XML 177 R72.htm IDEA: XBRL DOCUMENT v3.22.0.1
Debt - Schedule of Long Term Debt (Details)
$ in Thousands
Dec. 31, 2021
USD ($)
Dec. 31, 2021
AUD ($)
Dec. 31, 2020
USD ($)
Debt Instrument [Line Items]      
Debt (inclusive of discount) $ 9,364,451,000   $ 8,797,424,000
Net Deferred Financing Costs (92,510,000)   (94,110,000)
Total Long-term Debt (including current portion) 9,271,941,000   8,703,314,000
Debt, current portion (310,084,000)   (193,759,000)
Carrying amount, current portion (309,428,000)   (193,759,000)
Long-term debt, net of current portion 9,054,367,000   8,603,665,000
Unamortized deferred financing costs (91,854,000)   (94,110,000)
Long-term debt, net of current portion $ 8,962,513,000   8,509,555,000
Capital stock of subsidiaries pledged to secure debt (as a percent) 66.00% 66.00%  
Unamortized original issue discount $ 1,251,000    
Capital lease obligations 356,729,000   366,311,000
Unamortized debt issuance expense, net of current portion 656,000   0
Australian Dollar Term Loan      
Debt Instrument [Line Items]      
Debt (inclusive of discount) 223,182,000 $ 350,000 243,152,000
Net Deferred Financing Costs (656,000)   (1,624,000)
Total Long-term Debt (including current portion) 222,526,000   241,528,000
Fair value 223,530,000   244,014,000
Unamortized original issue discount $ 348,000   862,000
GBP Senior Notes 3.875 Percent due 2025      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 3.875% 3.875%  
Debt (inclusive of discount) $ 540,481,000   546,003,000
Net Deferred Financing Costs (3,912,000)   (4,983,000)
Total Long-term Debt (including current portion) 536,569,000   541,020,000
Fair value $ 542,508,000   553,101,000
47/8% Notes due 2027      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 4.875% 4.875%  
Debt (inclusive of discount) $ 1,000,000,000   1,000,000,000
Net Deferred Financing Costs (8,176,000)   (9,598,000)
Total Long-term Debt (including current portion) 991,824,000   990,402,000
Fair value $ 1,030,000,000   1,046,250,000
Senior Notes 4.875 Percent due 2028      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 5.25% 5.25%  
Debt (inclusive of discount) $ 825,000,000   825,000,000
Net Deferred Financing Costs (7,380,000)   (8,561,000)
Total Long-term Debt (including current portion) 817,620,000   816,439,000
Fair value $ 862,125,000   868,313,000
5% Notes due 2028      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 5.00% 5.00%  
Debt (inclusive of discount) $ 500,000,000   500,000,000
Net Deferred Financing Costs (4,763,000)   (5,486,000)
Total Long-term Debt (including current portion) 495,237,000   494,514,000
Fair value $ 513,750,000   523,125,000
47/8% Notes due 2029      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 4.875% 4.875%  
Debt (inclusive of discount) $ 1,000,000,000   1,000,000,000
Net Deferred Financing Costs (11,211,000)   (12,658,000)
Total Long-term Debt (including current portion) 988,789,000   987,342,000
Fair value $ 1,022,500,000   1,050,000,000
51/4% Notes due 2030      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 5.25% 5.25%  
Debt (inclusive of discount) $ 1,300,000,000   1,300,000,000
Net Deferred Financing Costs (12,911,000)   (14,416,000)
Total Long-term Debt (including current portion) 1,287,089,000   1,285,584,000
Fair value $ 1,355,250,000   1,400,750,000
41/2% Notes      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 4.50% 4.50%  
Debt (inclusive of discount) $ 1,100,000,000   1,100,000,000
Net Deferred Financing Costs (11,404,000)   (12,648,000)
Total Long-term Debt (including current portion) 1,088,596,000   1,087,352,000
Fair value 1,094,500,000   1,138,500,000
5% Notes due 2032      
Debt Instrument [Line Items]      
Debt (inclusive of discount) 750,000,000   0
Net Deferred Financing Costs (13,782,000)   0
Total Long-term Debt (including current portion) 736,218,000   0
Fair value $ 767,813,000   0
55/8% Notes      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 5.625% 5.625%  
Debt (inclusive of discount) $ 600,000,000   600,000,000
Net Deferred Financing Costs (6,147,000)   (6,727,000)
Total Long-term Debt (including current portion) 593,853,000   593,273,000
Fair value 637,500,000   660,000,000
Accounts Receivable Securitization Program      
Debt Instrument [Line Items]      
Debt (inclusive of discount) 0   85,000,000
Net Deferred Financing Costs (450,000)   (152,000)
Total Long-term Debt (including current portion) (450,000)   84,848,000
Fair value $ 0   $ 85,000,000
Mortgages      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 3.60% 3.60% 3.30%
Long term debt fair value $ 58,933,000   $ 71,673,000
Other Notes And Obligations      
Debt Instrument [Line Items]      
Long term debt fair value $ 44,986,000   $ 73,938,000
Weighted average interest rate (as a percent) 10.70% 10.70% 10.70%
Mortgage Securitization Program      
Debt Instrument [Line Items]      
Fair value $ 50,000,000   $ 50,000,000
Capital Lease Obligations      
Debt Instrument [Line Items]      
Weighted average interest rate (as a percent) 5.90% 5.90% 5.90%
Credit Agreement      
Debt Instrument [Line Items]      
Capital stock of subsidiaries pledged to secure debt (as a percent) 66.00% 66.00%  
Real Estate Mortgages, Finance Lease Liabilities And Other      
Debt Instrument [Line Items]      
Debt (inclusive of discount) $ 460,648,000   $ 511,922,000
Net Deferred Financing Costs (840,000)   (1,086,000)
Total Long-term Debt (including current portion) 459,808,000   510,836,000
Fair value 460,648,000   511,922,000
Long term debt fair value 460,648,000   511,922,000
New Credit Agreement | Revolving Credit Facility      
Debt Instrument [Line Items]      
Debt (inclusive of discount) 0   0
Net Deferred Financing Costs (5,174,000)   (8,620,000)
Total Long-term Debt (including current portion) (5,174,000)   (8,620,000)
Fair value 0   0
Term Loan A | Term Loan Facility      
Debt Instrument [Line Items]      
Debt (inclusive of discount) 203,125,000   215,625,000
Net Deferred Financing Costs 0   0
Total Long-term Debt (including current portion) 203,125,000   215,625,000
Fair value 203,125,000   215,625,000
Term Loan B | Term Loan Facility      
Debt Instrument [Line Items]      
Debt (inclusive of discount) 672,847,000   679,621,000
Net Deferred Financing Costs (4,995,000)   (6,244,000)
Total Long-term Debt (including current portion) 667,852,000   673,377,000
Fair value 675,500,000   680,750,000
Unamortized original issue discount 903,000   1,129,000
UK Bilateral Revolving Credit Facility | Revolving Credit Facility      
Debt Instrument [Line Items]      
Debt (inclusive of discount) 189,168,000   191,101,000
Net Deferred Financing Costs (709,000)   (1,307,000)
Total Long-term Debt (including current portion) 188,459,000   189,794,000
Fair value $ 189,168,000   $ 191,101,000