XML 68 R56.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt (Details)
€ in Thousands, $ in Thousands, $ in Thousands, $ in Thousands
6 Months Ended 12 Months Ended
Mar. 29, 2018
USD ($)
Mar. 29, 2018
AUD ($)
Mar. 27, 2018
AUD ($)
Mar. 22, 2018
USD ($)
Sep. 28, 2016
AUD ($)
Jun. 30, 2018
USD ($)
Jun. 30, 2017
USD ($)
Dec. 31, 2017
USD ($)
Jun. 30, 2018
AUD ($)
Jun. 30, 2018
EUR (€)
Jun. 30, 2018
CAD ($)
Mar. 26, 2018
Debt covenants                        
Long-term Debt, Gross           $ 8,177,420   $ 7,129,511        
Net proceeds from sales of senior notes           0 $ 332,683          
Long-term Debt           $ 8,085,579   7,043,271        
New Credit Agreement                        
Debt                        
Average interest rate (as a percent)           3.50%     3.50% 3.50% 3.50%  
Revolving Credit Facility                        
Debt                        
Repayments of Debt               807,000        
QRS Cash Pool [Member]                        
Debt covenants                        
Cash pool agreement, net cash position           $ 2,000   5,700        
Cash pool agreement, gross cash position           406,900   383,700        
Cash pool agreement, outstanding borrowings           404,900   378,000        
TRS Cash Pool [Member]                        
Debt covenants                        
Cash pool agreement, net cash position           600   0        
Cash pool agreement, gross cash position           262,800   229,600        
Cash pool agreement, outstanding borrowings           $ 262,200   $ 229,600        
Credit Agreement                        
Debt covenants                        
Net total lease adjusted leverage ratio           5.6   5.0 5.6 5.6 5.6  
Net secured debt lease adjusted leverage ratio           2.5   1.6 2.5 2.5 2.5  
Bond leverage ratio, per indentures           5.7   5.8 5.7 5.7 5.7  
Fixed charge coverage ratio           2.3   2.1 2.3 2.3 2.3  
Credit Agreement | Minimum                        
Debt covenants                        
Fixed charge coverage ratio           1.5     1.5 1.5 1.5  
Credit Agreement | Maximum                        
Debt covenants                        
Net total lease adjusted leverage ratio           6.5     6.5 6.5 6.5  
Net secured debt lease adjusted leverage ratio           4.0     4.0 4.0 4.0  
Bond leverage ratio, per indentures           6.5     6.5 6.5 6.5  
Revolving Credit Facility                        
Debt                        
Letters of credit outstanding           $ 54,638            
Remaining amount available for borrowing under credit facility           $ 866,795            
Revolving Credit Facility | New Credit Agreement                        
Debt                        
Optional additional commitments       $ 1,260,000                
Debt Instrument, Interest Rate, Increase (Decrease)       0.25%                
Average interest rate (as a percent)           3.50%     3.50% 3.50% 3.50%  
Fair Value           $ 828,567   $ 466,593        
Debt covenants                        
Long-term Debt, Gross           828,567   466,593        
Long-term Debt           $ 812,950   452,186        
Revolving Credit Facility | New Credit Agreement | Minimum                        
Debt                        
Effective interest rate (as a percent)           1.80%     1.80% 1.80% 1.80%  
Revolving Credit Facility | New Credit Agreement | Maximum                        
Debt                        
Effective interest rate (as a percent)           5.80%     5.80% 5.80% 5.80%  
Term Loan Facility | New Credit Agreement | USD                        
Debt covenants                        
Long-term Debt, Gross           $ 618,300            
Term Loan Facility | New Credit Agreement | Canada, Dollars                        
Debt covenants                        
Long-term Debt, Gross                     $ 135,000  
Term Loan Facility | New Credit Agreement | EUR                        
Debt covenants                        
Long-term Debt, Gross | €                   € 92,000    
Term Loan Facility | Term Loan A [Member]                        
Debt                        
Average interest rate (as a percent)           3.80%     3.80% 3.80% 3.80%  
Fair Value           $ 246,875   243,750        
Debt covenants                        
Long-term Debt, Gross           246,875   243,750        
Long-term Debt           $ 246,875   243,750        
Term Loan Facility | Term Loan B [Member]                        
Debt                        
Average interest rate (as a percent)           3.80%     3.80% 3.80% 3.80%  
Debt Instrument, Unamortized Discount           $ 1,694            
Fair Value           686,031   0        
Debt covenants                        
Long-term Debt, Gross           696,556   0        
Long-term Debt           687,189   $ 0        
Loans Payable [Member] | Term Loan B [Member] | Term Loan Facility                        
Debt                        
Maximum borrowing capacity       $ 700,000                
Stated interest rate (as a percent)       1.75%                
Debt covenants                        
Par percentage                       99.75%
Proceeds from issuance of debt           $ 689,850            
Principal payments       $ 1,750                
Euro Notes 3 Percent due 2025 [Member]                        
Debt                        
Stated interest rate (as a percent)           3.00%   3.00% 3.00% 3.00% 3.00%  
Fair Value           $ 346,582   $ 364,776        
Debt covenants                        
Long-term Debt, Gross           350,508   359,386        
Long-term Debt           $ 346,089   $ 354,695        
Senior Notes 4.875 Percent due 2027                        
Debt                        
Stated interest rate (as a percent)           4.875%   4.875% 4.875% 4.875% 4.875%  
Fair Value           $ 921,250   $ 1,000,000        
Debt covenants                        
Long-term Debt, Gross           1,000,000   1,000,000        
Long-term Debt           $ 986,847   $ 986,134        
Senior Notes 5.375 Percent due 2026                        
Debt                        
Stated interest rate (as a percent)           5.375%   5.375% 5.375% 5.375% 5.375%  
Fair Value           $ 238,125   $ 256,875        
Debt covenants                        
Long-term Debt, Gross           250,000   250,000        
Long-term Debt           $ 246,600   $ 246,385        
CAD 5.375 Percent Senior Notes due 2023 [Member]                        
Debt                        
Stated interest rate (as a percent)           5.375%   5.375% 5.375% 5.375% 5.375%  
Fair Value           $ 191,519   $ 208,631        
Debt covenants                        
Long-term Debt, Gross           190,330   199,171        
Long-term Debt           $ 187,455   195,876        
Australian Dollar Term Loan [Member]                        
Debt                        
Amount of quarterly installments based on the original principal (as a percentage)     $ 8,750   $ 6,250              
Average interest rate (as a percent)           6.00%     6.00% 6.00% 6.00%  
Debt Instrument, Unamortized Discount           $ 2,011   1,545        
Fair Value           250,681   189,049        
Debt covenants                        
Long-term Debt, Gross     $ 350,000   $ 250,000 248,670   187,504        
Par percentage         99.00%              
Net proceeds from sales of senior notes $ 75,621 $ 99,000                    
Long-term Debt           $ 245,237   $ 184,122 $ 338,438      
Australian Dollar Term Loan [Member] | BBSY                        
Debt covenants                        
Basis spread on variable rate     3.875%   4.30%