XML 14 R63.htm IDEA: XBRL DOCUMENT v3.19.3
Debt - Schedule of Long Term Debt (Details)
€ in Thousands, $ in Thousands, $ in Thousands
1 Months Ended
Sep. 22, 2019
USD ($)
Sep. 30, 2019
USD ($)
Sep. 30, 2019
EUR (€)
Sep. 30, 2019
AUD ($)
Sep. 30, 2019
CAD ($)
Dec. 31, 2018
USD ($)
Mar. 22, 2018
USD ($)
Debt Instrument [Line Items]              
Debt (inclusive of discount)   $ 8,704,642,000       $ 8,229,430,000  
Long-term debt, gross, current maturities   (394,822,000)       (126,406,000)  
Long term debt, gross, net of current portion   8,309,820,000       8,103,024,000  
Unamortized Deferred Financing Costs   (89,473,000)       (86,607,000)  
Unamortized debt issuance expense, current   0       0  
Unamortized debt issuance expense, net   (89,473,000)       (86,607,000)  
Carrying Amount   8,615,169,000       8,142,823,000  
Carrying Amount, current maturities   (394,822,000)       (126,406,000)  
Carrying Amount, excluding current maturities   8,220,347,000       8,016,417,000  
Revolving Credit Facility              
Debt Instrument [Line Items]              
Letters of credit outstanding   16,843,000          
Remaining capacity   1,378,278,000          
Australian Dollar Term Loan              
Debt Instrument [Line Items]              
Debt (inclusive of discount)   219,871,000       233,955,000  
Unamortized Deferred Financing Costs   (2,389,000)       (3,084,000)  
Carrying Amount   217,482,000   $ 327,500   230,871,000  
Fair Value   $ 221,165,000       235,645,000  
Average interest rate (as a percent)   4.90% 4.90% 4.90% 4.90%    
Debt instrument, unamortized discount   $ 1,294,000       1,690,000  
Senior Notes 4.375 Percent due 2021              
Debt Instrument [Line Items]              
Debt (inclusive of discount)   500,000,000       500,000,000  
Unamortized Deferred Financing Costs   (2,866,000)       (4,155,000)  
Carrying Amount   497,134,000       495,845,000  
Fair Value   $ 503,750,000       488,750,000  
Stated interest rate (as a percent)   4.375% 4.375% 4.375% 4.375%    
Senior Notes 6% percent due 2023              
Debt Instrument [Line Items]              
Debt (inclusive of discount)   $ 600,000,000       600,000,000  
Unamortized Deferred Financing Costs   (4,302,000)       (5,126,000)  
Carrying Amount   595,698,000       594,874,000  
Fair Value   $ 615,000,000       606,000,000  
Stated interest rate (as a percent)   6.00% 6.00% 6.00% 6.00%    
CAD Senior Notes 5.375 Percent due 2023              
Debt Instrument [Line Items]              
Debt (inclusive of discount)   $ 188,811,000       183,403,000  
Unamortized Deferred Financing Costs   (2,173,000)       (2,506,000)  
Carrying Amount   186,638,000       180,897,000  
Fair Value   $ 194,475,000       186,154,000  
Stated interest rate (as a percent)   5.375% 5.375% 5.375% 5.375%    
Senior Subordinated Notes 5 3/4% percent due 2024              
Debt Instrument [Line Items]              
Debt (inclusive of discount)   $ 1,000,000,000       1,000,000,000  
Unamortized Deferred Financing Costs   (6,752,000)       (7,782,000)  
Carrying Amount   993,248,000       992,218,000  
Fair Value   $ 1,010,000,000       940,000,000  
Stated interest rate (as a percent)   5.75% 5.75% 5.75% 5.75%    
Euro Senior Notes 3 Percent due 2025              
Debt Instrument [Line Items]              
Debt (inclusive of discount)   $ 327,508,000       343,347,000  
Unamortized Deferred Financing Costs   (3,622,000)       (4,098,000)  
Carrying Amount   323,886,000       339,249,000  
Fair Value   $ 334,877,000       321,029,000  
Stated interest rate (as a percent)   3.00% 3.00% 3.00% 3.00%    
GBP Senior Notes due 2025 3.875 Percent              
Debt Instrument [Line Items]              
Debt (inclusive of discount)   $ 491,943,000       509,425,000  
Unamortized Deferred Financing Costs   (5,651,000)       (6,573,000)  
Carrying Amount   486,292,000       502,852,000  
Fair Value   $ 493,173,000       453,811,000  
Stated interest rate (as a percent)   3.875% 3.875% 3.875% 3.875%    
Senior Notes 5.375 Percent due 2026              
Debt Instrument [Line Items]              
Debt (inclusive of discount)   $ 250,000,000       250,000,000  
Unamortized Deferred Financing Costs   (2,863,000)       (3,185,000)  
Carrying Amount   247,137,000       246,815,000  
Fair Value   $ 257,500,000       224,375,000  
Stated interest rate (as a percent)   5.375% 5.375% 5.375% 5.375%    
Senior Notes 4.875 Percent due 2027              
Debt Instrument [Line Items]              
Debt (inclusive of discount)   $ 1,000,000,000       1,000,000,000  
Unamortized Deferred Financing Costs   (11,375,000)       (12,442,000)  
Carrying Amount   988,625,000       987,558,000  
Fair Value   $ 1,022,500,000       855,000,000  
Stated interest rate (as a percent)   4.875% 4.875% 4.875% 4.875%    
Senior Notes 5.25 Percent due 2028              
Debt Instrument [Line Items]              
Debt (inclusive of discount)   $ 825,000,000       825,000,000  
Unamortized Deferred Financing Costs   (10,037,000)       (10,923,000)  
Carrying Amount   814,963,000       814,077,000  
Fair Value   $ 852,844,000       713,625,000  
Stated interest rate (as a percent)   5.25% 5.25% 5.25% 5.25%    
Senior Notes 4.875 Percent due 2029              
Debt Instrument [Line Items]              
Debt (inclusive of discount)   $ 1,000,000,000       0  
Unamortized Deferred Financing Costs   (14,451,000)       0  
Carrying Amount   985,549,000       0  
Fair Value   $ 1,015,000,000       0  
Stated interest rate (as a percent)   4.875% 4.875% 4.875% 4.875%    
Principal amount   $ 1,000,000,000          
Net proceeds $ 987,500,000            
Real Estate Mortgages, Capital Leases and Other              
Debt Instrument [Line Items]              
Debt (inclusive of discount)   533,549,000       606,702,000  
Unamortized Deferred Financing Costs   (444,000)       (171,000)  
Carrying Amount   533,105,000       606,531,000  
Fair Value   533,549,000       606,702,000  
Accounts Receivable Securitization Program              
Debt Instrument [Line Items]              
Debt (inclusive of discount)   271,562,000       221,673,000  
Unamortized Deferred Financing Costs   (115,000)       (218,000)  
Carrying Amount   271,447,000       221,455,000  
Fair Value   $ 271,562,000       221,673,000  
Average interest rate (as a percent)   3.10% 3.10% 3.10% 3.10%    
Mortgage Securitization Program              
Debt Instrument [Line Items]              
Debt (inclusive of discount)   $ 50,000,000       50,000,000  
Unamortized Deferred Financing Costs   (1,019,000)       (1,128,000)  
Carrying Amount   48,981,000       48,872,000  
Fair Value   $ 50,000,000       50,000,000  
Average interest rate (as a percent)   3.50% 3.50% 3.50% 3.50%    
New Credit Agreement              
Debt Instrument [Line Items]              
Average interest rate (as a percent)   3.50% 3.50% 3.50% 3.50%    
New Credit Agreement | Revolving Credit Facility              
Debt Instrument [Line Items]              
Debt (inclusive of discount)   $ 354,879,000       793,832,000  
Unamortized Deferred Financing Costs   (11,763,000)       (14,117,000)  
Carrying Amount   343,116,000       779,715,000  
Fair Value   $ 354,879,000       793,832,000  
Average interest rate (as a percent)   3.30% 3.30% 3.30% 3.30%    
Term Loan A | Term Loan Facility              
Debt Instrument [Line Items]              
Debt (inclusive of discount)   $ 231,250,000       240,625,000  
Unamortized Deferred Financing Costs   0       0  
Carrying Amount   231,250,000       240,625,000  
Fair Value   $ 231,250,000       240,625,000  
Average interest rate (as a percent)   3.80% 3.80% 3.80% 3.80%    
Term Loan B | Term Loan Facility              
Debt Instrument [Line Items]              
Debt (inclusive of discount)   $ 688,089,000       693,169,000  
Unamortized Deferred Financing Costs   (7,806,000)       (8,742,000)  
Carrying Amount   680,283,000       684,427,000  
Fair Value   $ 688,638,000       660,013,000  
Average interest rate (as a percent)   3.80% 3.80% 3.80% 3.80%    
Debt instrument, unamortized discount   $ 1,411,000       1,581,000  
UK Bilateral Revolving Credit Facility | Revolving Credit Facility              
Debt Instrument [Line Items]              
Debt (inclusive of discount)   172,180,000       178,299,000  
Unamortized Deferred Financing Costs   (1,845,000)       (2,357,000)  
Carrying Amount   170,335,000       175,942,000  
Fair Value   $ 172,180,000       $ 178,299,000  
Line of credit facility, interest rate at period end   3.00% 3.00% 3.00% 3.00%    
Term Loan Facility | Term Loan B | Loans Payable              
Debt Instrument [Line Items]              
Maximum borrowing capacity             $ 700,000,000
US Dollars | New Credit Agreement | Term Loan Facility              
Debt Instrument [Line Items]              
Debt (inclusive of discount)   $ 221,900,000          
Canadian dollars | New Credit Agreement | Term Loan Facility              
Debt Instrument [Line Items]              
Debt (inclusive of discount)         $ 72,000    
Euro | New Credit Agreement | Term Loan Facility              
Debt Instrument [Line Items]              
Debt (inclusive of discount) | €     € 72,000