XML 68 R55.htm IDEA: XBRL DOCUMENT v3.25.1
Notes and Other Debt - Schedule of Notes and Other Debt (Details) - USD ($)
$ in Thousands
Mar. 31, 2025
Feb. 03, 2025
Dec. 31, 2024
Debt Instrument [Line Items]      
Principal amount $ 6,050,500   $ 5,861,500
Less unamortized discount, premium and debt issuance costs (80,096)   (77,903)
Notes and other debt less unamortized discount, premium and debt issuance costs 5,970,404   5,783,597
Senior secured notes - 10.50%, due February 15, 2028 (discount is based on imputed interest rate of 10.99%)      
Debt Instrument [Line Items]      
Principal amount 2,775,000   2,900,000
Less unamortized discount, premium and debt issuance costs $ (33,461)   $ (37,522)
Issuance senior notes, stated percentage 10.50%   10.50%
Effective interest rate 10.99%    
Senior secured notes - 4.75%, due April 15, 2028 (discount is based on imputed interest rate of 5.04%)      
Debt Instrument [Line Items]      
Principal amount $ 570,000   $ 570,000
Less unamortized discount, premium and debt issuance costs $ (4,647)   $ (4,998)
Issuance senior notes, stated percentage 4.75%   4.75%
Effective interest rate 5.04%    
Senior unsecured notes - 6.50%, due February 15, 2029 (discount is based on imputed interest rate of 6.83%)      
Debt Instrument [Line Items]      
Principal amount $ 1,110,000   $ 1,110,000
Less unamortized discount, premium and debt issuance costs $ (12,408)   $ (13,101)
Issuance senior notes, stated percentage 6.50%   6.50%
Effective interest rate 6.83%    
Senior unsecured notes - 6.00% due January 15, 2030 (discount is based on imputed interest rate of 6.27%)      
Debt Instrument [Line Items]      
Principal amount $ 700,000   $ 700,000
Less unamortized discount, premium and debt issuance costs $ (7,660)   (8,000)
Issuance senior notes, stated percentage 6.00%    
Effective interest rate 6.27%    
Convertible senior notes - 7.50%, due December 1, 2027 (discount is based on imputed interest rate of 8.29%)      
Debt Instrument [Line Items]      
Principal amount $ 306,500   306,500
Less unamortized discount, premium and debt issuance costs $ (5,794)   $ (6,273)
Issuance senior notes, stated percentage 7.50%   7.50%
Effective interest rate 8.29%    
ABS Bridge Loan Facility variable rate, due September 1, 2025 (discount is based on imputed interest rate of 10.33%)      
Debt Instrument [Line Items]      
Principal amount $ 0 $ 589,000 $ 275,000
Less unamortized discount, premium and debt issuance costs $ 0   (3,671)
Effective interest rate 10.33%    
ABS Notes (Class A) - 5.9%, due April 1, 2030 (discount is based on imputed interest rate of 6.32%)      
Debt Instrument [Line Items]      
Principal amount $ 426,000 426,000 0
Less unamortized discount, premium and debt issuance costs $ (8,772)   0
Issuance senior notes, stated percentage 5.88%    
Effective interest rate 6.36%    
ABS Notes (Class B) - 6.4%, due April 1, 2030 (discount is based on imputed interest rate of 6.32%)      
Debt Instrument [Line Items]      
Principal amount $ 65,000 65,000 0
Less unamortized discount, premium and debt issuance costs $ (1,339)   0
Issuance senior notes, stated percentage 6.37%    
Effective interest rate 6.86%    
ABS Notes (Class C) - 9.0%, due April 1, 2030 (discount is based on imputed interest rate of 6.32%)      
Debt Instrument [Line Items]      
Principal amount $ 98,000 $ 98,000 0
Less unamortized discount, premium and debt issuance costs $ (2,022)   0
Issuance senior notes, stated percentage 9.02%    
Effective interest rate 9.54%    
Senior secured revolving credit facility, variable rate, due September 24, 2027      
Debt Instrument [Line Items]      
Principal amount $ 0   0
Less unamortized discount, premium and debt issuance costs $ (3,993)   $ (4,338)