XML 80 R56.htm IDEA: XBRL DOCUMENT v3.23.2
Debt (Details) - USD ($)
6 Months Ended
May 15, 2023
Jun. 30, 2023
Jun. 30, 2022
Dec. 31, 2022
Debt Instrument [Line Items]        
Debt (inclusive of discount)   $ 11,332,500,000   $ 10,650,265,000
Net Deferred Financing Costs   (85,688,000)   (81,270,000)
CARRYING AMOUNT   11,246,812,000   10,568,995,000
Debt, current portion   (102,582,000)   (87,546,000)
Unamortized debt issuance expense, net of current portion   0   0
Carrying amount, current maturities   (102,582,000)   (87,546,000)
Long term debt, gross, net of current portion   11,229,918,000   10,562,719,000
Unamortized deferred financing costs, noncurrent   (85,688,000)   (81,270,000)
Carrying amount, excluding current maturities   11,144,230,000   10,481,449,000
Net proceeds from sale of senior note   990,000,000 $ 0  
Credit Agreement        
Debt Instrument [Line Items]        
Letters of credit outstanding   40,410,000    
Credit Agreement | Revolving Credit Facility        
Debt Instrument [Line Items]        
Debt (inclusive of discount)   679,500,000   1,072,200,000
Net Deferred Financing Costs   (5,332,000)   (6,790,000)
CARRYING AMOUNT   674,168,000   1,065,410,000
FAIR VALUE   679,500,000   $ 1,072,200,000
Remaining capacity   $ 1,566,061,000    
Weighted average interest rate (as a percent)   7.00%   6.20%
Letters of credit outstanding   $ 4,439,000    
Credit Agreement | UK Bilateral Revolving Credit Facility        
Debt Instrument [Line Items]        
Debt (inclusive of discount)   177,277,000   $ 169,361,000
Net Deferred Financing Costs   0   0
CARRYING AMOUNT   177,277,000   169,361,000
FAIR VALUE   177,277,000   169,361,000
Australian Dollar Term Loan        
Debt Instrument [Line Items]        
Debt (inclusive of discount)   196,333,000   202,641,000
Net Deferred Financing Costs   (543,000)   (633,000)
CARRYING AMOUNT   195,790,000   202,008,000
FAIR VALUE   198,005,000   204,623,000
Real Estate Mortgages, Financing Lease Liabilities and Other        
Debt Instrument [Line Items]        
Debt (inclusive of discount)   457,724,000   425,777,000
Net Deferred Financing Costs   (483,000)   (578,000)
CARRYING AMOUNT   457,241,000   425,199,000
FAIR VALUE   457,724,000   425,777,000
Term Loan A | Term Loan Facility        
Debt Instrument [Line Items]        
Debt (inclusive of discount)   234,375,000   240,625,000
Net Deferred Financing Costs   0   0
CARRYING AMOUNT   234,375,000   240,625,000
FAIR VALUE   234,375,000   240,625,000
Term Loan B | Term Loan Facility        
Debt Instrument [Line Items]        
Debt (inclusive of discount)   662,685,000   666,073,000
Net Deferred Financing Costs   (3,122,000)   (3,747,000)
CARRYING AMOUNT   659,563,000   662,326,000
FAIR VALUE   $ 663,250,000   666,750,000
37/8% GBP Senior Notes due 2025 (the "GBP Notes") | Senior Notes        
Debt Instrument [Line Items]        
Stated interest rate (as a percent)   3.875%    
Debt (inclusive of discount)   $ 506,506,000   483,888,000
Net Deferred Financing Costs   (2,231,000)   (2,589,000)
CARRYING AMOUNT   504,275,000   481,299,000
FAIR VALUE   $ 472,474,000   445,206,000
47/8% Senior Notes due 2027 (the "47/8% Notes due 2027") | Senior Notes        
Debt Instrument [Line Items]        
Stated interest rate (as a percent)   4.875%    
Debt (inclusive of discount)   $ 1,000,000,000   1,000,000,000
Net Deferred Financing Costs   (6,043,000)   (6,754,000)
CARRYING AMOUNT   993,957,000   993,246,000
FAIR VALUE   $ 932,500,000   917,500,000
51/4% Senior Notes due 2028 (the “51/4% Notes due 2028”) | Senior Notes        
Debt Instrument [Line Items]        
Stated interest rate (as a percent)   5.25%    
Debt (inclusive of discount)   $ 825,000,000   825,000,000
Net Deferred Financing Costs   (5,609,000)   (6,200,000)
CARRYING AMOUNT   819,391,000   818,800,000
FAIR VALUE   $ 770,344,000   754,875,000
5% Senior Notes due 2028 (the “5% Notes due 2028”) | Senior Notes        
Debt Instrument [Line Items]        
Stated interest rate (as a percent)   5.00%    
Debt (inclusive of discount)   $ 500,000,000   500,000,000
Net Deferred Financing Costs   (3,678,000)   (4,039,000)
CARRYING AMOUNT   496,322,000   495,961,000
FAIR VALUE   $ 461,250,000   450,000,000
7% Senior Notes due 2029 (the "7% Notes due 2029") | Senior Notes        
Debt Instrument [Line Items]        
Stated interest rate (as a percent)   7.00%    
Debt (inclusive of discount)   $ 1,000,000,000   0
Net Deferred Financing Costs   (11,853,000)   0
CARRYING AMOUNT   988,147,000   0
FAIR VALUE   $ 992,500,000   0
Principal amount $ 1,000,000,000      
Net proceeds from sale of senior note $ 990,000,000      
Principal amount percentage 100.00%      
47/8% Senior Notes due 2029 (the “47/8% Notes due 2029”) | Senior Notes        
Debt Instrument [Line Items]        
Stated interest rate (as a percent)   4.875%    
Debt (inclusive of discount)   $ 1,000,000,000   1,000,000,000
Net Deferred Financing Costs   (9,041,000)   (9,764,000)
CARRYING AMOUNT   990,959,000   990,236,000
FAIR VALUE   $ 892,500,000   865,000,000
51/4% Senior Notes due 2030 (the “51/4 Notes due 2030”) | Senior Notes        
Debt Instrument [Line Items]        
Stated interest rate (as a percent)   5.25%    
Debt (inclusive of discount)   $ 1,300,000,000   1,300,000,000
Net Deferred Financing Costs   (10,655,000)   (11,407,000)
CARRYING AMOUNT   1,289,345,000   1,288,593,000
FAIR VALUE   $ 1,166,750,000   1,111,500,000
41/2% Senior Notes due 2031 (the “41/2% Notes”) | Senior Notes        
Debt Instrument [Line Items]        
Stated interest rate (as a percent)   4.50%    
Debt (inclusive of discount)   $ 1,100,000,000   1,100,000,000
Net Deferred Financing Costs   (9,539,000)   (10,161,000)
CARRYING AMOUNT   1,090,461,000   1,089,839,000
FAIR VALUE   $ 940,500,000   891,000,000
5% Senior Notes due 2032 (the "5% Notes due 2032") | Senior Notes        
Debt Instrument [Line Items]        
Stated interest rate (as a percent)   5.00%    
Debt (inclusive of discount)   $ 750,000,000   750,000,000
Net Deferred Financing Costs   (11,858,000)   (12,511,000)
CARRYING AMOUNT   738,142,000   737,489,000
FAIR VALUE   $ 645,000,000   622,500,000
55/8% Senior Notes due 2032 (the "55/8% Notes") | Senior Notes        
Debt Instrument [Line Items]        
Stated interest rate (as a percent)   5.625%    
Debt (inclusive of discount)   $ 600,000,000   600,000,000
Net Deferred Financing Costs   (5,275,000)   (5,566,000)
CARRYING AMOUNT   594,725,000   594,434,000
FAIR VALUE   535,500,000   520,500,000
Accounts Receivable Securitization Program        
Debt Instrument [Line Items]        
Debt (inclusive of discount)   343,100,000   314,700,000
Net Deferred Financing Costs   (426,000)   (531,000)
CARRYING AMOUNT   342,674,000   314,169,000
FAIR VALUE   $ 343,100,000   $ 314,700,000