XML 69 R58.htm IDEA: XBRL DOCUMENT v3.19.2
Debt - Schedule of Long Term Debt (Details)
€ in Thousands, $ in Thousands, $ in Thousands, $ in Thousands
Jun. 30, 2019
USD ($)
Jun. 30, 2019
CAD ($)
Jun. 30, 2019
AUD ($)
Jun. 30, 2019
EUR (€)
Dec. 31, 2018
USD ($)
Mar. 22, 2018
USD ($)
Debt Instrument [Line Items]            
Debt (inclusive of discount) $ 8,592,918       $ 8,229,430  
Long-term debt, gross, current maturities (123,527)       (126,406)  
Long term debt, gross, net of current portion 8,469,391       8,103,024  
Unamortized Deferred Financing Costs (79,208)       (86,607)  
Unamortized debt issuance expense, current 0       0  
Unamortized debt issuance expense, net (79,208)       (86,607)  
Carrying Amount 8,513,710       8,142,823  
Carrying Amount, current maturities (123,527)       (126,406)  
Carrying Amount, excluding current maturities 8,390,183       8,016,417  
Revolving Credit Facility            
Debt Instrument [Line Items]            
Letters of credit outstanding 35,250          
Remaining capacity 533,374          
Australian Dollar Term Loan            
Debt Instrument [Line Items]            
Debt (inclusive of discount) 230,048       233,955  
Unamortized Deferred Financing Costs (2,691)       (3,084)  
Carrying Amount 227,357   $ 329,688   230,871  
Fair Value $ 231,506       235,645  
Average interest rate (as a percent) 5.10% 5.10% 5.10% 5.10%    
Debt instrument, unamortized discount $ 1,458       1,690  
Senior Notes 4.375 Percent due 2021            
Debt Instrument [Line Items]            
Debt (inclusive of discount) 500,000       500,000  
Unamortized Deferred Financing Costs (3,295)       (4,155)  
Carrying Amount 496,705       495,845  
Fair Value $ 505,000       488,750  
Stated interest rate (as a percent) 4.375% 4.375% 4.375% 4.375%    
6% Notes            
Debt Instrument [Line Items]            
Debt (inclusive of discount) $ 600,000       600,000  
Unamortized Deferred Financing Costs (4,576)       (5,126)  
Carrying Amount 595,424       594,874  
Fair Value $ 612,000       606,000  
Stated interest rate (as a percent) 6.00% 6.00% 6.00% 6.00%    
CAD 5.375 Percent Senior Notes due 2023            
Debt Instrument [Line Items]            
Debt (inclusive of discount) $ 190,972       183,403  
Unamortized Deferred Financing Costs (2,335)       (2,506)  
Carrying Amount 188,637       180,897  
Fair Value $ 192,882       186,154  
Stated interest rate (as a percent) 5.375% 5.375% 5.375% 5.375%    
The 5 3/4% Notes            
Debt Instrument [Line Items]            
Debt (inclusive of discount) $ 1,000,000       1,000,000  
Unamortized Deferred Financing Costs (7,096)       (7,782)  
Carrying Amount 992,904       992,218  
Fair Value $ 1,010,000       940,000  
Stated interest rate (as a percent) 5.75% 5.75% 5.75% 5.75%    
Euro Notes 3 Percent due 2025            
Debt Instrument [Line Items]            
Debt (inclusive of discount) $ 341,128       343,347  
Unamortized Deferred Financing Costs (3,781)       (4,098)  
Carrying Amount 337,347       339,249  
Fair Value $ 351,113       321,029  
Stated interest rate (as a percent) 3.00% 3.00% 3.00% 3.00%    
GBP Notes due 2025 3.875 Percent            
Debt Instrument [Line Items]            
Debt (inclusive of discount) $ 507,891       509,425  
Unamortized Deferred Financing Costs (6,074)       (6,573)  
Carrying Amount 501,817       502,852  
Fair Value $ 502,192       453,811  
Stated interest rate (as a percent) 3.875% 3.875% 3.875% 3.875%    
Senior Notes 5.375 Percent due 2026            
Debt Instrument [Line Items]            
Debt (inclusive of discount) $ 250,000       250,000  
Unamortized Deferred Financing Costs (2,971)       (3,185)  
Carrying Amount 247,029       246,815  
Fair Value $ 252,500       224,375  
Stated interest rate (as a percent) 5.375% 5.375% 5.375% 5.375%    
Senior Notes 4.875 Percent due 2027            
Debt Instrument [Line Items]            
Debt (inclusive of discount) $ 1,000,000       1,000,000  
Unamortized Deferred Financing Costs (11,731)       (12,442)  
Carrying Amount 988,269       987,558  
Fair Value $ 990,000       855,000  
Stated interest rate (as a percent) 4.875% 4.875% 4.875% 4.875%    
Senior Notes due 2028 5.25 Percent            
Debt Instrument [Line Items]            
Debt (inclusive of discount) $ 825,000       825,000  
Unamortized Deferred Financing Costs (10,333)       (10,923)  
Carrying Amount 814,667       814,077  
Fair Value $ 825,000       713,625  
Stated interest rate (as a percent) 5.25% 5.25% 5.25% 5.25%    
Real Estate Mortgages, Capital Leases and Other            
Debt Instrument [Line Items]            
Debt (inclusive of discount) $ 559,622       606,702  
Unamortized Deferred Financing Costs (425)       (171)  
Carrying Amount 559,197       606,531  
Fair Value 559,622       606,702  
Accounts Receivable Securitization Program            
Debt Instrument [Line Items]            
Debt (inclusive of discount) 254,962       221,673  
Unamortized Deferred Financing Costs (149)       (218)  
Carrying Amount 254,813       221,455  
Fair Value $ 254,962       221,673  
Average interest rate (as a percent) 3.40% 3.40% 3.40% 3.40%    
Mortgage Securitization Program            
Debt Instrument [Line Items]            
Debt (inclusive of discount) $ 50,000       50,000  
Unamortized Deferred Financing Costs (1,055)       (1,128)  
Carrying Amount 48,945       48,872  
Fair Value $ 50,000       50,000  
Average interest rate (as a percent) 3.50% 3.50% 3.50% 3.50%    
New Credit Agreement            
Debt Instrument [Line Items]            
Average interest rate (as a percent) 4.00% 4.00% 4.00% 4.00%    
New Credit Agreement | Revolving Credit Facility            
Debt Instrument [Line Items]            
Debt (inclusive of discount) $ 1,181,376       793,832  
Unamortized Deferred Financing Costs (12,548)       (14,117)  
Carrying Amount 1,168,828       779,715  
Fair Value $ 1,181,376       793,832  
Average interest rate (as a percent) 4.00% 4.00% 4.00% 4.00%    
Term Loan A | Term Loan Facility            
Debt Instrument [Line Items]            
Debt (inclusive of discount) $ 234,375       240,625  
Unamortized Deferred Financing Costs 0       0  
Carrying Amount 234,375       240,625  
Fair Value $ 234,375       240,625  
Average interest rate (as a percent) 4.20% 4.20% 4.20% 4.20%    
Term Loan B | Term Loan Facility            
Debt Instrument [Line Items]            
Debt (inclusive of discount) $ 689,782       693,169  
Unamortized Deferred Financing Costs (8,118)       (8,742)  
Carrying Amount 681,664       684,427  
Fair Value $ 668,784       660,013  
Average interest rate (as a percent) 4.20% 4.20% 4.20% 4.20%    
Debt instrument, unamortized discount $ 1,468       1,581  
UK Bilateral Revolving Credit Facility | Revolving Credit Facility            
Debt Instrument [Line Items]            
Debt (inclusive of discount) 177,762       178,299  
Unamortized Deferred Financing Costs (2,030)       (2,357)  
Carrying Amount 175,732       175,942  
Fair Value $ 177,762       $ 178,299  
Line of credit facility, interest rate at period end 3.10% 3.10% 3.10% 3.10%    
Term Loan Facility | Term Loan B | Loans Payable            
Debt Instrument [Line Items]            
Maximum borrowing capacity           $ 700,000
US Dollars | New Credit Agreement | Term Loan Facility            
Debt Instrument [Line Items]            
Debt (inclusive of discount) $ 1,028,900          
Canadian dollars | New Credit Agreement | Term Loan Facility            
Debt Instrument [Line Items]            
Debt (inclusive of discount)   $ 76,800        
Euro | New Credit Agreement | Term Loan Facility            
Debt Instrument [Line Items]            
Debt (inclusive of discount) | €       € 82,500