XML 72 R61.htm IDEA: XBRL DOCUMENT v3.21.1
Long-Term Debt and Finance Lease Obligations - Long term debt (Details) - USD ($)
$ in Thousands
12 Months Ended
Jun. 13, 2016
Nov. 20, 2014
Jul. 26, 2012
May 05, 2011
Dec. 31, 2020
Jul. 01, 2020
Dec. 31, 2019
Dec. 27, 2012
May 16, 2012
Long-term debt                  
Carrying Amount         $ 10,523,565   $ 10,625,996    
Fair Value         11,139,175   11,096,954    
Unamortized deferred financing costs and debt discounts, net         (12,684)   (16,250)    
Finance lease obligations         160,609   212,617    
Total long-term debt and finance lease obligations (including current portion)         $ 10,671,490   10,822,363    
Percentage of principal amount at which notes may be required to be repurchased in event of change of control         101.00%        
5 1/8% Senior Notes due 2020                  
Long-term debt                  
Carrying Amount             1,100,000    
Fair Value             $ 1,110,208    
Interest rate (as a percent)         5.125%   5.125%    
6 3/4% Senior Notes due 2021                  
Long-term debt                  
Carrying Amount         $ 2,000,000   $ 2,000,000    
Fair Value         $ 2,047,260   $ 2,109,420    
Interest rate (as a percent)         6.75%   6.75%    
Redemption price as a percentage of principal amount         100.00%        
Aggregate principal amount       $ 2,000,000          
Term of debt instrument       10 years          
Annual Debt Service Requirements         $ 135,000        
5 7/8% Senior Notes due 2022                  
Long-term debt                  
Carrying Amount         2,000,000   $ 2,000,000    
Fair Value         $ 2,095,820   $ 2,129,580    
Interest rate (as a percent)     5.875%   5.875%   5.875%    
Redemption price as a percentage of principal amount         100.00%        
Aggregate principal amount     $ 1,000,000           $ 1,000,000
Term of debt instrument     10 years            
Annual Debt Service Requirements         $ 117,500        
5% Senior Notes due 2023                  
Long-term debt                  
Carrying Amount         1,500,000   $ 1,500,000    
Fair Value         $ 1,566,300   $ 1,543,770    
Interest rate (as a percent)         5.00%   5.00% 5.00%  
Redemption price as a percentage of principal amount         100.00%        
Aggregate principal amount               $ 1,500,000  
Annual Debt Service Requirements         $ 75,000        
5 7/8% Senior Notes due 2024                  
Long-term debt                  
Carrying Amount         2,000,000   $ 2,000,000    
Fair Value         $ 2,099,580   $ 2,049,080    
Interest rate (as a percent)         5.875%   5.875%    
Redemption price as a percentage of principal amount         100.00%        
Aggregate principal amount   $ 2,000,000              
Term of debt instrument   10 years              
Annual Debt Service Requirements         $ 117,500        
7 3/4% Senior Notes due 2026                  
Long-term debt                  
Carrying Amount         2,000,000   $ 2,000,000    
Fair Value         $ 2,236,520   $ 2,128,900    
Interest rate (as a percent)         7.75%   7.75%    
Aggregate principal amount $ 2,000,000                
Term of debt instrument 10 years                
Annual Debt Service Requirements         $ 155,000        
7 3/8% Senior Notes due 2028                  
Long-term debt                  
Carrying Amount         1,000,000        
Fair Value         $ 1,070,130        
Interest rate (as a percent)         7.375%   7.375%    
Redemption price as a percentage of principal amount         100.00%        
Aggregate principal amount           $ 1,000,000      
Annual Debt Service Requirements         $ 73,750        
7 3/8% Senior Notes due 2028 | Maximum                  
Long-term debt                  
Percentage of principal amount redeemed         35.00%        
Other notes payable                  
Long-term debt                  
Carrying Amount         $ 23,565   $ 25,996    
Fair Value         $ 23,565   $ 25,996