XML 105 R82.htm IDEA: XBRL DOCUMENT v3.25.2
Term Loans, Net - Schedule of Debt (Detail) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2025
Jun. 30, 2025
Dec. 31, 2024
Debt Instrument [Line Items]      
Total face value $ 14,035,684 $ 14,035,684  
Secured term loans, net      
Debt Instrument [Line Items]      
Total face value 1,760,748 1,760,748 $ 1,764,437
Deferred financing costs and unamortized discount (34,304) (34,304) (32,364)
Net book value 1,726,444 1,726,444 1,732,073
Secured term loans, net | B-1 Term Loan      
Debt Instrument [Line Items]      
Total face value 309,268 309,268 309,268
Secured term loans, net | B-4 Term Loan      
Debt Instrument [Line Items]      
Total face value 403,105 403,105 805,169
Secured term loans, net | B-5 Term Loan      
Debt Instrument [Line Items]      
Total face value 0 0 650,000
Secured term loans, net | B-6 Term Loan      
Debt Instrument [Line Items]      
Total face value $ 1,048,375 $ 1,048,375 $ 0
Secured term loans, net | Secured Overnight Financing Rate (SOFR) | B-1 Term Loan      
Debt Instrument [Line Items]      
Interest rate and all-in cost   2.36%  
Secured term loans, net | Secured Overnight Financing Rate (SOFR) | B-4 Term Loan      
Debt Instrument [Line Items]      
Interest rate and all-in cost   3.50%  
Variable rate floor   0.50%  
Secured term loans, net | Secured Overnight Financing Rate (SOFR) | B-5 Term Loan      
Debt Instrument [Line Items]      
Interest rate and all-in cost   3.75%  
Secured term loans, net | Secured Overnight Financing Rate (SOFR) | B-6 Term Loan      
Debt Instrument [Line Items]      
Interest rate and all-in cost 3.00% 3.00%  
Variable rate floor   0.50%  
Secured term loans, net | Secured Overnight Financing Rate (SOFR), All-In Cost | B-1 Term Loan      
Debt Instrument [Line Items]      
Interest rate and all-in cost   2.53%  
Secured term loans, net | Secured Overnight Financing Rate (SOFR), All-In Cost | B-4 Term Loan      
Debt Instrument [Line Items]      
Interest rate and all-in cost   3.99%  
Secured term loans, net | Secured Overnight Financing Rate (SOFR), All-In Cost | B-5 Term Loan      
Debt Instrument [Line Items]      
Interest rate and all-in cost   4.27%  
Secured term loans, net | Secured Overnight Financing Rate (SOFR), All-In Cost | B-6 Term Loan      
Debt Instrument [Line Items]      
Interest rate and all-in cost   3.55%