XML 81 R68.htm IDEA: XBRL DOCUMENT v3.25.1
Supplementary Unrestricted Subsidiary Information - Schedule of Consolidated Balance Sheet of Such Unrestricted Subsidiaries (Details) - USD ($)
$ in Thousands
Mar. 31, 2025
Dec. 31, 2024
Mar. 31, 2024
Dec. 31, 2023
Assets:        
Property, plant and equipment, net $ 4,282,359 $ 4,209,747    
Cash and cash equivalents 91,956 155,593    
Restricted cash and cash equivalents 38,319 28,254    
Accounts receivable, net 43,761 51,418    
Goodwill 157,380 157,380    
Intangible assets, net 267,988 275,414    
Straight-line revenue receivable 112,429 108,870    
Operating lease right-of-use assets, net 126,410 126,791    
Other assets, net 38,861 40,633    
Deferred income tax assets, net 132,951 128,045    
Total Assets 5,292,414 5,282,145    
Liabilities:        
Accounts payable, accrued expenses and other liabilities, net 79,678 89,688    
Settlement payable 48,142 71,785    
Intangible liabilities, net 143,030 145,703    
Accrued interest payable 57,022 143,901    
Deferred revenue 1,334,470 1,400,952    
Dividends payable 277 665    
Operating lease liabilities 80,399 80,504    
Finance lease obligations 16,446 17,190    
Notes and other debt, net 5,970,404 5,783,597    
Total liabilities 7,729,868 7,733,985    
Shareholders' Deficit:        
Total shareholders' deficit (2,437,454) (2,451,840) $ (2,477,483) $ (2,484,121)
Total Liabilities and Shareholders' Deficit 5,292,414 5,282,145    
Eliminations        
Assets:        
Property, plant and equipment, net   0    
Cash and cash equivalents   0    
Restricted cash and cash equivalents   0    
Accounts receivable, net   (3,923)    
Goodwill   0    
Intangible assets, net   0    
Straight-line revenue receivable   0    
Operating lease right-of-use assets, net   0    
Other assets, net   (170,475)    
Deferred income tax assets, net   0    
Total Assets   (174,398)    
Liabilities:        
Accounts payable, accrued expenses and other liabilities, net (19,243) (3,923)    
Settlement payable 0 0    
Intangible liabilities, net 0 0    
Accrued interest payable 0 0    
Deferred revenue (10,536) 0    
Dividends payable 0 0    
Operating lease liabilities 0 0    
Finance lease obligations 0 0    
Notes and other debt, net (21,251) 0    
Total liabilities (51,030) (3,923)    
Shareholders' Deficit:        
Total shareholders' deficit 126,308 (170,475)    
Total Liabilities and Shareholders' Deficit   (174,398)    
Corporate And Reconciling Items        
Assets:        
Property, plant and equipment, net 0      
Cash and cash equivalents 0      
Restricted cash and cash equivalents 0      
Accounts receivable, net (19,243)      
Goodwill 0      
Intangible assets, net 0      
Straight-line revenue receivable 0      
Operating lease right-of-use assets, net 0      
Other assets, net 94,521      
Deferred income tax assets, net 0      
Total Assets 75,278      
Shareholders' Deficit:        
Total Liabilities and Shareholders' Deficit 75,278      
Consolidated        
Assets:        
Property, plant and equipment, net 4,282,359 4,209,747    
Cash and cash equivalents 91,956 155,593    
Restricted cash and cash equivalents 38,319 28,254    
Accounts receivable, net 43,761 51,418    
Goodwill 157,380 157,380    
Intangible assets, net 267,988 275,414    
Straight-line revenue receivable 112,429 108,870    
Operating lease right-of-use assets, net 126,410 126,791    
Other assets, net 38,861 40,633    
Deferred income tax assets, net 132,951 128,045    
Total Assets 5,292,414 5,282,145    
Liabilities:        
Accounts payable, accrued expenses and other liabilities, net 79,678 89,688    
Settlement payable 48,142 71,785    
Intangible liabilities, net 143,030 145,703    
Accrued interest payable 57,022 143,901    
Deferred revenue 1,334,470 1,400,952    
Dividends payable 277 665    
Operating lease liabilities 80,399 80,504    
Finance lease obligations 16,446 17,190    
Notes and other debt, net 5,970,404 5,783,597    
Total liabilities 7,729,868 7,733,985    
Shareholders' Deficit:        
Total shareholders' deficit (2,437,454) (2,451,840)    
Total Liabilities and Shareholders' Deficit 5,292,414 5,282,145    
Unrestricted Subsidiaries        
Assets:        
Property, plant and equipment, net 445,061 446,498    
Cash and cash equivalents 1,287 1,743    
Restricted cash and cash equivalents 38,214 28,149    
Accounts receivable, net 14,996 9,032    
Goodwill 0 0    
Intangible assets, net 0 0    
Straight-line revenue receivable 1,800 798    
Operating lease right-of-use assets, net 0 0    
Other assets, net 21,251 77    
Deferred income tax assets, net 0 0    
Total Assets 522,609 486,297    
Liabilities:        
Accounts payable, accrued expenses and other liabilities, net 12,251 3,386    
Settlement payable 0 0    
Intangible liabilities, net 0 0    
Accrued interest payable 6,124 921    
Deferred revenue 57,272 43,521    
Dividends payable 0 0    
Operating lease liabilities 0 0    
Finance lease obligations 0 0    
Notes and other debt, net 576,866 271,329    
Total liabilities 652,513 319,157    
Shareholders' Deficit:        
Total shareholders' deficit (129,904) 167,140    
Total Liabilities and Shareholders' Deficit 522,609 486,297    
Restricted Subsidiaries        
Assets:        
Property, plant and equipment, net 3,837,298 3,763,249    
Cash and cash equivalents 90,669 153,850    
Restricted cash and cash equivalents 105 105    
Accounts receivable, net 48,008 46,309    
Goodwill 157,380 157,380    
Intangible assets, net 267,988 275,414    
Straight-line revenue receivable 110,629 108,072    
Operating lease right-of-use assets, net 126,410 126,791    
Other assets, net (76,911) 211,031    
Deferred income tax assets, net 132,951 128,045    
Total Assets 4,694,527 4,970,246    
Liabilities:        
Accounts payable, accrued expenses and other liabilities, net 86,670 90,225    
Settlement payable 48,142 71,785    
Intangible liabilities, net 143,030 145,703    
Accrued interest payable 50,898 142,980    
Deferred revenue 1,287,734 1,357,431    
Dividends payable 277 665    
Operating lease liabilities 80,399 80,504    
Finance lease obligations 16,446 17,190    
Notes and other debt, net 5,414,789 5,512,268    
Total liabilities 7,128,385 7,418,751    
Shareholders' Deficit:        
Total shareholders' deficit (2,433,858) (2,448,505)    
Total Liabilities and Shareholders' Deficit $ 4,694,527 $ 4,970,246