XML 61 R51.htm IDEA: XBRL DOCUMENT v3.7.0.1
DEBT (Debt) (Details) - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Jun. 30, 2016
Debt Instrument [Line Items]        
Total short-term debt $ 0   $ 0 $ 0
Total long-term debt - face value 3,369,058   2,004,065 2,004,189
Unamortized discounts and debt issuance costs (33,989)   (21,176) (21,531)
Total long-term debt - book value 3,335,069   1,982,889 1,982,658
Less current maturities [1] 525,776   138 131
Total long-term debt - reported value 2,809,293   1,982,751 1,982,527
Estimated fair value of long-term debt 3,077,069   2,243,213 2,272,149
Notes due 2018 [Member]        
Debt Instrument [Line Items]        
Less current maturities 522,500      
Bank Line of Credit [Member]        
Debt Instrument [Line Items]        
Total short-term debt [2],[3],[4] $ 0   0 0
Maturity date Dec. 31, 2021      
Bank Line of Credit [Member]        
Debt Instrument [Line Items]        
Total long-term debt - face value [2],[3],[4] $ 0   235,000 235,000
Maturity date Dec. 31, 2021      
Notes [Member] | 7.00% notes due 2018 [Member]        
Debt Instrument [Line Items]        
Total long-term debt - face value $ 272,512   272,512 272,512
Interest rate 7.00%      
Maturity year 2018      
Effective interest rate 7.87%      
Notes [Member] | 10.375% notes due 2018 [Member]        
Debt Instrument [Line Items]        
Total long-term debt - face value $ 250,000   250,000 250,000
Interest rate 10.375%      
Maturity year 2018      
Effective interest rate 10.63%      
Notes [Member] | Floating-Rate Notes Due 2020 [Member]        
Debt Instrument [Line Items]        
Total long-term debt - face value $ 250,000   0 0
Maturity year 2020      
Effective interest rate 2.05%      
Notes [Member] | 7.50% notes due 2021 [Member]        
Debt Instrument [Line Items]        
Total long-term debt - face value $ 600,000   600,000 600,000
Interest rate 7.50%      
Maturity year 2021      
Effective interest rate 7.75%      
Notes [Member] | 8.85% notes due 2021 [Member]        
Debt Instrument [Line Items]        
Total long-term debt - face value $ 6,000   6,000 6,000
Interest rate 8.85%      
Maturity year 2021      
Effective interest rate 8.88%      
Notes [Member] | Delayed draw term loan [Member]        
Debt Instrument [Line Items]        
Total long-term debt - face value [3],[4] $ 250,000   0 0
Maturity year 2021      
Effective interest rate [3],[4] 2.41%      
Notes [Member] | 4.50% notes due 2025 [Member]        
Debt Instrument [Line Items]        
Total long-term debt - face value $ 400,000   400,000 400,000
Interest rate 4.50%      
Maturity year 2025      
Effective interest rate 4.65%      
Notes [Member] | 3.90% notes due 2027 [Member]        
Debt Instrument [Line Items]        
Total long-term debt - face value $ 400,000   0 0
Interest rate 3.90% 3.90%    
Maturity year 2027      
Effective interest rate 4.00%      
Notes [Member] | 7.15% notes due 2037 [Member]        
Debt Instrument [Line Items]        
Total long-term debt - face value $ 240,188   240,188 240,188
Interest rate 7.15%      
Maturity year 2037      
Effective interest rate 8.05%      
Notes [Member] | 4.50% notes due 2047 [Member]        
Debt Instrument [Line Items]        
Total long-term debt - face value $ 700,000   0 0
Interest rate 4.50%      
Maturity year 2047      
Effective interest rate 4.59%      
Other Notes [Member]        
Debt Instrument [Line Items]        
Total long-term debt - face value [3] $ 358   $ 365 $ 489
Effective interest rate [3] 6.31%      
[1] Current maturities as of June 30, 2017 includes $522.5 million of notes due in 2018 which were early retired in July 2017 as discussed below within the Term Debt caption.
[2] Borrowings on the bank line of credit are classified as short-term debt if we intend to repay within twelve months and as long-term debt otherwise.
[3] Non-publicly traded debt.
[4] The effective interest rate is the spread over LIBOR as of the most recent balance sheet date.