XML 79 R60.htm IDEA: XBRL DOCUMENT v3.22.0.1
LONG-TERM DEBT - Term Loan Facility due 2026 (Details) - USD ($)
3 Months Ended 4 Months Ended 8 Months Ended 12 Months Ended
Jul. 16, 2021
Jul. 16, 2020
Feb. 03, 2020
Feb. 02, 2020
Nov. 22, 2019
Aug. 07, 2019
May 01, 2019
Jun. 14, 2018
Jun. 30, 2021
Mar. 31, 2021
Dec. 31, 2020
Sep. 30, 2020
Jun. 30, 2020
Mar. 31, 2020
May 01, 2019
Dec. 31, 2019
Dec. 31, 2021
Dec. 31, 2020
Debt Instrument [Line Items]                                    
Long-term debt                     $ 6,016,930,000           $ 5,738,868,000 $ 6,016,930,000
Payments on credit facilities                             $ 8,294,000 $ 1,285,408,000 352,383,000 532,392,000
Secured Debt                                    
Debt Instrument [Line Items]                                    
Long-term debt                     4,600,762,000           4,320,602,000 4,600,762,000
Repayments of Secured Debt $ 250,000,000                                  
Term Loan Facility due 2026 | Secured Debt                                    
Debt Instrument [Line Items]                                    
Debt instrument, face amount             $ 3,500,000,000               3,500,000,000      
Payment for debt extinguishment or debt prepayment cost           $ 740,000,000                        
Long-term debt             $ 3,500,000,000       2,080,259,000       $ 3,500,000,000   $ 1,864,032,000 2,080,259,000
Payment of principal         $ 500,000,000                          
Repayments of Secured Debt 205,700,000                                  
Quarterly prepayment requirement                 $ 6,400,000 $ 6,400,000 6,400,000 $ 6,400,000 $ 5,250,000 $ 5,250,000        
Debt instrument, prepayment amount $ 250,000,000                                  
Prepayment, annual excess cash flow             50.00%               50.00%      
Prepayment, cash proceeds from sales             100.00%               100.00%      
Prepayment, cash proceeds from incurrence of debt             100.00%               100.00%      
Term Loan Facility due 2026 | Secured Debt | Minimum                                    
Debt Instrument [Line Items]                                    
Prepayment, annual excess cash flow, reduction             0.00%               0.00%      
Prepayment, cash proceeds from sales , reduction             0.00%               0.00%      
Term Loan Facility due 2026 | Secured Debt | Maximum                                    
Debt Instrument [Line Items]                                    
Prepayment, annual excess cash flow, reduction             25.00%               25.00%      
Prepayment, cash proceeds from sales , reduction             50.00%               50.00%      
Term Loan Facility due 2026 | Secured Debt | LIBOR                                    
Debt Instrument [Line Items]                                    
Basis spread on variable rate 3.25%   3.00%                              
Debt Instrument, Floor Rate 0.50%                                  
Term Loan Facility due 2026 | Secured Debt | LIBOR | Maximum                                    
Debt Instrument [Line Items]                                    
Debt Instrument, Floor Rate 1.50%                                  
Term Loan Facility due 2026 | Secured Debt | Base Rate                                    
Debt Instrument [Line Items]                                    
Basis spread on variable rate     2.00%                              
5.25% Senior Secured Notes due 2027 | Secured Debt                                    
Debt Instrument [Line Items]                                    
Debt instrument, face amount           750,000,000                        
Proceeds from issuance of debt           $ 750,000,000                        
Stated interest rate (as a percent)           5.25%                     5.25%  
Long-term debt                     750,000,000           $ 750,000,000 750,000,000
4.75% Senior Secured Notes due 2028 | Secured Debt                                    
Debt Instrument [Line Items]                                    
Debt instrument, face amount         $ 500,000,000                          
Stated interest rate (as a percent)         4.75%                       4.75%  
Long-term debt         $ 500,000,000           500,000,000           $ 500,000,000 500,000,000
Incremental Term Loan Facility due 2026 | Secured Debt                                    
Debt Instrument [Line Items]                                    
Proceeds from issuance of debt   $ 425,800,000                                
Long-term debt                     447,750,000           401,220,000 447,750,000
Repayments of Secured Debt $ 44,300,000                                  
Incremental Term Loan Facility due 2026 | Secured Debt | LIBOR                                    
Debt Instrument [Line Items]                                    
Basis spread on variable rate 3.25%                                  
Debt Instrument, Floor Rate 0.50%                                  
Incremental Term Loan Facility due 2026 | Secured Debt | LIBOR | Maximum                                    
Debt Instrument [Line Items]                                    
Basis spread on variable rate 4.00%                                  
Debt Instrument, Floor Rate 0.75%                                  
Incremental Term Loan Facility due 2026 | Secured Debt | Base Rate                                    
Debt Instrument [Line Items]                                    
Basis spread on variable rate 2.25%                                  
Debt Instrument, Floor Rate 1.50%                                  
Asset-based Revolving Credit Facility Due 2023 | Secured Debt                                    
Debt Instrument [Line Items]                                    
Long-term debt             $ 0       $ 0       $ 0   0 $ 0
Subsidiaries | Term Loan Facility due 2026 | Secured Debt                                    
Debt Instrument [Line Items]                                    
Debt instrument, face amount             $ 3,500,000,000               $ 3,500,000,000      
Payments on credit facilities     $ 150,000,000                              
Subsidiaries | Term Loan Facility due 2026 | Secured Debt | LIBOR                                    
Debt Instrument [Line Items]                                    
Basis spread on variable rate     3.00% 4.00%                            
Subsidiaries | Term Loan Facility due 2026 | Secured Debt | Base Rate                                    
Debt Instrument [Line Items]                                    
Basis spread on variable rate 2.25%   2.00% 3.00%                            
Subsidiaries | Incremental Term Loan Facility due 2026 | Secured Debt                                    
Debt Instrument [Line Items]                                    
Debt instrument, face amount   450,000,000                                
Subsidiaries | Asset-based Revolving Credit Facility Due 2023 | Line of Credit                                    
Debt Instrument [Line Items]                                    
Borrowing base availability                                 $ 423,100,000  
Subsidiaries | Asset-based Revolving Credit Facility Due 2023 | Line of Credit | Revolving Credit Facility                                    
Debt Instrument [Line Items]                                    
Payments on credit facilities   235,000,000                                
Borrowing base availability   $ 190,600,000                                
Subsidiaries | Asset-based Revolving Credit Facility Due 2023 | Line of Credit | Base Rate | Revolving Credit Facility | Minimum                                    
Debt Instrument [Line Items]                                    
Basis spread on variable rate             0.25% 0.25%                    
Subsidiaries | Asset-based Revolving Credit Facility Due 2023 | Line of Credit | Base Rate | Revolving Credit Facility | Maximum                                    
Debt Instrument [Line Items]                                    
Basis spread on variable rate             0.75% 0.75%