XML 113 R74.htm IDEA: XBRL DOCUMENT v3.22.4
Debt - Schedule of Long Term Debt (Details) - USD ($)
$ in Thousands
Dec. 31, 2022
Dec. 31, 2021
Dec. 28, 2021
Debt Instrument [Line Items]      
Debt (inclusive of discount) $ 10,650,265 $ 9,364,451  
Net Deferred Financing Costs (81,270) (92,510)  
Total Long-term Debt (including current portion) 10,568,995 9,271,941  
Debt, current portion (87,546) (310,084)  
Carrying amount, current portion (87,546) (309,428)  
Long-term debt, net of current portion 10,562,719 9,054,367  
Unamortized deferred financing costs (81,270) (91,854)  
Long-term debt, net of current portion $ 10,481,449 8,962,513  
Capital stock of subsidiaries pledged to secure debt (as a percent) 66.00%    
Unamortized original issue discount $ 2,659    
Capital lease obligations 332,905 356,729  
Unamortized debt issuance expense, net of current portion $ 0 656  
Credit Agreement      
Debt Instrument [Line Items]      
Capital stock of subsidiaries pledged to secure debt (as a percent) 66.00%    
Credit Agreement | Revolving Credit Facility      
Debt Instrument [Line Items]      
Debt (inclusive of discount) $ 1,072,200 0  
Net Deferred Financing Costs (6,790) (5,174)  
Total Long-term Debt (including current portion) 1,065,410 (5,174)  
Fair value 1,072,200 0  
Credit Agreement | UK Bilateral Revolving Credit Facility      
Debt Instrument [Line Items]      
Debt (inclusive of discount) 169,361 189,168  
Net Deferred Financing Costs 0 (709)  
Total Long-term Debt (including current portion) 169,361 188,459  
Fair value 169,361 189,168  
Australian Dollar Term Loan      
Debt Instrument [Line Items]      
Debt (inclusive of discount) 202,641 223,182  
Net Deferred Financing Costs (633) (656)  
Total Long-term Debt (including current portion) 202,008 222,526  
Fair value 204,623 223,530  
Unamortized original issue discount 1,982 348  
Accounts Receivable Securitization Program      
Debt Instrument [Line Items]      
Debt (inclusive of discount) 314,700 0  
Net Deferred Financing Costs (531) (450)  
Total Long-term Debt (including current portion) 314,169 (450)  
Fair value $ 314,700 $ 0  
Mortgages      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 3.60% 3.60%  
Long term debt fair value $ 58,355 $ 58,933  
Other Notes And Obligations      
Debt Instrument [Line Items]      
Long term debt fair value $ 34,517 $ 44,986  
Weighted average interest rate (as a percent) 10.10% 10.70%  
Mortgage Securitization Program      
Debt Instrument [Line Items]      
Fair value $ 50,000 $ 50,000  
Finance Lease Obligations      
Debt Instrument [Line Items]      
Weighted average interest rate (as a percent) 5.20% 5.90%  
Real Estate Mortgages, Finance Lease Liabilities And Other      
Debt Instrument [Line Items]      
Debt (inclusive of discount) $ 425,777 $ 460,648  
Net Deferred Financing Costs (578) (840)  
Total Long-term Debt (including current portion) 425,199 459,808  
Fair value 425,777 460,648  
Long term debt fair value 425,777 460,648  
Term Loan A | Term Loan Facility      
Debt Instrument [Line Items]      
Debt (inclusive of discount) 240,625 203,125  
Net Deferred Financing Costs 0 0  
Total Long-term Debt (including current portion) 240,625 203,125  
Fair value 240,625 203,125  
Term Loan B | Term Loan Facility      
Debt Instrument [Line Items]      
Debt (inclusive of discount) 666,073 672,847  
Net Deferred Financing Costs (3,747) (4,995)  
Total Long-term Debt (including current portion) 662,326 667,852  
Fair value 666,750 675,500  
Unamortized original issue discount $ 677 903  
GBP Senior Notes 3.875 Percent due 2025 | Senior Notes      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 3.875%    
Debt (inclusive of discount) $ 483,888 540,481  
Net Deferred Financing Costs (2,589) (3,912)  
Total Long-term Debt (including current portion) 481,299 536,569  
Fair value $ 445,206 542,508  
47/8% Notes due 2027 | Senior Notes      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 4.875%    
Debt (inclusive of discount) $ 1,000,000 1,000,000  
Net Deferred Financing Costs (6,754) (8,176)  
Total Long-term Debt (including current portion) 993,246 991,824  
Fair value $ 917,500 1,030,000  
Senior Notes 4.875 Percent due 2028 | Senior Notes      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 5.25%    
Debt (inclusive of discount) $ 825,000 825,000  
Net Deferred Financing Costs (6,200) (7,380)  
Total Long-term Debt (including current portion) 818,800 817,620  
Fair value $ 754,875 862,125  
5% Notes due 2028 | Senior Notes      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 5.00%    
Debt (inclusive of discount) $ 500,000 500,000  
Net Deferred Financing Costs (4,039) (4,763)  
Total Long-term Debt (including current portion) 495,961 495,237  
Fair value $ 450,000 513,750  
47/8% Notes due 2029 | Senior Notes      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 4.875%    
Debt (inclusive of discount) $ 1,000,000 1,000,000  
Net Deferred Financing Costs (9,764) (11,211)  
Total Long-term Debt (including current portion) 990,236 988,789  
Fair value $ 865,000 1,022,500  
51/4% Notes due 2030 | Senior Notes      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 5.25%    
Debt (inclusive of discount) $ 1,300,000 1,300,000  
Net Deferred Financing Costs (11,407) (12,911)  
Total Long-term Debt (including current portion) 1,288,593 1,287,089  
Fair value $ 1,111,500 1,355,250  
41/2% Notes | Senior Notes      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 4.50%    
Debt (inclusive of discount) $ 1,100,000 1,100,000  
Net Deferred Financing Costs (10,161) (11,404)  
Total Long-term Debt (including current portion) 1,089,839 1,088,596  
Fair value $ 891,000 1,094,500  
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  
Net Deferred Financing Costs (12,511) (13,782)  
Total Long-term Debt (including current portion) 737,489 736,218  
Fair value $ 622,500 767,813  
55/8% Notes | Senior Notes      
Debt Instrument [Line Items]      
Stated interest rate (as a percent) 5.625%    
Debt (inclusive of discount) $ 600,000 600,000  
Net Deferred Financing Costs (5,566) (6,147)  
Total Long-term Debt (including current portion) 594,434 593,853  
Fair value $ 520,500 $ 637,500