XML 113 R66.htm IDEA: XBRL DOCUMENT v3.20.4
Debt - Schedule of Long Term Debt (Details)
$ in Thousands
Dec. 31, 2020
USD ($)
Dec. 31, 2020
AUD ($)
Jun. 30, 2020
Jun. 29, 2020
Dec. 31, 2019
USD ($)
Debt Instrument [Line Items]          
Debt (inclusive of discount) $ 8,797,424,000       $ 8,751,544,000
Net Deferred Financing Costs (94,110,000)       (86,965,000)
Total Long-term Debt (including current portion) 8,703,314,000       8,664,579,000
Debt, current portion (193,759,000)       (389,013,000)
Carrying amount, current portion (193,759,000)       (389,013,000)
Long-term debt, net of current portion 8,603,665,000       8,362,531,000
Unamortized deferred financing costs (94,110,000)       (86,965,000)
Long-term debt, net of current portion $ 8,509,555,000       8,275,566,000
Capital stock of subsidiaries pledged to secure debt (as a percent) 66.00% 66.00%      
Unamortized original issue discount $ 1,991,000        
Capital lease obligations 366,311,000       367,182,000
Unamortized debt issuance expense, net of current portion 0       0
Australian Dollar Term Loan          
Debt Instrument [Line Items]          
Debt (inclusive of discount) 243,152,000 $ 350,000     226,924,000
Net Deferred Financing Costs (1,624,000)       (2,313,000)
Total Long-term Debt (including current portion) 241,528,000       224,611,000
Fair value 244,014,000       228,156,000
Unamortized original issue discount $ 862,000       1,232,000
Euro Senior Notes 3 Percent due 2025          
Debt Instrument [Line Items]          
Stated interest rate (as a percent) 3.00% 3.00%      
Debt (inclusive of discount) $ 0       336,468,000
Net Deferred Financing Costs 0       (3,462,000)
Total Long-term Debt (including current portion) 0       333,006,000
Fair value $ 0       345,660,000
GBP Senior Notes 3.875 Percent due 2025          
Debt Instrument [Line Items]          
Stated interest rate (as a percent) 3.875% 3.875%      
Debt (inclusive of discount) $ 546,003,000       527,432,000
Net Deferred Financing Costs (4,983,000)       (5,809,000)
Total Long-term Debt (including current portion) 541,020,000       521,623,000
Fair value $ 553,101,000       539,892,000
Senior Notes 5.375 Percent due 2026          
Debt Instrument [Line Items]          
Stated interest rate (as a percent) 5.375% 5.375%      
Debt (inclusive of discount) $ 0       250,000,000
Net Deferred Financing Costs 0       (2,756,000)
Total Long-term Debt (including current portion) 0       247,244,000
Fair value $ 0       261,641,000
47/8% Notes due 2027          
Debt Instrument [Line Items]          
Stated interest rate (as a percent) 4.875% 4.875%      
Debt (inclusive of discount) $ 1,000,000,000       1,000,000,000
Net Deferred Financing Costs (9,598,000)       (11,020,000)
Total Long-term Debt (including current portion) 990,402,000       988,980,000
Fair value $ 1,046,250,000       1,029,475,000
Senior Notes 4.875 Percent due 2029          
Debt Instrument [Line Items]          
Stated interest rate (as a percent) 5.25% 5.25%      
Debt (inclusive of discount) $ 825,000,000       825,000,000
Net Deferred Financing Costs (8,561,000)       (9,742,000)
Total Long-term Debt (including current portion) 816,439,000       815,258,000
Fair value $ 868,313,000       859,598,000
5% Notes          
Debt Instrument [Line Items]          
Stated interest rate (as a percent) 5.00% 5.00%      
Debt (inclusive of discount) $ 500,000,000       0
Net Deferred Financing Costs (5,486,000)       0
Total Long-term Debt (including current portion) 494,514,000       0
Fair value $ 523,125,000       0
47/8% Notes due 2029          
Debt Instrument [Line Items]          
Stated interest rate (as a percent) 4.875% 4.875%      
Debt (inclusive of discount) $ 1,000,000,000       1,000,000,000
Net Deferred Financing Costs (12,658,000)       (14,104,000)
Total Long-term Debt (including current portion) 987,342,000       985,896,000
Fair value $ 1,050,000,000       1,015,640,000
51/4% Notes due 2030          
Debt Instrument [Line Items]          
Stated interest rate (as a percent) 5.25% 5.25%      
Debt (inclusive of discount) $ 1,300,000,000       0
Net Deferred Financing Costs (14,416,000)       0
Total Long-term Debt (including current portion) 1,285,584,000       0
Fair value $ 1,400,750,000       0
41/2% Notes          
Debt Instrument [Line Items]          
Stated interest rate (as a percent) 4.50% 4.50%      
Debt (inclusive of discount) $ 1,100,000,000       0
Net Deferred Financing Costs (12,648,000)       0
Total Long-term Debt (including current portion) 1,087,352,000       0
Fair value $ 1,138,500,000       0
55/8% Notes          
Debt Instrument [Line Items]          
Stated interest rate (as a percent) 5.625% 5.625%      
Debt (inclusive of discount) $ 600,000,000       0
Net Deferred Financing Costs (6,727,000)       0
Total Long-term Debt (including current portion) 593,273,000       0
Fair value 660,000,000       0
Accounts Receivable Securitization Program          
Debt Instrument [Line Items]          
Debt (inclusive of discount) 85,000,000       272,062,000
Net Deferred Financing Costs (152,000)       (81,000)
Total Long-term Debt (including current portion) 84,848,000       271,981,000
Fair value $ 85,000,000       $ 272,062,000
Mortgages          
Debt Instrument [Line Items]          
Stated interest rate (as a percent) 3.30% 3.30%     3.90%
Long term debt fair value $ 71,673,000       $ 77,036,000
Other Notes And Obligations          
Debt Instrument [Line Items]          
Long term debt fair value $ 73,938,000       $ 129,453,000
Weighted average interest rate (as a percent) 10.70% 10.70%     10.80%
Mortgage Securitization Program          
Debt Instrument [Line Items]          
Fair value $ 50,000,000       $ 50,000,000
Capital Lease Obligations          
Debt Instrument [Line Items]          
Weighted average interest rate (as a percent) 5.90% 5.90%     5.70%
Credit Agreement          
Debt Instrument [Line Items]          
Capital stock of subsidiaries pledged to secure debt (as a percent) 66.00% 66.00%      
Real Estate Mortgages, Finance Lease Liabilities And Other          
Debt Instrument [Line Items]          
Debt (inclusive of discount) $ 511,922,000       $ 573,671,000
Net Deferred Financing Costs (1,086,000)       (1,388,000)
Total Long-term Debt (including current portion) 510,836,000       572,283,000
Fair value 511,922,000       623,671,000
Long term debt fair value 511,922,000       573,671,000
New Credit Agreement | Revolving Credit Facility          
Debt Instrument [Line Items]          
Debt (inclusive of discount) 0       348,808,000
Net Deferred Financing Costs (8,620,000)       (12,053,000)
Total Long-term Debt (including current portion) (8,620,000)       336,755,000
Fair value 0       348,808,000
New Credit Agreement | Term Loan Facility          
Debt Instrument [Line Items]          
Debt (inclusive of discount) 250,000,000        
Term Loan A | Term Loan Facility          
Debt Instrument [Line Items]          
Debt (inclusive of discount) 215,625,000       228,125,000
Net Deferred Financing Costs 0       0
Total Long-term Debt (including current portion) 215,625,000       228,125,000
Fair value 215,625,000       228,125,000
Term Loan B | Term Loan Facility          
Debt Instrument [Line Items]          
Debt (inclusive of discount) 679,621,000       686,395,000
Net Deferred Financing Costs (6,244,000)       (7,493,000)
Total Long-term Debt (including current portion) 673,377,000       678,902,000
Fair value 680,750,000       686,890,000
Unamortized original issue discount 1,129,000       1,355,000
UK Bilateral Revolving Credit Facility | Revolving Credit Facility          
Debt Instrument [Line Items]          
Debt (inclusive of discount) 191,101,000       184,601,000
Net Deferred Financing Costs (1,307,000)       (1,801,000)
Total Long-term Debt (including current portion) 189,794,000       182,800,000
Fair value $ 191,101,000       184,601,000
Senior Notes 4.375 Percent due 2021 | Senior Notes          
Debt Instrument [Line Items]          
Stated interest rate (as a percent) 4.375% 4.375%      
Debt (inclusive of discount) $ 0       500,000,000
Net Deferred Financing Costs 0       (2,436,000)
Total Long-term Debt (including current portion) 0       497,564,000
Fair value $ 0       503,450,000
Senior Notes 6 Percent Due 2023 | Senior Notes          
Debt Instrument [Line Items]          
Stated interest rate (as a percent) 6.00% 6.00% 6.00% 6.00%  
Debt (inclusive of discount) $ 0       600,000,000
Net Deferred Financing Costs 0       (4,027,000)
Total Long-term Debt (including current portion) 0       595,973,000
Fair value $ 0       613,500,000
CAD 5.375 Percent Senior Notes due 2023 | Senior Notes          
Debt Instrument [Line Items]          
Stated interest rate (as a percent) 5.375% 5.375%      
Debt (inclusive of discount) $ 0       192,058,000
Net Deferred Financing Costs 0       (2,071,000)
Total Long-term Debt (including current portion) 0       189,987,000
Fair value $ 0       199,380,000
Senior Subordinated Notes 5.75 Percent due 2024 | Senior Notes          
Debt Instrument [Line Items]          
Stated interest rate (as a percent) 5.75% 5.75%      
Debt (inclusive of discount) $ 0       1,000,000,000
Net Deferred Financing Costs 0       (6,409,000)
Total Long-term Debt (including current portion) 0       993,591,000
Fair value $ 0       $ 1,010,625,000