XML 52 R39.htm IDEA: XBRL DOCUMENT v3.24.3
Debt Level 4 (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Debt Instrument [Line Items]          
Repayments of Debt     $ 1,228,500 $ 507,400  
Repayments of Other Debt     5,300 3,700  
Losses on early extinguishment of debt, net $ (25) $ 0 (25) (1,114)  
Total debt 4,828,028   4,828,028   $ 4,712,496
Less current maturities $ (84,349)   $ (84,349)   $ (63,341)
Debt, Weighted Average Interest Rate 5.00%   5.00%   5.29%
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate 4.64%   4.64%   4.35%
Letters of Credit, Maximum Borrowing Capacity $ 39,000   $ 39,000    
Interest Paid, Including Capitalized Interest, Operating and Investing Activities     172,500 149,000  
Unamortized Debt Issuance Expense (45,621)   (45,621)   $ (35,788)
Redemption Premium       500  
Construction Loan $ 129,900   129,900    
Proceeds from Issuance of Debt     $ 1,336,100 737,400  
Bank Facility Interest Rate 6.95%   6.95%   7.46%
Debt Instrument, Increase (Decrease), Other, Net       19,000  
Payments of Debt Issuance Costs     $ 15,246 7,471  
Long-term debt $ 4,743,679   4,743,679   $ 4,649,155
January 2028          
Debt Instrument [Line Items]          
Notes Payable to Bank, Noncurrent 645,469   645,469   658,125
Bank credit facility 110,000   110,000   790,000
Payments of Debt Issuance Costs     14,100    
Bank Credit Facility 2028          
Debt Instrument [Line Items]          
Bank credit facility 110,000   110,000   790,000
May 2024 [Member]          
Debt Instrument [Line Items]          
Payments of Debt Issuance Costs       7,500  
Construction Loans [Member]          
Debt Instrument [Line Items]          
Payments of Debt Issuance Costs       $ 1,100  
Unsecured Debt [Member] | April 2027 [Member]          
Debt Instrument [Line Items]          
Senior Notes 136,924   136,924   137,424
Unsecured Debt [Member] | December 2027 [Member]          
Debt Instrument [Line Items]          
Senior Notes 550,000   550,000   550,000
Unsecured Debt [Member] | June 2029 [Member]          
Debt Instrument [Line Items]          
Senior Notes 750,000   750,000   750,000
Unsecured Debt [Member] | August 2030          
Debt Instrument [Line Items]          
Senior Notes 850,000   850,000   850,000
Unsecured Debt [Member] | May 2031          
Debt Instrument [Line Items]          
Senior Notes 800,000   800,000   800,000
Unsecured Debt [Member] | October 2032          
Debt Instrument [Line Items]          
Senior Notes 800,000   800,000   0
Capital Lease Obligations [Member]          
Debt Instrument [Line Items]          
Finance Lease, Liability 142,841   142,841   132,039
Mortgages [Member]          
Debt Instrument [Line Items]          
Mortgage notes and other debt, maturities through 2047 $ 88,415   $ 88,415   $ 80,696