XML 77 R54.htm IDEA: XBRL DOCUMENT v3.24.0.1
LONG-TERM DEBT - Term Loan Facility due 2026 (Details) - USD ($)
3 Months Ended 12 Months Ended
Jun. 15, 2023
Jul. 16, 2021
Jul. 16, 2020
Feb. 03, 2020
Feb. 02, 2020
Nov. 22, 2019
Aug. 07, 2019
Jun. 30, 2021
Mar. 31, 2021
Dec. 31, 2020
Sep. 30, 2020
Jun. 30, 2020
Mar. 31, 2020
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
May 01, 2019
Debt Instrument [Line Items]                                  
Long-term debt                           $ 5,215,150,000 $ 5,414,167,000    
Payments on credit facilities                           148,433,000 300,135,000 $ 352,383,000  
Secured Debt                                  
Debt Instrument [Line Items]                                  
Long-term debt                           4,318,619,000 4,319,714,000    
Repayments of secured debt   $ 250,000,000                              
Term Loan Facility due 2026 | Secured Debt                                  
Debt Instrument [Line Items]                                  
Payment for debt extinguishment or debt prepayment cost             $ 740,000,000                    
Long-term debt                           $ 1,864,032,000 1,864,032,000    
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%
Prepayment, cash proceeds from sales                                 100.00%
Prepayment, cash proceeds from incurrence of debt                                 100.00%
Term Loan Facility due 2026 | Secured Debt | Maximum                                  
Debt Instrument [Line Items]                                  
Prepayment, annual excess cash flow, reduction                                 25.00%
Prepayment, cash proceeds from sales , reduction                                 50.00%
Term Loan Facility due 2026 | Secured Debt | Minimum                                  
Debt Instrument [Line Items]                                  
Prepayment, annual excess cash flow, reduction                                 0.00%
Prepayment, cash proceeds from sales , reduction                                 0.00%
Term Loan Facility due 2026 | Secured Debt | Base Rate                                  
Debt Instrument [Line Items]                                  
Basis spread on variable rate 2.00%                                
Term Loan Facility due 2026 | Secured Debt | Secured Overnight Financing Rate                                  
Debt Instrument [Line Items]                                  
Basis spread on variable rate 3.00%                                
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    
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    
Incremental Term Loan Facility due 2026 | Secured Debt                                  
Debt Instrument [Line Items]                                  
Proceeds from issuance of debt     $ 425,800,000                            
Long-term debt                           $ 401,220,000 $ 401,220,000    
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% 2.25%                              
Debt instrument, floor rate 1.50% 1.50%                              
Incremental Term Loan Facility due 2026 | Secured Debt | Secured Overnight Financing Rate                                  
Debt Instrument [Line Items]                                  
Basis spread on variable rate 3.25%                                
Debt instrument, floor rate 0.50%                                
Subsidiaries | Term Loan Facility due 2026 | Secured Debt                                  
Debt Instrument [Line Items]                                  
Debt instrument, face amount                                 $ 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       2.00% 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 | Revolving Credit Facility                                  
Debt Instrument [Line Items]                                  
Payments on credit facilities     235,000,000                            
Borrowing base availability     $ 190,600,000