XML 51 R39.htm IDEA: XBRL DOCUMENT v3.5.0.2
Debt (Consolidated Debt) (Details) - USD ($)
Sep. 30, 2016
Feb. 29, 2016
Dec. 31, 2015
Debt Instrument [Line Items]      
Long term debt $ 4,323,522,000   $ 3,439,622,000
Weighted-Average Interest Rate [1] 4.90%    
Debt Instrument, Face Amount $ 4,300,000,000.0   3,400,000,000.0
Current portion of long-term debt, net 250,020,000   250,335,000
Long-term debt, net [2] 4,073,502,000   3,189,287,000
Senior Notes [Member] | Five Point Six Five Percentage Notes Due Two Thousand Sixteen [Member]      
Debt Instrument [Line Items]      
Long term debt [3] $ 250,020,000   250,208,000
Weighted-Average Interest Rate [1] 5.70%    
Debt Instrument, Face Amount $ 250,000,000.0   $ 250,000,000
Debt Instrument, Interest Rate, Stated Percentage 5.65%   5.65%
Senior Notes [Member] | 6.40% Notes Due 2018 [Member]      
Debt Instrument [Line Items]      
Long term debt $ 253,298,000   $ 254,694,000
Weighted-Average Interest Rate [1] 5.50%    
Debt Instrument, Face Amount $ 250,000,000.0   $ 250,000,000
Debt Instrument, Interest Rate, Stated Percentage 6.40%   6.40%
Senior Notes [Member] | 6.55% Notes Due 2019 [Member]      
Debt Instrument [Line Items]      
Long term debt $ 560,042,000   $ 562,600,000
Weighted-Average Interest Rate [1] 5.70%    
Debt Instrument, Face Amount $ 550,000,000.0   $ 550,000,000
Debt Instrument, Interest Rate, Stated Percentage 6.55%   6.55%
Senior Notes [Member] | 4.25% Notes Due 2021 [Member]      
Debt Instrument [Line Items]      
Long term debt $ 552,620,000   $ 553,002,000
Weighted-Average Interest Rate [1] 4.10%    
Debt Instrument, Face Amount $ 550,000,000.0   $ 550,000,000
Debt Instrument, Interest Rate, Stated Percentage 4.25%   4.25%
Senior Notes [Member] | 3.20% Notes Due 2025 [Member]      
Debt Instrument [Line Items]      
Long term debt $ 247,967,000   $ 247,788,000
Weighted-Average Interest Rate [1] 3.20%    
Debt Instrument, Face Amount $ 250,000,000.0   $ 250,000,000.0
Debt Instrument, Interest Rate, Stated Percentage 3.20%   3.20%
Senior Notes [Member] | Five Point Zero Percentage Notes Due Two Thousand Twenty Six [Member]      
Debt Instrument [Line Items]      
Long term debt $ 644,129,000   $ 0
Weighted-Average Interest Rate [1],[4] 5.10%    
Debt Instrument, Face Amount $ 650,000,000.0 $ 650,000,000.0 $ 0
Debt Instrument, Interest Rate, Stated Percentage 5.00% 5.00% 0.00%
Senior Notes [Member] | 6.40% Notes Due 2037 [Member]      
Debt Instrument [Line Items]      
Long term debt $ 247,312,000   $ 247,230,000
Weighted-Average Interest Rate [1] 6.40%    
Debt Instrument, Face Amount $ 250,000,000.0   $ 250,000,000
Debt Instrument, Interest Rate, Stated Percentage 6.40%   6.40%
Senior Notes [Member] | 4.20% Notes Due 2042 [Member]      
Debt Instrument [Line Items]      
Long term debt $ 246,230,000   $ 246,142,000
Weighted-Average Interest Rate [1] 4.30%    
Debt Instrument, Face Amount $ 250,000,000.0   $ 250,000,000
Debt Instrument, Interest Rate, Stated Percentage 4.20%   4.20%
Senior Notes [Member] | 5.15% Notes Due 2043 [Member]      
Debt Instrument [Line Items]      
Long term debt $ 550,885,000   $ 550,819,000
Weighted-Average Interest Rate [1] 5.10%    
Debt Instrument, Face Amount $ 550,000,000.0   $ 550,000,000.0
Debt Instrument, Interest Rate, Stated Percentage 5.15%   5.15%
Senior Notes [Member] | 4.20% Notes Due 2045 [Member]      
Debt Instrument [Line Items]      
Long term debt $ 247,408,000   $ 247,338,000
Weighted-Average Interest Rate [1] 4.70%    
Debt Instrument, Face Amount $ 250,000,000.0   $ 250,000,000.0
Debt Instrument, Interest Rate, Stated Percentage 4.20%   4.20%
Senior Notes [Member] | Four Point Two Five Percentage Notes Due Two Thousand Forty Six [Member]      
Debt Instrument [Line Items]      
Long term debt $ 488,731,000   $ 0
Weighted-Average Interest Rate [1] 4.80%    
Debt Instrument, Face Amount $ 500,000,000.0   $ 0
Debt Instrument, Interest Rate, Stated Percentage 4.25%   0.00%
Commercial Paper [Member] | Senior Notes [Member]      
Debt Instrument [Line Items]      
Long term debt $ 34,880,000   $ 279,801,000
Weighted-Average Interest Rate [1],[4] 0.80%    
[1] Weighted-average interest rate includes the amortization/accretion of discounts, premiums and gains/losses realized on historical cash flow and fair value hedges recognized as interest expense.
[2] Long-term debt is presented net of unamortized debt issuance costs of $18.7 million and $27.4 million at December 31, 2015 and September 30, 2016, respectively.
[3] These borrowings will mature in October 2016 and are reflected in current debt on our consolidated balance sheets at December 31, 2015 and September 30, 2016.
[4] These borrowings were outstanding for only a portion of the nine-month period ending September 30, 2016. The weighted-average interest rate for these borrowings was calculated based on the number of days the borrowings were outstanding during the noted period.