XML 163 R120.htm IDEA: XBRL DOCUMENT v3.22.2
Debt - Schedule of Long Term Debt (Details)
$ in Thousands
Mar. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Dec. 31, 2021
AUD ($)
Dec. 31, 2020
USD ($)
Debt Instrument [Line Items]        
Debt (inclusive of discount) $ 10,328,276,000 $ 9,364,451,000   $ 8,797,424,000
Net Deferred Financing Costs (94,085,000) (92,510,000)   (94,110,000)
Total Long-term Debt (including current portion) 10,234,191,000 9,271,941,000   8,703,314,000
Debt, current portion (91,180,000) (310,084,000)   (193,759,000)
Carrying amount, current portion (91,180,000) (309,428,000)   (193,759,000)
Long-term debt, net of current portion 10,237,096,000 9,054,367,000   8,603,665,000
Unamortized deferred financing costs (94,085,000) (91,854,000)   (94,110,000)
Long-term debt, net of current portion 10,143,011,000 $ 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) 226,517,000 223,182,000 $ 350,000 243,152,000
Net Deferred Financing Costs (517,000) (656,000)   (1,624,000)
Total Long-term Debt (including current portion) 226,000,000 222,526,000   241,528,000
Fair value 229,130,000 223,530,000   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) 300,000,000 0   85,000,000
Net Deferred Financing Costs (450,000) (450,000)   (152,000)
Total Long-term Debt (including current portion) 299,550,000 (450,000)   84,848,000
Fair value 300,000,000 $ 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) 446,394,000 $ 460,648,000   $ 511,922,000
Net Deferred Financing Costs (795,000) (840,000)   (1,086,000)
Total Long-term Debt (including current portion) 445,599,000 459,808,000   510,836,000
Fair value 446,394,000 460,648,000   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) 650,000,000 0   0
Net Deferred Financing Costs (10,096,000) (5,174,000)   (8,620,000)
Total Long-term Debt (including current portion) 639,904,000 (5,174,000)   (8,620,000)
Fair value 650,000,000 0   0
Term Loan A | Term Loan Facility        
Debt Instrument [Line Items]        
Debt (inclusive of discount) 250,000,000 203,125,000   215,625,000
Net Deferred Financing Costs 0 0   0
Total Long-term Debt (including current portion) 250,000,000 203,125,000   215,625,000
Fair value 250,000,000 203,125,000   215,625,000
Term Loan B | Term Loan Facility        
Debt Instrument [Line Items]        
Debt (inclusive of discount) 671,153,000 672,847,000   679,621,000
Net Deferred Financing Costs (4,683,000) (4,995,000)   (6,244,000)
Total Long-term Debt (including current portion) 666,470,000 667,852,000   673,377,000
Fair value 672,000,000 675,500,000   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) 183,870,000 189,168,000   191,101,000
Net Deferred Financing Costs (525,000) (709,000)   (1,307,000)
Total Long-term Debt (including current portion) 183,345,000 188,459,000   189,794,000
Fair value $ 183,870,000 $ 189,168,000   $ 191,101,000