XML 43 R32.htm IDEA: XBRL DOCUMENT v3.5.0.2
Long-Term Debt - Long term debt (Details) - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 13, 2016
Dec. 31, 2015
Long-term debt        
Carrying Value $ 14,113,686     $ 13,613,686
Fair Value 14,247,344     13,249,506
Unamortized deferred financing costs and debt discount, net (44,779)     (41,563)
Capital lease obligations (3) 151,891     166,492
Total long-term debt and capital lease obligations (including current portion) 14,220,798     13,738,615
Principal balance of debt redeemed $ 1,500,000 $ 650,001    
7 1/8% Senior Notes due 2016        
Long-term debt        
Carrying Value       1,500,000
Fair Value       $ 1,506,750
Interest rate (as a percent) 7.125%     7.125%
4 5/8% Senior Notes due 2017        
Long-term debt        
Carrying Value $ 900,000     $ 900,000
Fair Value $ 914,211     $ 922,770
Interest rate (as a percent) 4.625%     4.625%
4 1/4% Senior Notes due 2018        
Long-term debt        
Carrying Value $ 1,200,000     $ 1,200,000
Fair Value $ 1,235,172     $ 1,207,560
Interest rate (as a percent) 4.25%     4.25%
7 7/8% Senior Notes due 2019        
Long-term debt        
Carrying Value $ 1,400,000     $ 1,400,000
Fair Value $ 1,550,500     $ 1,525,440
Interest rate (as a percent) 7.875%     7.875%
5 1/8% Senior Notes due 2020        
Long-term debt        
Carrying Value $ 1,100,000     $ 1,100,000
Fair Value $ 1,133,000     $ 1,100,000
Interest rate (as a percent) 5.125%     5.125%
6 3/4% Senior Notes due 2021        
Long-term debt        
Carrying Value $ 2,000,000     $ 2,000,000
Fair Value $ 2,086,240     $ 2,021,020
Interest rate (as a percent) 6.75%     6.75%
5 7/8% Senior Notes due 2022        
Long-term debt        
Carrying Value $ 2,000,000     $ 2,000,000
Fair Value $ 1,962,500     $ 1,889,780
Interest rate (as a percent) 5.875%     5.875%
5% Senior Notes due 2023        
Long-term debt        
Carrying Value $ 1,500,000     $ 1,500,000
Fair Value $ 1,376,775     $ 1,297,500
Interest rate (as a percent) 5.00%     5.00%
5 7/8% Senior Notes due 2024        
Long-term debt        
Carrying Value $ 2,000,000     $ 2,000,000
Fair Value $ 1,909,000     $ 1,765,000
Interest rate (as a percent) 5.875%     5.875%
7 3/4% Senior Notes due 2026        
Long-term debt        
Carrying Value $ 2,000,000   $ 2,000,000  
Fair Value $ 2,066,260      
Interest rate (as a percent) 7.75%     7.75%
Other notes payable        
Long-term debt        
Carrying Value $ 13,686     $ 13,686
Fair Value $ 13,686     $ 13,686