XML 74 R53.htm IDEA: XBRL DOCUMENT v3.22.2.2
Debt - Schedule of Long Term Debt (Details)
$ in Thousands, $ in Thousands
Sep. 30, 2022
USD ($)
Sep. 30, 2022
AUD ($)
Dec. 31, 2021
USD ($)
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) $ 10,395,281   $ 9,364,451
UNAMORTIZED DEFERRED FINANCING COSTS (85,160)   (92,510)
CARRYING AMOUNT 10,310,121   9,271,941
Long-term debt, gross, current maturities (81,275)   (310,084)
Long term debt, gross, net of current portion 10,314,006   9,054,367
Unamortized deferred financing costs, current 0   656
Unamortized deferred financing costs, noncurrent (85,160)   (91,854)
Carrying amount, current maturities (81,275)   (309,428)
Carrying amount, excluding current maturities 10,228,846   8,962,513
Australian Dollar Term Loan      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) 193,140 $ 302,041 223,182
UNAMORTIZED DEFERRED FINANCING COSTS (464)   (656)
CARRYING AMOUNT 192,676   222,526
FAIR VALUE 193,140   223,530
Real Estate Mortgages, Financing Lease Liabilities and Other      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) 407,646   460,648
UNAMORTIZED DEFERRED FINANCING COSTS (643)   (840)
CARRYING AMOUNT 407,003   459,808
FAIR VALUE 407,646   460,648
Accounts Receivable Securitization Program      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) 316,700   0
UNAMORTIZED DEFERRED FINANCING COSTS (584)   (450)
CARRYING AMOUNT 316,116   (450)
FAIR VALUE 316,700   0
New Credit Agreement | Revolving Credit Facility      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) 890,000   0
UNAMORTIZED DEFERRED FINANCING COSTS (7,899)   (5,174)
CARRYING AMOUNT 882,101   (5,174)
FAIR VALUE 890,000   0
Term Loan A | Term Loan Facility      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) 243,750   203,125
UNAMORTIZED DEFERRED FINANCING COSTS 0   0
CARRYING AMOUNT 243,750   203,125
FAIR VALUE 243,750   203,125
Term Loan B | Term Loan Facility      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) 667,766   672,847
UNAMORTIZED DEFERRED FINANCING COSTS (4,059)   (4,995)
CARRYING AMOUNT 663,707   667,852
FAIR VALUE 668,500   675,500
UK Bilateral Revolving Credit Facility | Revolving Credit Facility      
Debt Instrument [Line Items]      
DEBT (INCLUSIVE OF DISCOUNT) 155,887   189,168
UNAMORTIZED DEFERRED FINANCING COSTS (175)   (709)
CARRYING AMOUNT 155,712   188,459
FAIR VALUE $ 155,887   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) $ 445,392   540,481
UNAMORTIZED DEFERRED FINANCING COSTS (2,593)   (3,912)
CARRYING AMOUNT 442,799   536,569
FAIR VALUE $ 392,373   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 (7,110)   (8,176)
CARRYING AMOUNT 992,890   991,824
FAIR VALUE $ 892,500   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 (6,495)   (7,380)
CARRYING AMOUNT 818,505   817,620
FAIR VALUE $ 719,813   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 (4,220)   (4,763)
CARRYING AMOUNT 495,780   495,237
FAIR VALUE $ 428,750   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 (10,126)   (11,211)
CARRYING AMOUNT 989,874   988,789
FAIR VALUE $ 815,000   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 (11,783)   (12,911)
CARRYING AMOUNT 1,288,217   1,287,089
FAIR VALUE $ 1,072,500   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 (10,471)   (11,404)
CARRYING AMOUNT 1,089,529   1,088,596
FAIR VALUE $ 847,000   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 (12,827)   (13,782)
CARRYING AMOUNT 737,173   736,218
FAIR VALUE $ 477,000   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 (5,711)   (6,147)
CARRYING AMOUNT 594,289   593,853
FAIR VALUE $ 579,375   $ 637,500