XML 66 R53.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt Schedule of Long Term Debt (Details)
$ in Thousands, $ in Thousands
Sep. 30, 2018
USD ($)
Sep. 30, 2018
AUD ($)
Mar. 27, 2018
AUD ($)
Dec. 31, 2017
USD ($)
Sep. 28, 2016
AUD ($)
Debt Instrument [Line Items]          
Long-term Debt, Gross $ 8,321,365     $ 7,129,511  
Unamortized Debt Issuance Expense (90,491)     (86,240)  
Long-term Debt 8,230,874     7,043,271  
Long-term Debt, Gross, Current Maturities (121,695)     (146,300)  
Unamortized Debt Issuance Expense, Current 0     0  
Long-term Debt, Current Maturities (121,695)     (146,300)  
Long Term Debt, Gross, Net of Current Portion 8,199,670     6,983,211  
Unamortized Debt Issuance Expense, Net (90,491)     (86,240)  
Long-term Debt, Excluding Current Maturities 8,109,179     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 $ 500,000     $ 507,500  
Stated interest rate (as a percent) 4.375% 4.375%   4.375%  
Unamortized Debt Issuance Expense $ (4,585)     $ (5,874)  
Long-term Debt $ 495,415     494,126  
Australian Dollar Term Loan [Member]          
Debt Instrument [Line Items]          
Average interest rate (as a percent) 5.90% 5.90%      
Debt Instrument, Unamortized Discount $ 1,845     1,545  
Long-term Debt, Gross 240,970   $ 350,000 187,504 $ 250,000
Fair Value 242,815     189,049  
Unamortized Debt Issuance Expense (3,201)     (3,382)  
Long-term Debt 237,769 $ 336,250   184,122  
6% Notes          
Debt Instrument [Line Items]          
Long-term Debt, Gross 600,000     600,000  
Fair Value $ 615,000     $ 625,500  
Stated interest rate (as a percent) 6.00% 6.00%   6.00%  
Unamortized Debt Issuance Expense $ (5,400)     $ (6,224)  
Long-term Debt 594,600     593,776  
CAD 5.375 Percent Senior Notes due 2023 [Member]          
Debt Instrument [Line Items]          
Long-term Debt, Gross 193,766     199,171  
Fair Value $ 193,766     $ 208,631  
Stated interest rate (as a percent) 5.375% 5.375%   5.375%  
Unamortized Debt Issuance Expense $ (2,787)     $ (3,295)  
Long-term Debt 190,979     195,876  
The 5 3/4% Notes          
Debt Instrument [Line Items]          
Long-term Debt, Gross 1,000,000     1,000,000  
Fair Value $ 990,000     $ 1,012,500  
Stated interest rate (as a percent) 5.75% 5.75%   5.75%  
Unamortized Debt Issuance Expense $ (8,126)     $ (9,156)  
Long-term Debt 991,874     990,844  
Euro Notes 3 Percent due 2025 [Member]          
Debt Instrument [Line Items]          
Long-term Debt, Gross 348,140     359,386  
Fair Value $ 342,483     $ 364,776  
Stated interest rate (as a percent) 3.00% 3.00%   3.00%  
Unamortized Debt Issuance Expense $ (4,257)     $ (4,691)  
Long-term Debt 343,883     354,695  
GBP Notes due 2025 3.875 Percent [Member]          
Debt Instrument [Line Items]          
Long-term Debt, Gross 521,173     539,702  
Fair Value $ 495,380     $ 527,559  
Stated interest rate (as a percent) 3.875% 3.875%   3.875%  
Unamortized Debt Issuance Expense $ (6,742)     $ (7,718)  
Long-term Debt 514,431     531,984  
Senior Notes 5.375 Percent due 2026          
Debt Instrument [Line Items]          
Long-term Debt, Gross 250,000     250,000  
Fair Value $ 235,938     $ 256,875  
Stated interest rate (as a percent) 5.375% 5.375%   5.375%  
Unamortized Debt Issuance Expense $ (3,293)     $ (3,615)  
Long-term Debt 246,707     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 $ 917,500     $ 1,000,000  
Stated interest rate (as a percent) 4.875% 4.875%   4.875%  
Unamortized Debt Issuance Expense $ (12,797)     $ (13,866)  
Long-term Debt 987,203     986,134  
Senior Notes due 2028 5.25 Percent [Member]          
Debt Instrument [Line Items]          
Long-term Debt, Gross 825,000     825,000  
Fair Value $ 765,188     $ 826,031  
Stated interest rate (as a percent) 5.25% 5.25%   5.25%  
Unamortized Debt Issuance Expense $ (11,216)     $ (11,817)  
Long-term Debt $ 813,784     813,183  
Accounts Receivable Securitization Program          
Debt Instrument [Line Items]          
Average interest rate (as a percent) 3.00% 3.00%      
Long-term Debt, Gross $ 238,273     258,973  
Fair Value 238,273     258,973  
Unamortized Debt Issuance Expense (253)     (356)  
Long-term Debt 238,020     258,617  
Real Estate Mortgages, Capital Leases and Other          
Debt Instrument [Line Items]          
Long-term Debt, Gross 611,549     649,432  
Fair Value 611,549     649,432  
Unamortized Debt Issuance Expense (237)     (566)  
Long-term Debt $ 611,312     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 (1,164)     (1,273)  
Long-term Debt $ 48,836     48,727  
New Credit Agreement          
Debt Instrument [Line Items]          
Average interest rate (as a percent) 3.60% 3.60%      
New Credit Agreement | Revolving Credit Facility          
Debt Instrument [Line Items]          
Average interest rate (as a percent) 3.60% 3.60%      
Long-term Debt, Gross $ 821,470     466,593  
Fair Value 821,470     466,593  
Unamortized Debt Issuance Expense (14,902)     (14,407)  
Long-term Debt $ 806,568     452,186  
Term Loan A [Member] | Term Loan Facility          
Debt Instrument [Line Items]          
Average interest rate (as a percent) 3.90% 3.90%      
Long-term Debt, Gross $ 243,750     243,750  
Fair Value 243,750     243,750  
Unamortized Debt Issuance Expense 0     0  
Long-term Debt $ 243,750     243,750  
Term Loan B [Member] | Term Loan Facility          
Debt Instrument [Line Items]          
Average interest rate (as a percent) 4.00% 4.00%      
Debt Instrument, Unamortized Discount $ 1,637        
Long-term Debt, Gross 694,863     0  
Fair Value 690,406     0  
Unamortized Debt Issuance Expense (9,055)     0  
Long-term Debt $ 685,808     0  
UK Bilateral Revolving Credit Facility | Revolving Credit Facility          
Debt Instrument [Line Items]          
Line of Credit Facility, Interest Rate at Period End 3.00% 3.00%      
Long-term Debt, Gross $ 182,411     0  
Fair Value 182,411     0  
Unamortized Debt Issuance Expense (2,476)     0  
Long-term Debt $ 179,935     $ 0