XML 114 R69.htm IDEA: XBRL DOCUMENT v3.8.0.1
DEBT (Narrative) (Details) - USD ($)
1 Months Ended 12 Months Ended
Feb. 23, 2018
Feb. 20, 2018
Jan. 31, 2018
Dec. 31, 2017
Jul. 31, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2015
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Debt Instrument [Line Items]                      
Net interest expense                 $ 143,226,000 $ 125,748,000  
Discounts and debt issuance costs                 9,808,000 4,418,000  
Total long-term debt - face value       $ 2,881,529,000         2,881,529,000 2,004,065,000  
Long term debt       2,854,865,000         2,854,865,000 1,982,889,000  
Repayments of long term debt         $ 565,560,000       1,463,308,000 130,000 $ 695,060,000
Proceeds from issuance of long-term debt                 2,200,000,000 0 400,000,000
Net noncash expense       4,228,000 3,029,000       7,257,000   7,274,000
Purchase amount       1,087,401,000         1,087,401,000    
Repayments of debt                 1,087,536,000 130,000 530,923,000
Cost of debt purchase                 (140,772,000) 0 (67,075,000)
Premium for repayments of debt         43,020,000       139,187,000   59,293,000
Transaction costs for repayments of debt         $ 28,000       1,586,000   508,000
Combined charge, component of interest expense                 148,030,000   $ 67,075,000
Total short-term debt       0         $ 0 0  
Term Loan Due 2018 [Member]                      
Debt Instrument [Line Items]                      
Debt issued, term                 6 months    
Total short-term debt       $ 350,000,000         $ 350,000,000    
Debt Exchange Offer, March 2018 [Member] | Subsequent Event [Member]                      
Debt Instrument [Line Items]                      
Total long-term debt - face value   $ 350,000,000                  
Proceeds from issuance of long-term debt   0                  
LIBOR [Member] | Term Loan Due 2018 [Member]                      
Debt Instrument [Line Items]                      
Applicable margin on borrowing rate       1.25%              
3.90% notes due 2027 [Member]                      
Debt Instrument [Line Items]                      
Net proceeds             $ 345,450,000        
7.50% notes due 2021 [Member]                      
Debt Instrument [Line Items]                      
Face value       $ 564,889,000         $ 564,889,000    
Repayments of debt       662,613,000              
Premium for repayments of debt       96,167,000              
Transaction costs for repayments of debt       1,558,000              
7.50% notes due 2021 [Member] | Subsequent Event [Member]                      
Debt Instrument [Line Items]                      
Face value     $ 35,111,000                
Repayments of debt     40,719,000                
Premium for repayments of debt     $ 5,608,000                
Bank Line of Credit [Member]                      
Debt Instrument [Line Items]                      
Maximum borrowing capacity                   750,000,000  
Commitment fee                 0.15%    
Available borrowing capacity       456,761,000         $ 456,761,000    
Total long-term debt - face value                   235,000,000  
Long term debt       250,000,000         $ 250,000,000    
Bank Line of Credit [Member] | LIBOR [Member]                      
Debt Instrument [Line Items]                      
Applicable margin on borrowing rate                 1.25%    
Bank Line of Credit [Member] | Base Rate [Member]                      
Debt Instrument [Line Items]                      
Applicable margin on borrowing rate                 0.25%    
Bank Line of Credit [Member] | Maximum, Upon Certain Acquisitions [Member]                      
Debt Instrument [Line Items]                      
Debt to EBITDA ratio                 3.75    
Standby Letters of Credit [Member]                      
Debt Instrument [Line Items]                      
Outstanding standby letters of credit       43,239,000         $ 43,239,000    
Period of standby letters of credit                 1 year    
Standby Letters of Credit [Member] | LIBOR [Member]                      
Debt Instrument [Line Items]                      
Applicable margin on borrowing rate                 0.175%    
Minimum [Member] | Bank Line of Credit [Member]                      
Debt Instrument [Line Items]                      
EBITDA to net cash interest expense ratio                 3.0    
Commitment fee                 0.10%    
Minimum [Member] | Bank Line of Credit [Member] | LIBOR [Member]                      
Debt Instrument [Line Items]                      
Applicable margin on borrowing rate                 1.00%    
Minimum [Member] | Bank Line of Credit [Member] | Base Rate [Member]                      
Debt Instrument [Line Items]                      
Applicable margin on borrowing rate                 0.00%    
Maximum [Member] | Bank Line of Credit [Member]                      
Debt Instrument [Line Items]                      
Debt to EBITDA ratio                 3.5    
Commitment fee                 0.25%    
Maximum [Member] | Bank Line of Credit [Member] | LIBOR [Member]                      
Debt Instrument [Line Items]                      
Applicable margin on borrowing rate                 1.75%    
Maximum [Member] | Bank Line of Credit [Member] | Base Rate [Member]                      
Debt Instrument [Line Items]                      
Applicable margin on borrowing rate                 0.75%    
Term Loan Due 2018 [Member]                      
Debt Instrument [Line Items]                      
Total long-term debt - face value [1],[2]       350,000,000         $ 350,000,000 0  
Maturity year                 2018    
Term Loan Due 2018 [Member] | Subsequent Event [Member]                      
Debt Instrument [Line Items]                      
Repayments of long term debt $ 350,000,000                    
Notes [Member]                      
Debt Instrument [Line Items]                      
Total long-term debt - face value       2,631,529,000         $ 2,631,529,000    
Face value           $ 1,000,000,000          
Net proceeds           989,512,000          
Notes [Member] | 3.90% notes due 2027 [Member]                      
Debt Instrument [Line Items]                      
Total long-term debt - face value       $ 400,000,000         $ 400,000,000 0  
Maturity year                 2027    
Face value           $ 400,000,000          
Interest rate       3.90%   3.90% 3.90%   3.90%    
Notes [Member] | 3.90% notes due 2027 [Member] | June 2017 Issuance [Member]                      
Debt Instrument [Line Items]                      
Face value           $ 50,000,000          
Notes [Member] | 3.90% notes due 2027 [Member] | March 2017 Issuance [Member]                      
Debt Instrument [Line Items]                      
Face value             $ 350,000,000        
Notes [Member] | Delayed draw term loan [Member]                      
Debt Instrument [Line Items]                      
Total long-term debt - face value       $ 250,000,000 [1]   250,000,000     $ 250,000,000 [1] 0 [1]  
Maturity year                 2021    
Notes [Member] | Delayed draw term loan [Member] | Subsequent Event [Member]                      
Debt Instrument [Line Items]                      
Repayments of long term debt $ 250,000,000                    
Notes [Member] | Delayed draw term loan [Member] | Quarters 5 - 8 [Member]                      
Debt Instrument [Line Items]                      
Required periodic principal payment                 $ 1,562,500    
Notes [Member] | Delayed draw term loan [Member] | Quarters 9 - 12 [Member]                      
Debt Instrument [Line Items]                      
Required periodic principal payment                 3,125,000    
Notes [Member] | Delayed draw term loan [Member] | Quarters 13 - 19 [Member]                      
Debt Instrument [Line Items]                      
Required periodic principal payment                 4,687,500    
Notes [Member] | Delayed draw term loan [Member] | Quarter 20 [Member]                      
Debt Instrument [Line Items]                      
Required periodic principal payment                 $ 198,437,500    
Notes [Member] | 10.125% notes due 2015 [Member]                      
Debt Instrument [Line Items]                      
Maturity year                 2015    
Repayments of long term debt               $ 150,000,000      
Interest rate               10.125%     10.125%
Notes [Member] | 6.40% notes due 2017 [Member]                      
Debt Instrument [Line Items]                      
Maturity year                 2017    
Interest rate               6.40%     6.40%
Purchase amount               $ 218,633,000     $ 218,633,000
Principal percentage                     100.00%
Notes [Member] | 6.50% notes due 2016 [Member]                      
Debt Instrument [Line Items]                      
Maturity year                 2016    
Interest rate               6.50%     6.50%
Purchase amount               $ 125,001,000     $ 125,001,000
Principal percentage                     100.00%
Notes [Member] | Investment-Grade Type Covenants Governed [Member]                      
Debt Instrument [Line Items]                      
Total long-term debt - face value       2,031,299,000         $ 2,031,299,000    
Notes [Member] | 4.50% notes due 2047 [Member]                      
Debt Instrument [Line Items]                      
Total long-term debt - face value       $ 700,000,000         $ 700,000,000 0  
Maturity year                 2047    
Face value           $ 700,000,000          
Interest rate       4.50%   4.50%     4.50%    
Notes [Member] | 4.50% notes due 2025 [Member]                      
Debt Instrument [Line Items]                      
Total long-term debt - face value       $ 400,000,000         $ 400,000,000 $ 400,000,000  
Maturity year                 2025    
Face value               $ 400,000,000     $ 400,000,000
Interest rate       4.50%       4.50% 4.50% 4.50% 4.50%
Net proceeds                     $ 395,207,000
Notes [Member] | Floating-Rate Notes Due 2020 [Member]                      
Debt Instrument [Line Items]                      
Total long-term debt - face value       $ 250,000,000         $ 250,000,000 $ 0  
Maturity year                 2020    
Face value           $ 250,000,000          
Notes [Member] | 10.375% notes due 2018 [Member]                      
Debt Instrument [Line Items]                      
Total long-term debt - face value       0   $ 250,000,000     $ 0 $ 250,000,000  
Maturity year                 2018    
Interest rate           10.375%       10.375%  
Notes [Member] | 7.00% notes due 2018 [Member]                      
Debt Instrument [Line Items]                      
Total long-term debt - face value       0   $ 272,512,000     $ 0 $ 272,512,000  
Maturity year                 2018    
Interest rate           7.00%   7.00%   7.00% 7.00%
Purchase amount               $ 127,488,000     $ 127,488,000
Principal percentage                     33.00%
Notes [Member] | 7.50% notes due 2021 [Member]                      
Debt Instrument [Line Items]                      
Total long-term debt - face value       $ 35,111,000         $ 35,111,000 $ 600,000,000  
Maturity year                 2021    
Interest rate       7.50%         7.50% 7.50%  
Notes [Member] | 4.70% notes due 2048 [Member] | Subsequent Event [Member]                      
Debt Instrument [Line Items]                      
Maturity year 2048                    
Face value $ 350,000,000                    
Interest rate 4.70%                    
Notes [Member] | Floating-Rate Notes Due 2021 [Member] | Subsequent Event [Member]                      
Debt Instrument [Line Items]                      
Maturity year 2021                    
Face value $ 500,000,000                    
Notes [Member] | 7.15% notes due 2037 [Member]                      
Debt Instrument [Line Items]                      
Total long-term debt - face value       $ 240,188,000         $ 240,188,000 $ 240,188,000  
Maturity year                 2037    
Interest rate       7.15%         7.15% 7.15%  
Notes [Member] | 7.15% notes due 2037 [Member] | Debt Exchange Offer, March 2018 [Member] | Subsequent Event [Member]                      
Debt Instrument [Line Items]                      
Total long-term debt - face value   $ 240,188,000                  
Industrial Revenue Bonds [Member]                      
Debt Instrument [Line Items]                      
Maturity year                 2022    
Repayments of long term debt                     $ 14,000,000
Bank Line of Credit [Member]                      
Debt Instrument [Line Items]                      
Maturity date                 Dec. 31, 2021    
Total long-term debt - face value [1],[3]       $ 250,000,000         $ 250,000,000 $ 235,000,000  
Bank Line of Credit [Member] | Subsequent Event [Member]                      
Debt Instrument [Line Items]                      
Repayments of long term debt $ 250,000,000                    
[1] Non-publicly traded debt.
[2] This short-term loan was refinanced on a long-term basis in February 2018 as discussed below
[3] 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.