XML 65 R51.htm IDEA: XBRL DOCUMENT v3.19.1
Debt Schedule of Long Term Debt (Details)
$ in Thousands, $ in Thousands
Mar. 31, 2019
USD ($)
Mar. 31, 2019
AUD ($)
Dec. 31, 2018
USD ($)
Mar. 22, 2018
USD ($)
Debt Instrument [Line Items]        
Long-term Debt, Gross $ 8,574,147   $ 8,229,430  
Unamortized Debt Issuance Expense (83,268)   (86,607)  
Long-term Debt 8,490,879   8,142,823  
Long-term Debt, Gross, Current Maturities (125,142)   (126,406)  
Unamortized Debt Issuance Expense, Current 0   0  
Long-term Debt, Current Maturities (125,142)   (126,406)  
Long Term Debt, Gross, Net of Current Portion 8,449,005   8,103,024  
Unamortized Debt Issuance Expense, Net (83,268)   (86,607)  
Long-term Debt, Excluding Current Maturities 8,365,737   8,016,417  
Senior Notes 4.375 Percent due 2021 [Member]        
Debt Instrument [Line Items]        
Long-term Debt, Gross 500,000   500,000  
Fair Value $ 502,500   $ 488,750  
Stated interest rate (as a percent) 4.375% 4.375% 4.375%  
Unamortized Debt Issuance Expense $ (3,725)   $ (4,155)  
Long-term Debt $ 496,275   495,845  
Australian Dollar Term Loan [Member]        
Debt Instrument [Line Items]        
Average interest rate (as a percent) 5.70% 5.70%    
Debt Instrument, Unamortized Discount $ 1,587   1,690  
Long-term Debt, Gross 234,000   233,955  
Fair Value 235,587   235,645  
Unamortized Debt Issuance Expense (2,893)   (3,084)  
Long-term Debt 231,107 $ 331,875 230,871  
6% Notes        
Debt Instrument [Line Items]        
Long-term Debt, Gross 600,000   600,000  
Fair Value $ 615,000   $ 606,000  
Stated interest rate (as a percent) 6.00% 6.00% 6.00%  
Unamortized Debt Issuance Expense $ (4,851)   $ (5,126)  
Long-term Debt 595,149   594,874  
CAD 5.375 Percent Senior Notes due 2023 [Member]        
Debt Instrument [Line Items]        
Long-term Debt, Gross 187,262   183,403  
Fair Value $ 189,444   $ 186,154  
Stated interest rate (as a percent) 5.375% 5.375% 5.375%  
Unamortized Debt Issuance Expense $ (2,424)   $ (2,506)  
Long-term Debt 184,838   180,897  
The 5 3/4% Notes        
Debt Instrument [Line Items]        
Long-term Debt, Gross 1,000,000   1,000,000  
Fair Value $ 1,010,000   $ 940,000  
Stated interest rate (as a percent) 5.75% 5.75% 5.75%  
Unamortized Debt Issuance Expense $ (7,439)   $ (7,782)  
Long-term Debt 992,561   992,218  
Euro Notes 3 Percent due 2025 [Member]        
Debt Instrument [Line Items]        
Long-term Debt, Gross 336,557   343,347  
Fair Value $ 337,684   $ 321,029  
Stated interest rate (as a percent) 3.00% 3.00% 3.00%  
Unamortized Debt Issuance Expense $ (3,941)   $ (4,098)  
Long-term Debt 332,616   339,249  
GBP Notes due 2025 3.875 Percent [Member]        
Debt Instrument [Line Items]        
Long-term Debt, Gross 521,286   509,425  
Fair Value $ 495,852   $ 453,811  
Stated interest rate (as a percent) 3.875% 3.875% 3.875%  
Unamortized Debt Issuance Expense $ (6,480)   $ (6,573)  
Long-term Debt 514,806   502,852  
Senior Notes 5.375 Percent due 2026        
Debt Instrument [Line Items]        
Long-term Debt, Gross 250,000   250,000  
Fair Value $ 246,875   $ 224,375  
Stated interest rate (as a percent) 5.375% 5.375% 5.375%  
Unamortized Debt Issuance Expense $ (3,078)   $ (3,185)  
Long-term Debt 246,922   246,815  
Senior Notes 4.875 Percent due 2027        
Debt Instrument [Line Items]        
Long-term Debt, Gross 1,000,000   1,000,000  
Fair Value $ 957,500   $ 855,000  
Stated interest rate (as a percent) 4.875% 4.875% 4.875%  
Unamortized Debt Issuance Expense $ (12,086)   $ (12,442)  
Long-term Debt 987,914   987,558  
Senior Notes due 2028 5.25 Percent [Member]        
Debt Instrument [Line Items]        
Long-term Debt, Gross 825,000   825,000  
Fair Value $ 798,188   $ 713,625  
Stated interest rate (as a percent) 5.25% 5.25% 5.25%  
Unamortized Debt Issuance Expense $ (10,628)   $ (10,923)  
Long-term Debt $ 814,372   814,077  
Accounts Receivable Securitization Program        
Debt Instrument [Line Items]        
Average interest rate (as a percent) 3.50% 3.50%    
Long-term Debt, Gross $ 252,373   221,673  
Fair Value 252,373   221,673  
Unamortized Debt Issuance Expense (184)   (218)  
Long-term Debt 252,189   221,455  
Real Estate Mortgages, Capital Leases and Other        
Debt Instrument [Line Items]        
Long-term Debt, Gross 566,677   606,702  
Fair Value 566,677   606,702  
Unamortized Debt Issuance Expense (431)   (171)  
Long-term Debt $ 566,246   606,531  
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 (1,091)   (1,128)  
Long-term Debt $ 48,909   48,872  
New Credit Agreement        
Debt Instrument [Line Items]        
Average interest rate (as a percent) 4.00% 4.00%    
New Credit Agreement | Revolving Credit Facility        
Debt Instrument [Line Items]        
Average interest rate (as a percent) 4.00% 4.00%    
Long-term Debt, Gross $ 1,139,566   793,832  
Fair Value 1,139,566   793,832  
Unamortized Debt Issuance Expense (13,332)   (14,117)  
Long-term Debt $ 1,126,234   779,715  
Term Loan A [Member] | Term Loan Facility        
Debt Instrument [Line Items]        
Average interest rate (as a percent) 4.20% 4.20%    
Long-term Debt, Gross $ 237,500   240,625  
Fair Value 237,500   240,625  
Unamortized Debt Issuance Expense 0   0  
Long-term Debt $ 237,500   240,625  
Term Loan B [Member] | Term Loan Facility        
Debt Instrument [Line Items]        
Average interest rate (as a percent) 4.30% 4.30%    
Debt Instrument, Unamortized Discount $ 1,524   1,581  
Long-term Debt, Gross 691,476   693,169  
Fair Value 670,478   660,013  
Unamortized Debt Issuance Expense (8,430)   (8,742)  
Long-term Debt $ 683,046   684,427  
UK Bilateral Revolving Credit Facility | Revolving Credit Facility        
Debt Instrument [Line Items]        
Line of Credit Facility, Interest Rate at Period End 3.20% 3.20%    
Long-term Debt, Gross $ 182,450   178,299  
Fair Value 182,450   178,299  
Unamortized Debt Issuance Expense (2,255)   (2,357)  
Long-term Debt $ 180,195   $ 175,942  
Term Loan Facility | Term Loan B [Member] | Loans Payable [Member]        
Debt Instrument [Line Items]        
Maximum borrowing capacity       $ 700,000