XML 74 R53.htm IDEA: XBRL DOCUMENT v3.22.2
Debt - Schedule of Long Term Debt (Details)
$ in Thousands, $ in Thousands
Jun. 30, 2022
USD ($)
Jun. 30, 2022
AUD ($)
Dec. 31, 2021
USD ($)
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) $ 10,169,622   $ 9,364,451
UNAMORTIZED DEFERRED FINANCING COSTS (89,706)   (92,510)
CARRYING AMOUNT 10,079,916   9,271,941
Long-term debt, gross, current maturities (86,790)   (310,084)
Long term debt, gross, net of current portion 10,082,832   9,054,367
Unamortized deferred financing costs, current 0   656
Unamortized deferred financing costs, noncurrent (89,706)   (91,854)
Carrying amount, current maturities (86,790)   (309,428)
Carrying amount, excluding current maturities 9,993,126   8,962,513
Australian Dollar Term Loan (the "AUD Term Loan")      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) 207,221 $ 303,965 223,182
UNAMORTIZED DEFERRED FINANCING COSTS (519)   (656)
CARRYING AMOUNT 206,702   222,526
FAIR VALUE 207,221   223,530
Real Estate Mortgages, Financing Lease Liabilities and Other      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) 423,934   460,648
UNAMORTIZED DEFERRED FINANCING COSTS (706)   (840)
CARRYING AMOUNT 423,228   459,808
FAIR VALUE 423,934   460,648
Accounts Receivable Securitization Program      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) 313,200   0
UNAMORTIZED DEFERRED FINANCING COSTS (607)   (450)
CARRYING AMOUNT 312,593   (450)
FAIR VALUE 313,200   0
New Credit Agreement | Revolving Credit Facility      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) 578,000   0
UNAMORTIZED DEFERRED FINANCING COSTS (9,006)   (5,174)
CARRYING AMOUNT 568,994   (5,174)
FAIR VALUE 578,000   0
Term Loan A | Term Loan Facility      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) 246,875   203,125
UNAMORTIZED DEFERRED FINANCING COSTS 0   0
CARRYING AMOUNT 246,875   203,125
FAIR VALUE 246,875   203,125
Term Loan B | Term Loan Facility      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) 669,460   672,847
UNAMORTIZED DEFERRED FINANCING COSTS (4,371)   (4,995)
CARRYING AMOUNT 665,089   667,852
FAIR VALUE 670,250   675,500
UK Bilateral Revolving Credit Facility (the "UK Bilateral Facility") | Revolving Credit Facility      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) 170,057   189,168
UNAMORTIZED DEFERRED FINANCING COSTS (334)   (709)
CARRYING AMOUNT 169,723   188,459
FAIR VALUE $ 170,057   189,168
37/8% GBP Senior Notes due 2025 (the "GBP Notes") | Senior Notes      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 3.875% 3.875%  
DEBT (INCLUSIVE OF DISCOUNT) $ 485,875   540,481
UNAMORTIZED DEFERRED FINANCING COSTS (3,058)   (3,912)
CARRYING AMOUNT 482,817   536,569
FAIR VALUE $ 436,996   542,508
47/8% Senior Notes due 2027 (the “47/8% Notes due 2027”) | Senior Notes      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 4.875% 4.875%  
DEBT (INCLUSIVE OF DISCOUNT) $ 1,000,000   1,000,000
UNAMORTIZED DEFERRED FINANCING COSTS (7,465)   (8,176)
CARRYING AMOUNT 992,535   991,824
FAIR VALUE $ 895,000   1,030,000
51/4% Senior Notes due 2028 (the “51/4% Notes due 2028”) | Senior Notes      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 5.25% 5.25%  
DEBT (INCLUSIVE OF DISCOUNT) $ 825,000   825,000
UNAMORTIZED DEFERRED FINANCING COSTS (6,790)   (7,380)
CARRYING AMOUNT 818,210   817,620
FAIR VALUE $ 738,375   862,125
5% Senior Notes due 2028 (the “5% Notes due 2028”) | Senior Notes      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 5.00% 5.00%  
DEBT (INCLUSIVE OF DISCOUNT) $ 500,000   500,000
UNAMORTIZED DEFERRED FINANCING COSTS (4,401)   (4,763)
CARRYING AMOUNT 495,599   495,237
FAIR VALUE $ 442,500   513,750
47/8% Senior Notes due 2029 (the “47/8% Notes due 2029”) | Senior Notes      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 4.875% 4.875%  
DEBT (INCLUSIVE OF DISCOUNT) $ 1,000,000   1,000,000
UNAMORTIZED DEFERRED FINANCING COSTS (10,488)   (11,211)
CARRYING AMOUNT 989,512   988,789
FAIR VALUE $ 850,000   1,022,500
51/4% Senior Notes due 2030 (the “51/4 Notes due 2030”) | Senior Notes      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 5.25% 5.25%  
DEBT (INCLUSIVE OF DISCOUNT) $ 1,300,000   1,300,000
UNAMORTIZED DEFERRED FINANCING COSTS (12,159)   (12,911)
CARRYING AMOUNT 1,287,841   1,287,089
FAIR VALUE $ 1,118,000   1,355,250
41/2% Senior Notes due 2031 (the “41/2% Notes”) | Senior Notes      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 4.50% 4.50%  
DEBT (INCLUSIVE OF DISCOUNT) $ 1,100,000   1,100,000
UNAMORTIZED DEFERRED FINANCING COSTS (10,782)   (11,404)
CARRYING AMOUNT 1,089,218   1,088,596
FAIR VALUE $ 888,250   1,094,500
5% Senior Notes due 2032 (the "5% Notes due 2032") | Senior Notes      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 5.00% 5.00%  
DEBT (INCLUSIVE OF DISCOUNT) $ 750,000   750,000
UNAMORTIZED DEFERRED FINANCING COSTS (13,164)   (13,782)
CARRYING AMOUNT 736,836   736,218
FAIR VALUE $ 607,500   767,813
55/8% Senior Notes due 2032 (the "55/8% Notes") | Senior Notes      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 5.625% 5.625%  
DEBT (INCLUSIVE OF DISCOUNT) $ 600,000   600,000
UNAMORTIZED DEFERRED FINANCING COSTS (5,856)   (6,147)
CARRYING AMOUNT 594,144   593,853
FAIR VALUE $ 507,000   $ 637,500