XML 26 R51.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Debt (Details) - USD ($)
$ in Thousands
9 Months Ended 12 Months Ended
May 31, 2019
Sep. 30, 2019
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Aug. 02, 2019
Aug. 01, 2019
Jul. 08, 2019
May 16, 2019
Feb. 08, 2019
Feb. 07, 2019
Debt                      
Debt and Lease Obligation     $ 6,684,162 $ 7,595,922              
Debt, Unamortized Deferred Financing Costs     (39,781) (44,889)              
Debt Instrument, Unamortized Discount (Premium), Net     (8,791) (16,308)              
Adjustment to Purchase Price of Debt     (4,065) (5,293)              
Debt and Capital Lease Obligations, net of deferred financing costs     6,631,525 7,529,432              
Debt Instrument, Fair Value Disclosure     6,747,800 7,559,100              
Write-off of debt costs     2,543 6,090 $ 6,973            
Payments To Capital Lease Obligations     41,200                
Proceeds from the sale of building     0 27,630 0            
Net gain on sale of building     0 20,953 $ 0            
Borrowing capacity               $ 325,000      
Less: amount representing interest     (3,695)                
Capital lease obligations     27,024                
Debt maturities (excluding capital lease obligations)                      
2019     822,537                
2020     827,125                
2021     1,048,929                
2022     1,638,092                
2023     1,052,157                
2025 and thereafter     1,268,298                
Total     6,657,138                
Debt Instrument, Interest Rate, Stated Percentage               1.75%      
Future lease payments under these capital leases                      
2019     4,370                
2020     4,370                
2021     4,370                
2022     4,370                
2023     13,239                
2023 and thereafter     0                
Total future payments     $ 30,719                
Interest Rate Swap [Member]                      
Debt                      
Net Notional Amount of Interest Rate During Period     2.02%                
Interest Rate Swaps Average Remaining Maturity     5 years 1 month 6 days                
Revolving Credit Facility and Second Revolving Credit Facility [Member]                      
Future lease payments under these capital leases                      
Line of Credit Facility, Remaining Borrowing Capacity     $ 845,900                
Revolving Credit Facility [Member]                      
Debt                      
Debt Instrument, Face Amount                 $ 1,125,000    
Second Revolving Credit Facility [Member]                      
Debt                      
Borrowing capacity           $ 500,000 $ 39,200     $ 800,000 $ 300,000
Term Notes [Member]                      
Debt                      
Debt and Lease Obligation     $ 1,200,375 1,543,375              
Debt Instrument, Interest Rate, Effective Percentage     3.32%                
Repayments of Debt $ 210,300                    
Institutional Notes [Domain]                      
Debt                      
Debt and Lease Obligation     $ 1,957,557 2,198,200              
Debt Instrument, Interest Rate, Effective Percentage     4.65%                
Asset-backed securitization term notes                      
Debt                      
Debt and Lease Obligation     $ 2,719,206 3,063,821              
Debt Instrument, Interest Rate, Effective Percentage     3.69%                
Asset-backed securitization warehouse                      
Debt                      
Debt and Lease Obligation     $ 370,000 340,000              
Debt Instrument, Interest Rate, Effective Percentage     3.51%                
Revolving credit facilities                      
Debt                      
Debt and Lease Obligation     $ 410,000 375,000              
Debt Instrument, Interest Rate, Effective Percentage     3.45%                
Borrowing capacity     $ 1,560,000                
Capital lease obligations                      
Debt                      
Debt and Lease Obligation     $ 27,024 $ 75,526              
Debt Instrument, Interest Rate, Effective Percentage     4.92%                
Minimum [Member]                      
Debt                      
Capital Lease Period Over Which Interest Expense Recognized Preceding Early Purchase Option   3 years                  
Minimum [Member] | Institutional Notes [Domain]                      
Debt                      
Debt Instrument, Term   7 years                  
Maximum [Member]                      
Debt                      
Capital Lease Period Over Which Interest Expense Recognized Preceding Early Purchase Option   10 years                  
Maximum [Member] | Institutional Notes [Domain]                      
Debt                      
Debt Instrument, Term   12 years                  
London Interbank Offered Rate (LIBOR) [Member] | Revolving Credit Facility [Member]                      
Debt                      
Debt Instrument, Interest Rate, Effective Percentage                 1.50%    
London Interbank Offered Rate (LIBOR) [Member] | Second Revolving Credit Facility [Member]                      
Debt                      
Debt Instrument, Interest Rate, Effective Percentage           1.65%          
Debt Instrument, Basis Spread on Variable Rate   1.75%                  
London Interbank Offered Rate (LIBOR) [Member] | Term Notes [Member]                      
Debt                      
Debt Instrument, Basis Spread on Variable Rate   2.85%                  
Excluding Impact [Member] | Fixed Rate Debt [Member]                      
Debt maturities (excluding capital lease obligations)                      
Debt, Percentage Interest Rate Remaining Term     3 years 4 months 24 days                
Excluding Impact [Member] | Variable Rate Debt [Member]                      
Debt                      
Long-term Debt, Gross     $ 2,699,846                
Debt maturities (excluding capital lease obligations)                      
Debt, Percentage Interest Rate Remaining Term     3 years 7 months 6 days                
Including Impact [Member]                      
Debt                      
Long-term Debt, Gross     $ 6,684,162                
Debt maturities (excluding capital lease obligations)                      
Debt, Weighted Average Interest Rate     3.95%                
Including Impact [Member] | Fixed Rate Debt [Member]                      
Debt                      
Long-term Debt, Gross     $ 3,984,316                
Debt maturities (excluding capital lease obligations)                      
Debt, Weighted Average Interest Rate     4.23%                
Including Impact [Member] | Variable Rate Debt [Member]                      
Debt maturities (excluding capital lease obligations)                      
Debt, Weighted Average Interest Rate     3.38%                
Designated as Hedging Instrument [Member] | Interest Rate Swap [Member]                      
Debt maturities (excluding capital lease obligations)                      
Net Notional Amount of Interest Rate Agreements     $ 1,799,204                
Designated as Hedging Instrument [Member] | Including Impact [Member] | Fixed and Hedged Debt [Member]                      
Debt                      
Long-term Debt, Gross     $ 5,783,520                
Debt maturities (excluding capital lease obligations)                      
Debt, Weighted Average Interest Rate     4.04%                
Designated as Hedging Instrument [Member] | Including Impact [Member] | Hedged Debt [Member]                      
Debt maturities (excluding capital lease obligations)                      
Debt, Weighted Average Interest Rate     3.60%                
Not Designated as Hedging Instrument [Member] | Including Impact [Member] | Unhedged Debt [Member]                      
Debt                      
Long-term Debt, Gross     $ 900,642