XML 61 R51.htm IDEA: XBRL DOCUMENT v3.8.0.1
DEBT (Debt) (Details) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Debt Instrument [Line Items]          
Total short-term debt $ 0     $ 0 $ 0
Total long-term debt - face value 2,846,541     2,004,065 2,004,184
Unamortized discounts and debt issuance costs (31,748)     (21,176) (20,414)
Total long-term debt - book value 2,814,793     1,982,889 1,983,770
Less current maturities 4,827     138 131
Total long-term debt - reported value 2,809,966     1,982,751 1,983,639
Estimated fair value of long-term debt 3,068,236     2,243,213 2,305,065
Bank Line of Credit [Member]          
Debt Instrument [Line Items]          
Total short-term debt [1],[2],[3] $ 0     0 0
Maturity date Dec. 31, 2021        
Bank Line of Credit [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value [1],[2],[3] $ 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 $ 0 $ 272,512   272,512 272,512
Interest rate 7.00% 7.00%      
Maturity year 2018        
Notes [Member] | 10.375% notes due 2018 [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value $ 0 $ 250,000   250,000 250,000
Interest rate 10.375% 10.375%      
Maturity year 2018        
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 2.13%        
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 $ 250,000 [2],[3] $ 250,000   0 [2],[3] 0 [2],[3]
Maturity year 2021        
Effective interest rate [2],[3] 2.49%        
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% 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% 4.50%      
Maturity year 2047        
Effective interest rate 4.59%        
Other Notes [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value [2] $ 353     $ 365 $ 484
Effective interest rate [2] 6.31%        
[1] 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.
[2] Non-publicly traded debt.
[3] The effective interest rate is the spread over LIBOR as of the most recent balance sheet date.