XML 69 R58.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt (Schedule of Carrying and Principal Values of Debt) (Details) - USD ($)
6 Months Ended
Mar. 09, 2018
Apr. 17, 2017
Jul. 07, 2016
Oct. 14, 2015
Oct. 15, 2014
Apr. 18, 2013
Jun. 30, 2018
Dec. 31, 2017
Debt Instrument [Line Items]                
Principal Balance             $ 9,800,000,000 $ 9,405,000,000
Fair Value             9,625,580,000 9,436,290,000
Carrying Value             9,699,738,000 9,310,686,000
Less: current maturities of long-term debt             (24,000,000) (20,000,000)
Total long-term debt, net of current maturities             $ 9,675,738,000 9,290,686,000
Revolving Credit Facility [Member]                
Debt Instrument [Line Items]                
Debt instrument, maturity date             Apr. 11, 2023  
Principal Balance             $ 85,000,000 40,000,000
Fair Value             85,000,000 40,000,000
Carrying Value             $ 85,000,000 40,000,000
2014 Senior Notes [Member]                
Debt Instrument [Line Items]                
Debt instrument, maturity date             Jul. 15, 2022  
Principal Balance             $ 750,000,000 750,000,000
Fair Value             746,250,000 770,625,000
Carrying Value             $ 740,162,000 739,079,000
2016 Senior Notes [Member]                
Debt Instrument [Line Items]                
Debt instrument, maturity date             Sep. 01, 2024  
Principal Balance             $ 1,100,000,000 1,100,000,000
Fair Value             1,056,000,000 1,127,500,000
Carrying Value             $ 1,082,460,000 1,081,262,000
2017 Senior Notes [Member]                
Debt Instrument [Line Items]                
Debt instrument, maturity date             Oct. 01, 2022  
Principal Balance             $ 750,000,000 750,000,000
Fair Value             720,000,000 750,938,000
Carrying Value             $ 742,259,000 741,437,000
2013-1C Tower Securities [Member]                
Debt Instrument [Line Items]                
Debt instrument, maturity date           Apr. 09, 2043 Apr. 10, 2018  
Principal Balance               425,000,000
Fair Value               423,853,000
Carrying Value               424,482,000
2013-2C Tower Securities [Member]                
Debt Instrument [Line Items]                
Debt instrument, maturity date           Apr. 09, 2048 Apr. 11, 2023  
Principal Balance             $ 575,000,000 575,000,000
Fair Value             564,644,000 578,433,000
Carrying Value             $ 569,156,000 568,609,000
2013-1D Tower Securities [Member]                
Debt Instrument [Line Items]                
Debt instrument, maturity date           Apr. 09, 2043 Apr. 10, 2018  
Principal Balance               330,000,000
Fair Value               330,145,000
Carrying Value               329,585,000
2014-1C Tower Securities [Member]                
Debt Instrument [Line Items]                
Debt instrument, maturity date         Oct. 11, 2044   Oct. 08, 2019  
Principal Balance             $ 920,000,000 920,000,000
Fair Value             909,402,000 915,216,000
Carrying Value             $ 916,317,000 914,929,000
2014-2C Tower Securities [Member]                
Debt Instrument [Line Items]                
Debt instrument, maturity date         Oct. 08, 2049   Oct. 08, 2024  
Principal Balance             $ 620,000,000 620,000,000
Fair Value             605,535,000 620,942,000
Carrying Value             $ 613,884,000 613,461,000
2015-1C Tower Securities [Member]                
Debt Instrument [Line Items]                
Debt instrument, maturity date       Oct. 10, 2045     Oct. 08, 2020  
Principal Balance             $ 500,000,000 500,000,000
Fair Value             490,560,000 496,840,000
Carrying Value             $ 494,593,000 493,474,000
2016-1C Tower Securities [Member]                
Debt Instrument [Line Items]                
Debt instrument, maturity date     Jul. 10, 2046       Jul. 09, 2021  
Principal Balance             $ 700,000,000 700,000,000
Fair Value             687,757,000 691,166,000
Carrying Value             $ 694,046,000 693,118,000
2017-1C Tower Securities [Member]                
Debt Instrument [Line Items]                
Debt instrument, maturity date   Apr. 09, 2047         Apr. 11, 2022  
Principal Balance             $ 760,000,000 760,000,000
Fair Value             738,165,000 751,404,000
Carrying Value             $ 752,037,000 751,076,000
2018-1C Tower Securities [Member]                
Debt Instrument [Line Items]                
Debt instrument, maturity date Mar. 09, 2048           Mar. 09, 2023  
Principal Balance             $ 640,000,000  
Fair Value             637,267,000  
Carrying Value             $ 631,956,000  
2014 Term Loan [Member]                
Debt Instrument [Line Items]                
Debt instrument, maturity date             Mar. 24, 2021  
Principal Balance             1,447,500,000
Fair Value             1,451,119,000
Carrying Value             1,439,373,000
2015 Term Loan [Member]                
Debt Instrument [Line Items]                
Debt instrument, maturity date             Jun. 10, 2022  
Principal Balance               487,500,000
Fair Value               488,109,000
Carrying Value               $ 480,801,000
2018 Term Loan [Member]                
Debt Instrument [Line Items]                
Debt instrument, maturity date             Apr. 11, 2025  
Principal Balance             $ 2,400,000,000  
Fair Value             2,385,000,000  
Carrying Value             $ 2,377,868,000