XML 99 R84.htm IDEA: XBRL DOCUMENT v3.22.0.1
Long-Term Debt - Schedule of Long-Term Debt (Details) - USD ($)
$ in Thousands
12 Months Ended
Feb. 26, 2021
Jun. 09, 2020
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Senior Notes:          
Debt interest rate during period     3.28%    
Acquisition obligations, other notes payable, and financing lease obligations          
Long-term debt, weighted average interest rate, at point in time     3.35%    
Long-term debt totals:          
Total debt principal outstanding     $ 8,964,865 $ 8,163,521  
Discount and deferred financing costs     (56,685) (77,717)  
Carrying amount of long-term debt, net of unamortized discounts     8,908,180 8,085,804  
Less current portion     (179,030) (168,541)  
Total long-term debt     8,729,150 7,917,263  
Senior Notes 4.625% due 2030          
Senior Notes:          
Senior Notes   $ 1,750,000 $ 2,750,000 1,750,000  
Debt Instrument, Maturity Date Jun. 01, 2030        
Debt interest rate during period   4.625% 4.625%    
Debt Instrument, Fair Value Disclosure     $ 2,822,188    
Senior Notes 3.75% due 2031          
Senior Notes:          
Senior Notes     $ 1,500,000 1,500,000  
Debt Instrument, Maturity Date     Feb. 15, 2031    
Debt interest rate during period     3.75%    
Debt Instrument, Fair Value Disclosure     $ 1,464,210    
Acquisition obligations and other notes payable          
Acquisition obligations, other notes payable, and financing lease obligations          
Acquisition obligations and other notes payable     $ 130,599 164,160  
Debt instrument, maturity date, description     2022-2036    
Long-term debt, weighted average interest rate, at point in time     4.80%    
Acquisition obligations and other notes payable, fair value     $ 130,599    
Financing Lease          
Acquisition obligations, other notes payable, and financing lease obligations          
Financing lease obligations     $ 299,128 $ 274,292  
Debt instrument, maturity date, description     2022-2038    
Finance lease, weighted average discount rate, percent     4.54% 5.10% 5.40%
Financing Lease | Ground Lease          
Acquisition obligations, other notes payable, and financing lease obligations          
Debt instrument, maturity date, description     2070    
Revolving line of credit          
Senior Secured Credit Facilities:          
Secured Debt     $ 0 $ 75,000  
Debt Instrument, Description of Variable Rate Basis     LIBOR + 1.50%    
Senior Notes:          
Debt Instrument, Maturity Date     Aug. 12, 2024    
Debt Instrument, Fair Value Disclosure     $ 0    
Term Loan A          
Senior Secured Credit Facilities:          
Secured Debt     $ 1,596,875 1,684,375  
Debt Instrument, Description of Variable Rate Basis     LIBOR + 1.50%    
Senior Notes:          
Debt Instrument, Maturity Date     Aug. 12, 2024    
Debt Instrument, Fair Value Disclosure     $ 1,600,867    
Term Loan B-1          
Senior Secured Credit Facilities:          
Secured Debt     $ 2,688,263 2,715,694  
Debt Instrument, Description of Variable Rate Basis     LIBOR + 1.75%    
Senior Notes:          
Debt Instrument, Maturity Date     Aug. 12, 2026    
Debt Instrument, Fair Value Disclosure     $ 2,681,542    
Senior Secured Credit Facilities          
Debt Instrument, footnotes to the table          
Debt Instrument, Unamortized Discount     4,473 5,461  
Deferred Offering Costs     27,207 35,825  
Senior Notes          
Debt Instrument, footnotes to the table          
Deferred Offering Costs     40,914 $ 36,431  
Debt Instrument, Unamortized Premium     $ 15,909