XML 101 R77.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Debt - Schedule of Long Term Debt (Details)
$ in Thousands, $ in Thousands
Dec. 31, 2019
USD ($)
Dec. 31, 2019
AUD ($)
Sep. 30, 2019
USD ($)
Dec. 31, 2018
USD ($)
Dec. 31, 2018
AUD ($)
Mar. 27, 2018
AUD ($)
Sep. 30, 2017
USD ($)
Aug. 21, 2017
USD ($)
Sep. 28, 2016
AUD ($)
Debt Instrument [Line Items]                  
Debt (inclusive of discount) $ 8,751,544     $ 8,229,430          
Unamortized Deferred Financing Costs (86,965)     (86,607)          
Total Long-term Debt (including current portion) 8,664,579     8,142,823          
Debt, current portion (389,013)     (126,406)          
Unamortized deferred financing costs, current portion 0     0          
Carrying amount, current portion (389,013)     (126,406)          
Long-term debt, net of current portion 8,362,531     8,103,024          
Unamortized deferred financing costs (86,965)     (86,607)          
Long-term debt, net of current portion $ 8,275,566     8,016,417          
Capital stock of subsidiaries pledged to secure debt (as a percent) 66.00% 66.00%              
Unamortized original issue discount $ 2,587                
Capital lease obligations 367,182     447,173          
Revolving Credit Facility | New Credit Agreement                  
Debt Instrument [Line Items]                  
Debt (inclusive of discount) 348,808     793,832          
Unamortized Deferred Financing Costs (12,053)     (14,117)          
Total Long-term Debt (including current portion) 336,755     779,715          
Fair Value 348,808     793,832          
Revolving Credit Facility | UK Bilateral Revolving Credit Facility                  
Debt Instrument [Line Items]                  
Debt (inclusive of discount) 184,601     178,299          
Unamortized Deferred Financing Costs (1,801)     (2,357)          
Total Long-term Debt (including current portion) 182,800     175,942          
Fair Value 184,601     178,299          
Term Loan Facility | New Credit Agreement                  
Debt Instrument [Line Items]                  
Debt (inclusive of discount)               $ 250,000  
Term Loan Facility | Term Loan A                  
Debt Instrument [Line Items]                  
Debt (inclusive of discount) 228,125     240,625          
Unamortized Deferred Financing Costs 0     0          
Total Long-term Debt (including current portion) 228,125     240,625          
Fair Value 228,125     240,625          
Term Loan Facility | Term Loan B                  
Debt Instrument [Line Items]                  
Debt (inclusive of discount) 686,395     693,169          
Unamortized Deferred Financing Costs (7,493)     (8,742)          
Total Long-term Debt (including current portion) 678,902     684,427          
Fair Value 686,890     660,013          
Unamortized original issue discount 1,355     1,581          
Australian Dollar Term Loan                  
Debt Instrument [Line Items]                  
Debt (inclusive of discount) 226,924     233,955   $ 350,000     $ 250,000
Unamortized Deferred Financing Costs (2,313)     (3,084)          
Total Long-term Debt (including current portion) 224,611     230,871          
Fair Value 228,156 $ 325,313   235,645 $ 334,063        
Unamortized original issue discount 1,232     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 (2,436)     (4,155)          
Total Long-term Debt (including current portion) 497,564     495,845          
Fair Value $ 503,450     488,750          
Stated interest rate (as a percent) 4.375% 4.375%              
Senior Notes 6 Percent Due 2023                  
Debt Instrument [Line Items]                  
Debt (inclusive of discount) $ 600,000     600,000          
Unamortized Deferred Financing Costs (4,027)     (5,126)          
Total Long-term Debt (including current portion) 595,973     594,874          
Fair Value $ 613,500     606,000          
Stated interest rate (as a percent) 6.00% 6.00%              
CAD 5.375 Percent Senior Notes due 2023                  
Debt Instrument [Line Items]                  
Debt (inclusive of discount) $ 192,058     183,403          
Unamortized Deferred Financing Costs (2,071)     (2,506)          
Total Long-term Debt (including current portion) 189,987     180,897          
Fair Value $ 199,380     186,154          
Stated interest rate (as a percent) 5.375% 5.375%              
Senior Subordinated Notes 5.75 Percent due 2024                  
Debt Instrument [Line Items]                  
Debt (inclusive of discount) $ 1,000,000     1,000,000          
Unamortized Deferred Financing Costs (6,409)     (7,782)          
Total Long-term Debt (including current portion) 993,591     992,218          
Fair Value $ 1,010,625     940,000          
Stated interest rate (as a percent) 5.75% 5.75%              
Euro Senior Notes 3 Percent due 2025                  
Debt Instrument [Line Items]                  
Debt (inclusive of discount) $ 336,468     343,347          
Unamortized Deferred Financing Costs (3,462)     (4,098)          
Total Long-term Debt (including current portion) 333,006     339,249          
Fair Value $ 345,660     321,029          
Stated interest rate (as a percent) 3.00% 3.00%              
GBP Senior Notes 3.875 Percent due 2025                  
Debt Instrument [Line Items]                  
Debt (inclusive of discount) $ 527,432     509,425          
Unamortized Deferred Financing Costs (5,809)     (6,573)          
Total Long-term Debt (including current portion) 521,623     502,852          
Fair Value $ 539,892     453,811          
Stated interest rate (as a percent) 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 (2,756)     (3,185)          
Total Long-term Debt (including current portion) 247,244     246,815          
Fair Value $ 261,641     224,375          
Stated interest rate (as a percent) 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     $ 1,000,000    
Unamortized Deferred Financing Costs (11,020)     (12,442)          
Total Long-term Debt (including current portion) 988,980     987,558          
Fair Value $ 1,029,475     855,000          
Stated interest rate (as a percent) 4.875% 4.875%              
Senior Notes 4.875 Percent due 2029                  
Debt Instrument [Line Items]                  
Debt (inclusive of discount) $ 825,000     825,000          
Unamortized Deferred Financing Costs (9,742)     (10,923)          
Total Long-term Debt (including current portion) 815,258     814,077          
Fair Value $ 859,598     713,625          
Stated interest rate (as a percent) 5.25% 5.25%              
Senior Notes 4.875 Percent due 2029                  
Debt Instrument [Line Items]                  
Debt (inclusive of discount) $ 1,000,000   $ 1,000,000 0          
Unamortized Deferred Financing Costs (14,104)     0          
Total Long-term Debt (including current portion) 985,896     0          
Fair Value $ 1,015,640     0          
Stated interest rate (as a percent) 4.875% 4.875%              
Real Estate Mortgages, Capital Leases and Other                  
Debt Instrument [Line Items]                  
Debt (inclusive of discount) $ 523,671     606,702          
Unamortized Deferred Financing Costs (406)     (171)          
Total Long-term Debt (including current portion) 523,265     606,531          
Fair Value 523,671     606,702          
Accounts Receivable Securitization Program                  
Debt Instrument [Line Items]                  
Debt (inclusive of discount) 272,062     221,673          
Unamortized Deferred Financing Costs (81)     (218)          
Total Long-term Debt (including current portion) 271,981     221,455          
Fair Value 272,062     221,673          
Mortgage Securitization Program                  
Debt Instrument [Line Items]                  
Debt (inclusive of discount) 50,000     50,000          
Unamortized Deferred Financing Costs (982)     (1,128)          
Total Long-term Debt (including current portion) 49,018     48,872          
Fair Value $ 50,000     50,000          
Credit Agreement                  
Debt Instrument [Line Items]                  
Capital stock of subsidiaries pledged to secure debt (as a percent) 66.00% 66.00%              
Mortgages                  
Debt Instrument [Line Items]                  
Total Long-term Debt (including current portion) $ 27,036     $ 18,576          
Stated interest rate (as a percent) 3.90% 3.90%   4.10% 4.10%        
Capital Lease Obligations                  
Debt Instrument [Line Items]                  
Weighted average interest rate (as a percent) 5.70% 5.70%   5.70% 5.70%        
Other Notes And Obligations                  
Debt Instrument [Line Items]                  
Total Long-term Debt (including current portion) $ 129,453     $ 140,953          
Weighted average interest rate (as a percent) 10.80% 10.80%   11.10% 11.10%