XML 53 R51.htm IDEA: XBRL DOCUMENT v3.20.1
Debt - Schedule of Long Term Debt (Details)
€ in Thousands, $ in Thousands, $ in Thousands
Mar. 31, 2020
EUR (€)
Mar. 31, 2020
USD ($)
Mar. 31, 2020
CAD ($)
Mar. 31, 2020
AUD ($)
Dec. 31, 2019
USD ($)
Mar. 22, 2018
USD ($)
Debt Instrument [Line Items]            
Debt (inclusive of discount)   $ 8,917,558,000     $ 8,751,544,000  
Long-term debt, gross, current maturities   (127,557,000)     (389,013,000)  
Long term debt, gross, net of current portion   8,790,001,000     8,362,531,000  
Unamortized Deferred Financing Costs   (81,984,000)     (86,965,000)  
Unamortized debt issuance expense, net   (81,984,000)     (86,965,000)  
Carrying Amount   8,835,574,000     8,664,579,000  
Carrying Amount, current maturities   (127,557,000)     (389,013,000)  
Carrying Amount, excluding current maturities   8,708,017,000     8,275,566,000  
Revolving Credit Facility            
Debt Instrument [Line Items]            
Letters of credit outstanding   4,851,000        
Remaining capacity   1,099,546,000        
Australian Dollar Term Loan            
Debt Instrument [Line Items]            
Debt (inclusive of discount)   197,454,000     226,924,000  
Unamortized Deferred Financing Costs   (1,937,000)     (2,313,000)  
Carrying Amount   195,517,000   $ 323,125 224,611,000  
Fair Value   $ 198,435,000     228,156,000  
Average interest rate (as a percent) 4.40% 4.40% 4.40% 4.40%    
Debt instrument, unamortized discount   $ 981,000     1,232,000  
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   (2,006,000)     (2,436,000)  
Carrying Amount   497,994,000     497,564,000  
Fair Value   $ 495,000,000     503,450,000  
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   (3,752,000)     (4,027,000)  
Carrying Amount   596,248,000     595,973,000  
Fair Value   $ 603,000,000     613,500,000  
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)   $ 176,414,000     192,058,000  
Unamortized Deferred Financing Costs   (1,776,000)     (2,071,000)  
Carrying Amount   174,638,000     189,987,000  
Fair Value   $ 170,681,000     199,380,000  
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   (6,065,000)     (6,409,000)  
Carrying Amount   993,935,000     993,591,000  
Fair Value   $ 992,500,000     1,010,625,000  
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)   $ 330,016,000     336,468,000  
Unamortized Deferred Financing Costs   (3,302,000)     (3,462,000)  
Carrying Amount   326,714,000     333,006,000  
Fair Value   $ 289,177,000     345,660,000  
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)   $ 494,988,000     527,432,000  
Unamortized Deferred Financing Costs   (5,218,000)     (5,809,000)  
Carrying Amount   489,770,000     521,623,000  
Fair Value   $ 443,960,000     539,892,000  
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   (2,649,000)     (2,756,000)  
Carrying Amount   247,351,000     247,244,000  
Fair Value   $ 242,500,000     261,641,000  
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   (10,664,000)     (11,020,000)  
Carrying Amount   989,336,000     988,980,000  
Fair Value   $ 970,000,000     1,029,475,000  
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   (9,447,000)     (9,742,000)  
Carrying Amount   815,553,000     815,258,000  
Fair Value   $ 813,904,000     859,598,000  
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     1,000,000,000  
Unamortized Deferred Financing Costs   (13,742,000)     (14,104,000)  
Carrying Amount   986,258,000     985,896,000  
Fair Value   $ 939,380,000     1,015,640,000  
Stated interest rate (as a percent) 4.875% 4.875% 4.875% 4.875%    
Real Estate Mortgages, Capital Leases and Other            
Debt Instrument [Line Items]            
Debt (inclusive of discount)   $ 494,573,000     523,671,000  
Unamortized Deferred Financing Costs   (297,000)     (406,000)  
Carrying Amount   494,276,000     523,265,000  
Fair Value   494,573,000     523,671,000  
Accounts Receivable Securitization Program            
Debt Instrument [Line Items]            
Debt (inclusive of discount)   270,562,000     272,062,000  
Unamortized Deferred Financing Costs   (241,000)     (81,000)  
Carrying Amount   270,321,000     271,981,000  
Fair Value   $ 270,562,000     272,062,000  
Stated interest rate (as a percent) 2.00% 2.00% 2.00% 2.00%    
Principal amount   $ 300,000,000     275,000,000  
Mortgage Securitization Program            
Debt Instrument [Line Items]            
Debt (inclusive of discount)   50,000,000     50,000,000  
Unamortized Deferred Financing Costs   (945,000)     (982,000)  
Carrying Amount   49,055,000     49,018,000  
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]            
Weighted average interest rate 2.70% 2.70% 2.70% 2.70%    
New Credit Agreement | Revolving Credit Facility            
Debt Instrument [Line Items]            
Debt (inclusive of discount)   $ 645,603,000     348,808,000  
Unamortized Deferred Financing Costs   (11,205,000)     (12,053,000)  
Carrying Amount   634,398,000     336,755,000  
Fair Value   $ 645,603,000     348,808,000  
Weighted average interest rate 2.70% 2.70% 2.70% 2.70%    
Term Loan A | Term Loan Facility            
Debt Instrument [Line Items]            
Debt (inclusive of discount)   $ 225,000,000     228,125,000  
Unamortized Deferred Financing Costs   0     0  
Carrying Amount   225,000,000     228,125,000  
Fair Value   $ 225,000,000     228,125,000  
Weighted average interest rate 2.70% 2.70% 2.70% 2.70%    
Term Loan B | Term Loan Facility            
Debt Instrument [Line Items]            
Debt (inclusive of discount)   $ 684,702,000     686,395,000  
Unamortized Deferred Financing Costs   (7,181,000)     (7,493,000)  
Carrying Amount   677,521,000     678,902,000  
Fair Value   $ 686,000,000     686,890,000  
Average interest rate (as a percent) 2.70% 2.70% 2.70% 2.70%    
Debt instrument, unamortized discount   $ 1,298,000     1,355,000  
UK Bilateral Revolving Credit Facility | Revolving Credit Facility            
Debt Instrument [Line Items]            
Debt (inclusive of discount)   173,246,000     184,601,000  
Unamortized Deferred Financing Costs   (1,557,000)     (1,801,000)  
Carrying Amount   171,689,000     182,800,000  
Fair Value   $ 173,246,000     $ 184,601,000  
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 | Revolving Credit Facility            
Debt Instrument [Line Items]            
Debt (inclusive of discount)   $ 580,500,000        
Canadian dollars | New Credit Agreement | Revolving Credit Facility            
Debt Instrument [Line Items]            
Debt (inclusive of discount)     $ 28,500      
Euro | New Credit Agreement | Revolving Credit Facility            
Debt Instrument [Line Items]            
Debt (inclusive of discount) | € € 40,900