items]    
2025 [1],[2] 33,462  
2026 [2],[3] 1,305,918  
2027 [4] 1,929,498  
2028 2,557,972  
2029 3,266,967  
Thereafter 20,861,287  
Subtotal 29,955,104  
Unamortized premiums (discounts), net (437,352)  
Unamortized debt issuance costs, net (127,506)  
Total 29,390,246 28,322,163
Term Loans and Unsecured Other [Member]    
Debt Instrument [Line Items]    
2025 [1],[2] 239,789  
2026 [2],[3] 708,202  
2027 [4] 48,770  
2028 99,048  
2029 0  
Thereafter 928,841  
Subtotal 2,024,650  
Unamortized premiums (discounts), net 0  
Unamortized debt issuance costs, net (2,889)  
Total 2,021,761 2,013,317
Secured Mortgage [Member]    
Debt Instrument [Line Items]    
2025 [1],[2] 172,625  
2026 [2],[3] 45,616  
2027 [4] 4,156  
2028 3,041  
2029 3,191  
Thereafter 82,903  
Subtotal 311,532  
Unamortized premiums (discounts), net 6,966  
Unamortized debt issuance costs, net (582)  
Total $ 317,916 $ 318,817
[1] Included in the 2025 maturities were a Canadian dollar term loan ($139.3 million at March 31, 2025), which can be extended until 2027, subject to the payment of extension fees, and a Chinese renminbi term loan ($100.3 million at March 31, 2025), which can be extended until 2026, subject to the prevailing interest rate at the time of extension and payment of extension fees.
[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, including drawing on our available Credit Facilities.
[3] Included in the 2026 maturities was the 2022 Global Facility ($353.1 million at March 31, 2025) which can be extended until 2027.
[4] Included in the 2027 maturities was the 2023 Global Facility ($179.0 million at March 31, 2025) which can be extended until 2028.