XML 66 R55.htm IDEA: XBRL DOCUMENT v3.21.2
Long-Term Debt - Narrative (Details)
1 Months Ended 9 Months Ended
May 15, 2021
Jan. 07, 2021
USD ($)
Dec. 30, 2020
USD ($)
Jul. 26, 2019
USD ($)
May 01, 2019
USD ($)
Oct. 02, 2017
USD ($)
Apr. 28, 2017
USD ($)
May 31, 2021
USD ($)
Sep. 30, 2021
USD ($)
Jan. 06, 2021
USD ($)
Dec. 31, 2020
USD ($)
Sep. 30, 2020
Debt Instrument [Line Items]                        
Total outstanding principal                 $ 3,277,952,000   $ 2,991,910,000  
Debt issuance costs                 66,834,000   57,939,000  
Written off deferred financing costs                 2,500,000      
Aggregate amount of debt principal repurchase program authorized               $ 600,000,000        
Amended and restated revolving credit facility | Letter of Credit                        
Debt Instrument [Line Items]                        
Letters of credit outstanding                 6,800,000   6,000,000  
Amended and restated revolving credit facility | Revolving credit facility                        
Debt Instrument [Line Items]                        
Revolving credit borrowing capacity   $ 400,000,000               $ 210,000,000    
Number of days before maturity   91 days                    
Total outstanding principal                 $ 0   0  
Net leverage ratio requirement                 4.75      
Amended and restated revolving credit facility | Revolving credit facility | Minimum                        
Debt Instrument [Line Items]                        
Percentage of commitment fees of total unused commitment under revolving credit facility   0.30%                    
Amended and restated revolving credit facility | Revolving credit facility | Minimum | LIBOR                        
Debt Instrument [Line Items]                        
LIBOR plus margin range   1.75%                    
Amended and restated revolving credit facility | Revolving credit facility | Maximum                        
Debt Instrument [Line Items]                        
Percentage of commitment fees of total unused commitment under revolving credit facility   0.50%                    
Amended and restated revolving credit facility | Revolving credit facility | Maximum | LIBOR                        
Debt Instrument [Line Items]                        
LIBOR plus margin range   2.50%                    
Term loan, due in 2024                        
Debt Instrument [Line Items]                        
Total outstanding principal                 $ 288,000,000   $ 290,250,000  
Debt face value           $ 300,000,000            
Net leverage ratio requirement           2.75            
Annual principal payments           $ 3,000,000            
Variable interest rate                 2.08%   2.15%  
Weighted average interest rate                 2.09%     2.16%
Term loan, due in 2024 | Minimum | LIBOR                        
Debt Instrument [Line Items]                        
LIBOR plus margin range           2.00%            
Term loan, due in 2024 | Maximum | LIBOR                        
Debt Instrument [Line Items]                        
LIBOR plus margin range           1.75%            
Term loan, due in 2026                        
Debt Instrument [Line Items]                        
Total outstanding principal                 $ 745,952,000   $ 751,660,000  
Debt face value         $ 765,000,000              
Annual principal payments         7,600,000              
Variable interest rate                 3.31%   2.65%  
Weighted average interest rate                 3.31%     2.66%
Debt issuance costs         $ 23,000,000              
Minimum LIBOR Rate   0.75%                    
Term loan, due in 2026 | LIBOR                        
Debt Instrument [Line Items]                        
LIBOR plus margin range         2.56%              
Sixth Amendment Facility | LIBOR                        
Debt Instrument [Line Items]                        
LIBOR plus margin range   3.00%                    
Sixth Amendment Facility | Medium-term Notes                        
Debt Instrument [Line Items]                        
Debt issuance costs   $ 23,400,000                    
Sixth Amendment Facility | Medium-term Notes | ION Media                        
Debt Instrument [Line Items]                        
Debt face value   800,000,000                    
Term loan, due in 2028                        
Debt Instrument [Line Items]                        
Total outstanding principal                 $ 694,000,000   $ 0  
Annual principal payments   $ 8,000,000                    
Minimum LIBOR Rate   0.75%                    
Additional loan principal payment                 $ 100,000,000      
Term loan, due in 2028 | Medium-term Notes                        
Debt Instrument [Line Items]                        
Weighted average interest rate                 3.75%      
Debt stated rate                 3.75%      
Senior 3.875% Notes Due 2029 | Senior Notes                        
Debt Instrument [Line Items]                        
Debt face value     $ 550,000,000               550,000,000  
Debt issuance costs     $ 13,800,000                  
Debt stated rate     3.875%                  
Debt issuance price as a percentage of par     100.00%                  
Senior 3.875% Notes Due 2029 | Senior Notes | Redemption Period One                        
Debt Instrument [Line Items]                        
Redemption as a percent of principal     40.00%                  
Debt redemption price     103.875%                  
Senior 3.875% Notes Due 2029 | Senior Notes | Redemption Period Two                        
Debt Instrument [Line Items]                        
Debt redemption price     100.00%                  
Senior unsecured notes, due in 2025 | Senior unsecured notes                        
Debt Instrument [Line Items]                        
Total outstanding principal                 $ 0   400,000,000  
Debt face value             $ 400,000,000          
Debt issuance costs             $ 7,000,000          
Debt stated rate             5.125%          
Redemption as a percent of principal 102.563%                      
Debt issuance price as a percentage of par             100.00%          
Senior unsecured notes, due in 2027 | Senior Notes                        
Debt Instrument [Line Items]                        
Debt face value       $ 500,000,000                
Debt issuance costs       $ 10,700,000                
Debt stated rate       5.875%                
Debt issuance price as a percentage of par       100.00%                
Senior unsecured notes, due in 2027 | Senior Notes | Redemption Period One                        
Debt Instrument [Line Items]                        
Redemption as a percent of principal       40.00%                
Debt redemption price       105.875%                
Senior unsecured notes, due in 2027 | Senior Notes | Redemption Period Two                        
Debt Instrument [Line Items]                        
Debt redemption price       100.00%                
Senior unsecured notes, due in 2027 | Senior unsecured notes                        
Debt Instrument [Line Items]                        
Total outstanding principal                 500,000,000   500,000,000  
Senior unsecured notes, due in 2031 | Senior Notes                        
Debt Instrument [Line Items]                        
Debt face value     $ 500,000,000               500,000,000  
Debt issuance costs     $ 12,500,000                  
Debt stated rate     5.375%                  
Debt issuance price as a percentage of par     100.00%                  
Senior unsecured notes, due in 2031 | Senior Notes | Redemption Period One                        
Debt Instrument [Line Items]                        
Redemption as a percent of principal     40.00%                  
Debt redemption price     105.375%                  
Senior unsecured notes, due in 2031 | Senior Notes | Redemption Period Two                        
Debt Instrument [Line Items]                        
Debt redemption price     100.00%                  
Senior unsecured notes, due in 2031 | Senior unsecured notes                        
Debt Instrument [Line Items]                        
Total outstanding principal                 $ 500,000,000   $ 500,000,000