XML 82 R60.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt Level 4 (Details) - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Feb. 15, 2023
Debt Instrument [Line Items]        
Repayments of Debt $ 1,340,000,000 $ 603,200,000    
Repayments of Long-term Debt 24,447,000 22,230,000 $ 36,288,000  
Repayments of Other Debt 7,600,000 5,300,000    
Losses on early extinguishment of debt, net (25,000) (1,114,000) (1,225,000)  
Other Notes Payable 86,044,000 80,696,000    
Total debt 4,835,298,000 4,712,496,000    
Current maturities of long-term debt (83,850,000) (63,341,000)    
Less current maturities 83,850,000 63,341,000    
Total long-term debt $ 4,751,448,000 $ 4,649,155,000    
Debt, Weighted Average Interest Rate 4.93% 5.29%    
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate 84.00% 69.00%    
Next Twelve Months $ 83,850,000      
Year Two 61,345,000      
Year Three 756,395,000      
Year Four 687,047,000      
Year Five 767,590,000      
After Year Five 2,479,071,000      
Long-term Debt, Gross 4,835,298,000      
Letters of Credit, Maximum Borrowing Capacity   $ 39,100,000   $ 39,000,000.0
Interest Paid, Including Capitalized Interest, Operating and Investing Activities 241,673,000 230,551,000 164,222,000  
Payments in 2025 239,219,000      
Payments in 2026 237,120,000      
Payments in 2027 226,661,000      
Payments in 2028 150,405,000      
Payments in 2029 125,168,000      
Payments in 2030 and thereafter 200,452,000      
Cash Interest Payments Expected Payments Total 1,179,025,000      
Unamortized Debt Issuance Expense $ (43,981,000) $ (35,788,000)    
Finance Lease, Liability, Statement of Financial Position [Extensible Enumeration] Long-term debt Long-term debt    
Proceeds from Issuance of Debt $ 1,451,100,000 $ 957,400,000    
Redemption Premium   500,000    
Pledged Assets Separately Reported, Finance Receivables Pledged as Collateral, at Fair Value        
Line of Credit Facility, Unused Capacity, Commitment Fee Percentage 0.20%      
Line of Credit Facility, Remaining Borrowing Capacity $ 1,341,000,000      
Payments of Debt Issuance Costs 15,390,000 7,471,000 $ 525,000  
April 2027 [Member]        
Debt Instrument [Line Items]        
Repayments of Debt   900,000    
Repayments of Long-term Debt 500,000      
May 2024 [Member]        
Debt Instrument [Line Items]        
Repayments of Debt   199,300,000    
Notes Payable to Bank, Noncurrent 800,000,000 0    
Debt Instrument, Periodic Payment   145,300,000    
Pledged Assets Separately Reported, Finance Receivables Pledged as Collateral, at Fair Value        
Payments of Debt Issuance Costs   7.5    
January 2028        
Debt Instrument [Line Items]        
Repayments of Debt 16,900,000 16,900,000    
Notes Payable to Bank, Noncurrent 641,250,000 658,125,000    
Bank credit facility 120,000,000 790,000,000    
Repayments of Lines of Credit 1,315,000,000 235,000,000.0    
Pledged Assets Separately Reported, Finance Receivables Pledged as Collateral, at Fair Value        
Payments of Debt Issuance Costs 14,300,000      
Other Notes Payable        
Pledged Assets Separately Reported, Finance Receivables Pledged as Collateral, at Fair Value        
Proceeds from Other Debt 6,100,000 19,000,000.0    
Term loans        
Pledged Assets Separately Reported, Finance Receivables Pledged as Collateral, at Fair Value        
Line of Credit Facility, Increase (Decrease), Net   284,100,000    
Unsecured Debt [Member] | April 2027 [Member]        
Debt Instrument [Line Items]        
Senior Notes 136,924,000 137,424,000    
Unsecured Debt [Member] | December 2027 [Member]        
Debt Instrument [Line Items]        
Senior Notes 550,000,000 550,000,000    
Unsecured Debt [Member] | June 2029 [Member]        
Debt Instrument [Line Items]        
Senior Notes 750,000,000 750,000,000    
Unsecured Debt [Member] | August 2030 [Member]        
Debt Instrument [Line Items]        
Senior Notes 850,000,000 850,000,000    
Unsecured Debt [Member] | May 2031        
Debt Instrument [Line Items]        
Senior Notes $ 800,000,000 $ 800,000,000