XML 80 R69.htm IDEA: XBRL DOCUMENT v3.25.2
Supplementary Unrestricted Subsidiary Information - Schedule of Consolidated Balance Sheet of Such Unrestricted Subsidiaries (Details) - USD ($)
$ in Thousands
Jun. 30, 2025
Mar. 31, 2025
Dec. 31, 2024
Jun. 30, 2024
Mar. 31, 2024
Dec. 31, 2023
Assets:            
Property, plant and equipment, net $ 4,366,790   $ 4,209,747      
Cash and cash equivalents 240,727   155,593      
Restricted cash and cash equivalents 57,866   28,254      
Accounts receivable, net 40,677   51,418      
Goodwill 157,380   157,380      
Intangible assets, net 260,563   275,414      
Straight-line revenue receivable 114,609   108,870      
Operating lease right-of-use assets, net 127,938   126,791      
Other assets, net 40,396   40,633      
Deferred income tax assets, net 136,585   128,045      
Total Assets 5,543,531   5,282,145      
Liabilities:            
Accounts payable, accrued expenses and other liabilities, net 88,302   89,688      
Settlement payable 24,215   71,785      
Intangible liabilities, net 140,356   145,703      
Accrued interest payable 133,226   143,901      
Deferred revenue 1,430,722   1,400,952      
Dividends payable 2   665      
Operating lease liabilities 82,601   80,504      
Finance lease obligations 23,344   17,190      
Notes and other debt, net 6,064,751   5,783,597      
Total liabilities 7,987,519   7,733,985      
Shareholders' Deficit:            
Total shareholders' deficit (2,443,988) $ (2,437,454) (2,451,840) $ (2,492,414) $ (2,477,483) $ (2,484,121)
Total Liabilities and Shareholders' Deficit 5,543,531   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 (23,072)   (3,923)      
Settlement payable 0   0      
Intangible liabilities, net 0   0      
Accrued interest payable 0   0      
Deferred revenue (10,269)   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 (54,592)   (3,923)      
Shareholders' Deficit:            
Total shareholders' deficit 0   (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 (23,072)          
Goodwill 0          
Intangible assets, net 0          
Straight-line revenue receivable 0          
Operating lease right-of-use assets, net 0          
Other assets, net (31,520)          
Deferred income tax assets, net 0          
Total Assets (54,592)          
Shareholders' Deficit:            
Total Liabilities and Shareholders' Deficit (54,592)          
Consolidated            
Assets:            
Property, plant and equipment, net 4,366,790   4,209,747      
Cash and cash equivalents 240,727   155,593      
Restricted cash and cash equivalents 57,866   28,254      
Accounts receivable, net 40,677   51,418      
Goodwill 157,380   157,380      
Intangible assets, net 260,563   275,414      
Straight-line revenue receivable 114,609   108,870      
Operating lease right-of-use assets, net 127,938   126,791      
Other assets, net 40,396   40,633      
Deferred income tax assets, net 136,585   128,045      
Total Assets 5,543,531   5,282,145      
Liabilities:            
Accounts payable, accrued expenses and other liabilities, net 88,302   89,688      
Settlement payable 24,215   71,785      
Intangible liabilities, net 140,356   145,703      
Accrued interest payable 133,226   143,901      
Deferred revenue 1,430,722   1,400,952      
Dividends payable 2   665      
Operating lease liabilities 82,601   80,504      
Finance lease obligations 23,344   17,190      
Notes and other debt, net 6,064,751   5,783,597      
Total liabilities 7,987,519   7,733,985      
Shareholders' Deficit:            
Total shareholders' deficit (2,443,988)   (2,451,840)      
Total Liabilities and Shareholders' Deficit 5,543,531   5,282,145      
Unrestricted Subsidiaries            
Assets:            
Property, plant and equipment, net 442,969   446,498      
Cash and cash equivalents 750   1,743      
Restricted cash and cash equivalents 57,761   28,149      
Accounts receivable, net 11,233   9,032      
Goodwill 0   0      
Intangible assets, net 0   0      
Straight-line revenue receivable 1,861   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 535,825   486,297      
Liabilities:            
Accounts payable, accrued expenses and other liabilities, net 19,935   3,386      
Settlement payable 0   0      
Intangible liabilities, net 0   0      
Accrued interest payable 7,603   921      
Deferred revenue 57,601   43,521      
Dividends payable 0   0      
Operating lease liabilities 0   0      
Finance lease obligations 0   0      
Notes and other debt, net 577,379   271,329      
Total liabilities 662,518   319,157      
Shareholders' Deficit:            
Total shareholders' deficit (126,693)   167,140      
Total Liabilities and Shareholders' Deficit 535,825   486,297      
Restricted Subsidiaries            
Assets:            
Property, plant and equipment, net 3,923,821   3,763,249      
Cash and cash equivalents 239,977   153,850      
Restricted cash and cash equivalents 105   105      
Accounts receivable, net 52,516   46,309      
Goodwill 157,380   157,380      
Intangible assets, net 260,563   275,414      
Straight-line revenue receivable 112,748   108,072      
Operating lease right-of-use assets, net 127,938   126,791      
Other assets, net 50,665   211,031      
Deferred income tax assets, net 136,585   128,045      
Total Assets 5,062,298   4,970,246      
Liabilities:            
Accounts payable, accrued expenses and other liabilities, net 91,439   90,225      
Settlement payable 24,215   71,785      
Intangible liabilities, net 140,356   145,703      
Accrued interest payable 125,623   142,980      
Deferred revenue 1,383,390   1,357,431      
Dividends payable 2   665      
Operating lease liabilities 82,601   80,504      
Finance lease obligations 23,344   17,190      
Notes and other debt, net 5,508,623   5,512,268      
Total liabilities 7,379,593   7,418,751      
Shareholders' Deficit:            
Total shareholders' deficit (2,317,295)   (2,448,505)      
Total Liabilities and Shareholders' Deficit $ 5,062,298   $ 4,970,246