XML 67 R55.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt Schedule of Long Term Debt (Details)
$ in Thousands, $ in Thousands
Jun. 30, 2018
USD ($)
Jun. 30, 2018
AUD ($)
Mar. 27, 2018
AUD ($)
Dec. 31, 2017
USD ($)
Sep. 28, 2016
AUD ($)
Debt Instrument [Line Items]          
Long-term Debt, Gross $ 8,177,420     $ 7,129,511  
Unamortized Debt Issuance Expense (91,841)     (86,240)  
Long-term Debt 8,085,579     7,043,271  
Long-term Debt, Gross, Current Maturities (123,818)     (146,300)  
Unamortized Debt Issuance Expense, Current 0     0  
Long-term Debt, Current Maturities (123,818)     (146,300)  
Long Term Debt, Gross, Net of Current Portion 8,053,602     6,983,211  
Unamortized Debt Issuance Expense, Net 91,841     86,240  
Long-term Debt, Excluding Current Maturities 7,961,761     6,896,971  
Senior Notes 4.375 Percent due 2021 [Member]          
Debt Instrument [Line Items]          
Long-term Debt, Gross 500,000     500,000  
Fair Value $ 496,250     $ 507,500  
Stated interest rate (as a percent) 4.375% 4.375%   4.375%  
Unamortized Debt Issuance Expense $ (5,015)     $ (5,874)  
Long-term Debt $ 494,985     494,126  
Australian Dollar Term Loan [Member]          
Debt Instrument [Line Items]          
Average interest rate (as a percent) 6.00% 6.00%      
Debt Instrument, Unamortized Discount $ 2,011     1,545  
Long-term Debt, Gross 248,670   $ 350,000 187,504 $ 250,000
Fair Value 250,681     189,049  
Unamortized Debt Issuance Expense (3,433)     (3,382)  
Long-term Debt 245,237 $ 338,438   184,122  
6% Notes          
Debt Instrument [Line Items]          
Long-term Debt, Gross 600,000     600,000  
Fair Value $ 613,500     $ 625,500  
Stated interest rate (as a percent) 6.00% 6.00%   6.00%  
Unamortized Debt Issuance Expense $ (5,675)     $ (6,224)  
Long-term Debt 594,325     593,776  
CAD 5.375 Percent Senior Notes due 2023 [Member]          
Debt Instrument [Line Items]          
Long-term Debt, Gross 190,330     199,171  
Fair Value $ 191,519     $ 208,631  
Stated interest rate (as a percent) 5.375% 5.375%   5.375%  
Unamortized Debt Issuance Expense $ (2,875)     $ (3,295)  
Long-term Debt 187,455     195,876  
The 5 3/4% Notes          
Debt Instrument [Line Items]          
Long-term Debt, Gross 1,000,000     1,000,000  
Fair Value $ 980,000     $ 1,012,500  
Stated interest rate (as a percent) 5.75% 5.75%   5.75%  
Unamortized Debt Issuance Expense $ (8,469)     $ (9,156)  
Long-term Debt 991,531     990,844  
Euro Notes 3 Percent due 2025 [Member]          
Debt Instrument [Line Items]          
Long-term Debt, Gross 350,508     359,386  
Fair Value $ 346,582     $ 364,776  
Stated interest rate (as a percent) 3.00% 3.00%   3.00%  
Unamortized Debt Issuance Expense $ (4,419)     $ (4,691)  
Long-term Debt 346,089     354,695  
GBP Notes due 2025 3.875 Percent [Member]          
Debt Instrument [Line Items]          
Long-term Debt, Gross 528,296     539,702  
Fair Value $ 499,240     $ 527,559  
Stated interest rate (as a percent) 3.875% 3.875%   3.875%  
Unamortized Debt Issuance Expense $ (7,104)     $ (7,718)  
Long-term Debt 521,192     531,984  
Senior Notes 5.375 Percent due 2026          
Debt Instrument [Line Items]          
Long-term Debt, Gross 250,000     250,000  
Fair Value $ 238,125     $ 256,875  
Stated interest rate (as a percent) 5.375% 5.375%   5.375%  
Unamortized Debt Issuance Expense $ (3,400)     $ (3,615)  
Long-term Debt 246,600     246,385  
Senior Notes 4.875 Percent due 2027          
Debt Instrument [Line Items]          
Long-term Debt, Gross 1,000,000     1,000,000  
Fair Value $ 921,250     $ 1,000,000  
Stated interest rate (as a percent) 4.875% 4.875%   4.875%  
Unamortized Debt Issuance Expense $ (13,153)     $ (13,866)  
Long-term Debt 986,847     986,134  
Senior Notes due 2028 5.25 Percent [Member]          
Debt Instrument [Line Items]          
Long-term Debt, Gross 825,000     825,000  
Fair Value $ 767,250     $ 826,031  
Stated interest rate (as a percent) 5.25% 5.25%   5.25%  
Unamortized Debt Issuance Expense $ (11,511)     $ (11,817)  
Long-term Debt $ 813,489     813,183  
Accounts Receivable Securitization Program          
Debt Instrument [Line Items]          
Average interest rate (as a percent) 3.00% 3.00%      
Long-term Debt, Gross $ 248,473     258,973  
Fair Value 248,473     258,973  
Unamortized Debt Issuance Expense (287)     (356)  
Long-term Debt 248,186     258,617  
Real Estate Mortgages, Capital Leases and Other          
Debt Instrument [Line Items]          
Long-term Debt, Gross 614,145     649,432  
Fair Value 614,145     649,432  
Unamortized Debt Issuance Expense (316)     (566)  
Long-term Debt $ 613,829     648,866  
Mortgage Securitization Program [Member]          
Debt Instrument [Line Items]          
Average interest rate (as a percent) 3.50% 3.50%      
Long-term Debt, Gross $ 50,000     50,000  
Fair Value 50,000     50,000  
Unamortized Debt Issuance Expense (1,200)     (1,273)  
Long-term Debt $ 48,800     48,727  
New Credit Agreement          
Debt Instrument [Line Items]          
Average interest rate (as a percent) 3.50% 3.50%      
New Credit Agreement | Revolving Credit Facility          
Debt Instrument [Line Items]          
Average interest rate (as a percent) 3.50% 3.50%      
Long-term Debt, Gross $ 828,567     466,593  
Fair Value 828,567     466,593  
Unamortized Debt Issuance Expense (15,617)     (14,407)  
Long-term Debt $ 812,950     452,186  
Term Loan A [Member] | Term Loan Facility          
Debt Instrument [Line Items]          
Average interest rate (as a percent) 3.80% 3.80%      
Long-term Debt, Gross $ 246,875     243,750  
Fair Value 246,875     243,750  
Unamortized Debt Issuance Expense 0     0  
Long-term Debt $ 246,875     243,750  
Term Loan B [Member] | Term Loan Facility          
Debt Instrument [Line Items]          
Average interest rate (as a percent) 3.80% 3.80%      
Debt Instrument, Unamortized Discount $ 1,694        
Long-term Debt, Gross 696,556     0  
Fair Value 686,031     0  
Unamortized Debt Issuance Expense (9,367)     0  
Long-term Debt $ 687,189     $ 0