XML 53 R41.htm IDEA: XBRL DOCUMENT v3.21.2
Long-term debt (Detail) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Feb. 26, 2021
Jun. 09, 2020
Jun. 30, 2021
Jun. 30, 2021
Dec. 31, 2020
Senior Secured Credit Facilities          
Debt interest rate during period     3.36% 3.22%  
Long-term debt, weighted average interest rate, at point in time     3.33% 3.33%  
Total debt principal outstanding     $ 9,045,563 $ 9,045,563 $ 8,163,521
Discount and deferred financing costs     (62,865) (62,865) (77,717)
Carrying amount of long-term debt, net of unamortized discounts     8,982,698 8,982,698 8,085,804
Less current portion     (184,435) (184,435) (168,541)
Total long-term debt     8,798,263 8,798,263 7,917,263
Senior Notes Four Point Six Two Five Percent Due Twenty Thirty          
Senior Secured Credit Facilities          
Senior Notes   $ 1,750,000 2,750,000 $ 2,750,000 1,750,000
Debt interest rate during period   4.625%   4.625%  
Debt Instrument, Maturity Date Jun. 01, 2030     Jun. 01, 2030  
Debt Instrument, Fair Value Disclosure     2,825,625 $ 2,825,625  
Senior Notes Three Point Seven Five Percent Due Twenty Thirty One          
Senior Secured Credit Facilities          
Senior Notes     1,500,000 $ 1,500,000 1,500,000
Debt interest rate during period       3.75%  
Debt Instrument, Maturity Date       Feb. 15, 2031  
Debt Instrument, Fair Value Disclosure     1,443,750 $ 1,443,750  
Acquisition obligations and other notes payable          
Senior Secured Credit Facilities          
Acquisition obligations and other notes payable     $ 151,425 $ 151,425 164,160
Debt instrument, maturity date, description       2021-2036  
Long-term debt, weighted average interest rate, at point in time     4.99% 4.99%  
Acquisition obligations and other notes payable, fair value     $ 151,425 $ 151,425  
Financing lease obligations          
Senior Secured Credit Facilities          
Financing lease obligations     $ 301,535 $ 301,535 274,292
Debt instrument, maturity date, description       2022-2038  
Finance lease, weighted average discount rate, percent     4.68% 4.68%  
Revolving line of credit          
Senior Secured Credit Facilities          
Secured Debt     $ 0 $ 0 75,000
Debt Instrument, Description of Variable Rate Basis       LIBOR + 1.50%  
Debt Instrument, Maturity Date       Aug. 12, 2024  
Term Loan A          
Senior Secured Credit Facilities          
Secured Debt     1,640,625 $ 1,640,625 1,684,375
Debt Instrument, Description of Variable Rate Basis       LIBOR + 1.50%  
Debt Instrument, Maturity Date       Aug. 12, 2024  
Debt Instrument, Fair Value Disclosure     1,640,625 $ 1,640,625  
Term Loan B-1          
Senior Secured Credit Facilities          
Secured Debt     2,701,978 $ 2,701,978 2,715,694
Debt Instrument, Description of Variable Rate Basis       LIBOR + 1.75%  
Debt Instrument, Maturity Date       Aug. 12, 2026  
Debt Instrument, Fair Value Disclosure     $ 2,691,846 $ 2,691,846  
Senior Secured Credit Facilities          
Senior Secured Credit Facilities          
Long-term debt, weighted average interest rate, at point in time     2.16% 2.16%  
Debt Instrument, table footnotes          
Debt Instrument, Unamortized Discount     $ 4,965 $ 4,965 5,461
Deferred Offering Costs     31,488 31,488 35,825
Senior Notes          
Debt Instrument, table footnotes          
Debt Instrument, Unamortized Premium     (16,854) (16,854)  
Deferred Offering Costs     $ 43,266 $ 43,266 $ 36,431