XML 66 R54.htm IDEA: XBRL DOCUMENT v3.5.0.2
Debt (Details)
€ in Thousands, CAD in Thousands, AUD in Thousands
3 Months Ended 9 Months Ended
Sep. 28, 2016
AUD
Jul. 02, 2015
USD ($)
bank
Mar. 06, 2015
USD ($)
Sep. 30, 2016
USD ($)
Sep. 30, 2016
AUD
Sep. 30, 2016
CAD
Jun. 30, 2016
USD ($)
Sep. 30, 2015
USD ($)
Sep. 30, 2016
USD ($)
Sep. 30, 2015
USD ($)
Sep. 30, 2016
AUD
Sep. 30, 2016
CAD
Sep. 30, 2016
EUR (€)
Sep. 15, 2016
CAD
Jun. 24, 2016
USD ($)
May 31, 2016
USD ($)
Apr. 19, 2016
USD ($)
Dec. 31, 2015
USD ($)
Debt                                    
Capital stock of subsidiaries pledged to secure debt (as a percent)       66.00%         66.00%   66.00% 66.00% 66.00%          
Ownership in U.S. subsidiaries that are considered guarantor (as a percent)       100.00%         100.00%   100.00% 100.00% 100.00%          
Number of banks supporting New Credit Agreement | bank   25                                
Current portion of long-term debt       $ 121,203,000         $ 121,203,000                 $ 88,068,000
Debt extinguishment expense       0     $ 9,283,000 $ 2,156,000 $ 9,283,000 $ 2,156,000                
Debt covenants                                    
Dividends Limit, Percent                 95.00%                  
Dividends Limit, Leverage Ratio Trigger                 6.0                  
Long-term Debt, Gross       6,528,885,000         $ 6,528,885,000                 $ 4,903,977,000
Net proceeds from sales of senior notes             $ 738,750,000   925,443,000 985,000,000                
Cash pool agreement, net cash position       18,900,000         18,900,000                  
Cash pool agreement, gross cash position       50,700,000         50,700,000                  
Cash pool agreement, outstanding borrowings       $ 31,800,000         $ 31,800,000                  
New Credit Agreement                                    
Debt                                    
Maximum borrowing capacity                             $ 2,000,000,000      
Average interest rate (as a percent)       2.90%         2.90%   2.90% 2.90% 2.90%          
New Credit Agreement | Minimum                                    
Debt                                    
Commitment fee percentage                 0.25%                  
New Credit Agreement | Maximum                                    
Debt                                    
Commitment fee percentage                 0.40%                  
Accounts Receivable Securitization Program | Secured Debt                                    
Debt                                    
Maximum borrowing capacity     $ 250,000,000                              
Effective interest rate (as a percent)       1.40%         1.40%   1.40% 1.40% 1.40%          
Commitment fee (as a percent)     0.40%                              
Accounts Receivable from Securitization       $ 208,800,000         $ 208,800,000                  
Credit Agreement                                    
Debt                                    
Capital stock of subsidiaries pledged to secure debt (as a percent)       66.00%         66.00%   66.00% 66.00% 66.00%          
Debt covenants                                    
Net total lease adjusted leverage ratio       5.7         5.7   5.7 5.7 5.7         5.6
Net secured debt lease adjusted leverage ratio       2.6         2.6   2.6 2.6 2.6         2.6
Bond leverage ratio, per indentures       5.4         5.4   5.4 5.4 5.4         5.5
Fixed charge coverage ratio       2.5         2.5   2.5 2.5 2.5         2.4
Credit Agreement | Minimum                                    
Debt covenants                                    
Fixed charge coverage ratio       1.5         1.5   1.5 1.5 1.5          
Credit Agreement | Maximum                                    
Debt covenants                                    
Net total lease adjusted leverage ratio       6.5         6.5   6.5 6.5 6.5          
Net secured debt lease adjusted leverage ratio       4.0         4.0   4.0 4.0 4.0          
Bond leverage ratio, per indentures       6.5         6.5   6.5 6.5 6.5          
Revolving Credit Facility                                    
Debt                                    
Letters of credit outstanding       $ 55,392,000         $ 55,392,000                  
Period of earnings before interest, taxes, depreciation, amortization and rent expense (EBITDAR) for calculation of remaining borrowing capacity                 12 months                  
Remaining amount available for borrowing under credit facility       453,847,000         $ 453,847,000                  
Fair Value       1,240,761,000         1,240,761,000                 $ 784,438,000
Commitment fees and letters of credit fees       428,000       $ 883,000 1,457,000 $ 2,741,000                
Debt covenants                                    
Long-term Debt, Gross       1,240,761,000         1,240,761,000                 784,438,000
Revolving Credit Facility | New Credit Agreement                                    
Debt                                    
Maximum borrowing capacity   $ 1,500,000,000                         1,750,000,000      
Optional additional commitments                             250,000,000      
Carrying amount on long-term debt       $ 1,240,761,000         $ 1,240,761,000                  
Average interest rate (as a percent)       2.90%         2.90%   2.90% 2.90% 2.90%          
Revolving Credit Facility | New Credit Agreement | Minimum                                    
Debt                                    
Effective interest rate (as a percent)       2.30%         2.30%   2.30% 2.30% 2.30%          
Revolving Credit Facility | New Credit Agreement | Maximum                                    
Debt                                    
Effective interest rate (as a percent)       4.80%         4.80%   4.80% 4.80% 4.80%          
Term Loan Facility | New Credit Agreement                                    
Debt                                    
Maximum borrowing capacity                             $ 250,000,000      
Amount of quarterly installments based on the original principal (as a percentage)   $ 3,125,000                                
Carrying amount on long-term debt       $ 234,375,000         $ 234,375,000                  
Average interest rate (as a percent)       2.80%         2.80%   2.80% 2.80% 2.80%          
Fair Value       $ 234,375,000         $ 234,375,000                 243,750,000
Debt covenants                                    
Long-term Debt, Gross       234,375,000         234,375,000                 $ 243,750,000
Term Loan Facility | New Credit Agreement | USD                                    
Debt                                    
Carrying amount on long-term debt       718,800,000         718,800,000                  
Term Loan Facility | New Credit Agreement | CAD                                    
Debt                                    
Carrying amount on long-term debt | CAD                       CAD 6,000            
Term Loan Facility | New Credit Agreement | AUD                                    
Debt                                    
Carrying amount on long-term debt | AUD                     AUD 303,000              
Term Loan Facility | New Credit Agreement | EUR                                    
Debt                                    
Carrying amount on long-term debt | €                         € 255,150          
Bridge Loan | Unsecured Bridge Term Loan [Member]                                    
Debt                                    
Principal amount of notes                                 $ 850,000,000  
Senior Notes 4.375 Percent due 2021                                    
Debt                                    
Fair Value       515,000,000         515,000,000                  
Debt covenants                                    
Long-term Debt, Gross       $ 500,000,000         $ 500,000,000             $ 500,000,000    
Senior Notes 5.375 Percent due 2026                                    
Debt                                    
Ownership in U.S. subsidiaries that are considered guarantor (as a percent)       100.00%         100.00%   100.00% 100.00% 100.00%          
Fair Value       $ 249,375,000         $ 249,375,000                  
Debt covenants                                    
Long-term Debt, Gross       250,000,000         250,000,000             $ 250,000,000    
CAD 5.375 Percent Senior Notes due 2023 [Member]                                    
Debt                                    
Fair Value       191,412,000         191,412,000                  
Debt covenants                                    
Long-term Debt, Gross       190,223,000         $ 190,223,000         CAD 250,000        
Net proceeds from sales of senior notes       $ 186,693,000   CAD 246,250                        
Australian Dollar Term Loan [Member]                                    
Debt                                    
Amount of quarterly installments based on the original principal (as a percentage) | AUD AUD 6,250                                  
Effective interest rate (as a percent)       6.10%         6.10%   6.10% 6.10% 6.10%          
Fair Value       $ 190,876,000         $ 190,876,000                  
Debt covenants                                    
Long-term Debt, Gross AUD 250,000     188,967,000         $ 188,967,000   AUD 250,000              
Par percentage 99.00%                                  
Net proceeds from sales of senior notes       $ 185,800,000 AUD 243,750                          
Australian Dollar Term Loan [Member] | BBSY                                    
Debt covenants                                    
Basis spread on variable rate 4.30%