XML 77 R54.htm IDEA: XBRL DOCUMENT v3.23.1
Debt (Details) - USD ($)
$ in Thousands
Mar. 31, 2023
Dec. 31, 2022
Debt Instrument [Line Items]    
Debt (inclusive of discount) $ 11,040,966 $ 10,650,265
Net Deferred Financing Costs (77,170) (81,270)
CARRYING AMOUNT 10,963,796 10,568,995
Debt, current portion (101,608) (87,546)
Unamortized debt issuance expense, net of current portion 0 0
Carrying amount, current maturities (101,608) (87,546)
Long term debt, gross, net of current portion 10,939,358 10,562,719
Unamortized deferred financing costs, noncurrent (77,170) (81,270)
Carrying amount, excluding current maturities 10,862,188 10,481,449
Credit Agreement    
Debt Instrument [Line Items]    
Letters of credit outstanding 39,825  
Credit Agreement | Revolving Credit Facility    
Debt Instrument [Line Items]    
Debt (inclusive of discount) 1,439,000 1,072,200
Net Deferred Financing Costs (5,687) (6,790)
CARRYING AMOUNT 1,433,313 1,065,410
FAIR VALUE 1,439,000 $ 1,072,200
Remaining capacity $ 807,146  
Weighted average interest rate (as a percent) 6.60% 6.20%
Letters of credit outstanding $ 3,854  
Credit Agreement | UK Bilateral Revolving Credit Facility    
Debt Instrument [Line Items]    
Debt (inclusive of discount) 173,153 $ 169,361
Net Deferred Financing Costs 0 0
CARRYING AMOUNT 173,153 169,361
FAIR VALUE 173,153 169,361
Australian Dollar Term Loan    
Debt Instrument [Line Items]    
Debt (inclusive of discount) 197,929 202,641
Net Deferred Financing Costs (585) (633)
CARRYING AMOUNT 197,344 202,008
FAIR VALUE 199,746 204,623
Real Estate Mortgages, Financing Lease Liabilities and Other    
Debt Instrument [Line Items]    
Debt (inclusive of discount) 434,283 425,777
Net Deferred Financing Costs (522) (578)
CARRYING AMOUNT 433,761 425,199
FAIR VALUE 434,283 425,777
Accounts Receivable Securitization Program    
Debt Instrument [Line Items]    
Debt (inclusive of discount) 325,000 314,700
Net Deferred Financing Costs (477) (531)
CARRYING AMOUNT 324,523 314,169
FAIR VALUE 325,000 314,700
Term Loan A | Term Loan Facility    
Debt Instrument [Line Items]    
Debt (inclusive of discount) 237,500 240,625
Net Deferred Financing Costs 0 0
CARRYING AMOUNT 237,500 240,625
FAIR VALUE 237,500 240,625
Term Loan B | Term Loan Facility    
Debt Instrument [Line Items]    
Debt (inclusive of discount) 664,379 666,073
Net Deferred Financing Costs (3,434) (3,747)
CARRYING AMOUNT 660,945 662,326
FAIR VALUE $ 665,000 666,750
37/8% GBP Senior Notes due 2025 (the "GBP Notes") | Senior Notes    
Debt Instrument [Line Items]    
Stated interest rate (as a percent) 3.875%  
Debt (inclusive of discount) $ 494,722 483,888
Net Deferred Financing Costs (2,413) (2,589)
CARRYING AMOUNT 492,309 481,299
FAIR VALUE $ 467,572 445,206
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%  
Debt (inclusive of discount) $ 1,000,000 1,000,000
Net Deferred Financing Costs (6,399) (6,754)
CARRYING AMOUNT 993,601 993,246
FAIR VALUE $ 942,500 917,500
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%  
Debt (inclusive of discount) $ 825,000 825,000
Net Deferred Financing Costs (5,904) (6,200)
CARRYING AMOUNT 819,096 818,800
FAIR VALUE $ 781,688 754,875
5% Senior Notes due 2028 (the “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 (3,859) (4,039)
CARRYING AMOUNT 496,141 495,961
FAIR VALUE $ 461,250 450,000
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%  
Debt (inclusive of discount) $ 1,000,000 1,000,000
Net Deferred Financing Costs (9,403) (9,764)
CARRYING AMOUNT 990,597 990,236
FAIR VALUE $ 897,500 865,000
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%  
Debt (inclusive of discount) $ 1,300,000 1,300,000
Net Deferred Financing Costs (11,031) (11,407)
CARRYING AMOUNT 1,288,969 1,288,593
FAIR VALUE $ 1,170,000 1,111,500
41/2% Senior Notes due 2031 (the “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 (9,850) (10,161)
CARRYING AMOUNT 1,090,150 1,089,839
FAIR VALUE $ 937,750 891,000
5% Senior Notes due 2032 (the "5% Notes due 2032") | Senior Notes    
Debt Instrument [Line Items]    
Stated interest rate (as a percent) 5.00%  
Debt (inclusive of discount) $ 750,000 750,000
Net Deferred Financing Costs (12,185) (12,511)
CARRYING AMOUNT 737,815 737,489
FAIR VALUE $ 643,125 622,500
55/8% Senior Notes due 2032 (the "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 (5,421) (5,566)
CARRYING AMOUNT 594,579 594,434
FAIR VALUE $ 538,500 $ 520,500