XML 115 R70.htm IDEA: XBRL DOCUMENT v3.8.0.1
DEBT (Debt) (Details) - USD ($)
12 Months Ended
Dec. 31, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Debt Instrument [Line Items]          
Total short-term debt $ 0     $ 0  
Total long-term debt - face value 2,881,529,000     2,004,065,000  
Unamortized discounts and debt issuance costs (26,664,000)     (21,176,000)  
Total long-term debt - book value 2,854,865,000     1,982,889,000  
Less current maturities 41,383,000     138,000  
Total long-term debt - reported value 2,813,482,000     1,982,751,000  
Estimated fair value of long-term debt 2,983,419,000     2,243,213,000  
Bank Line of Credit [Member]          
Debt Instrument [Line Items]          
Total short-term debt [1],[2] 0     0  
Bank Line of Credit [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value [1],[2] $ 250,000,000     235,000,000  
Maturity date Dec. 31, 2021        
Effective interest rate [1],[2] 1.25%        
Term Loan Due 2018 [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value [2],[3] $ 350,000,000     0  
Maturity year 2018        
Effective interest rate [2],[3] 2.96%        
Notes [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value $ 2,631,529,000        
Notes [Member] | 10.125% notes due 2015 [Member]          
Debt Instrument [Line Items]          
Interest rate         10.125%
Maturity year 2015        
Notes [Member] | 7.00% notes due 2018 [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value $ 0 $ 272,512,000   $ 272,512,000  
Interest rate   7.00%   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 $ 250,000,000   $ 250,000,000  
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 $ 250,000,000     $ 0  
Maturity year 2020        
Effective interest rate 2.22%        
Notes [Member] | 7.50% notes due 2021 [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value $ 35,111,000     $ 600,000,000  
Interest rate 7.50%     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 $ 6,000,000     $ 6,000,000  
Interest rate 8.85%     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 $ 250,000,000 [2] $ 250,000,000   $ 0 [2]  
Maturity year 2021        
Effective interest rate [2] 2.75%        
Notes [Member] | 4.50% notes due 2025 [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value $ 400,000,000     $ 400,000,000  
Interest rate 4.50%     4.50% 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 $ 400,000,000     $ 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 $ 240,188,000     $ 240,188,000  
Interest rate 7.15%     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 $ 700,000,000     $ 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] $ 230,000     $ 365,000  
Effective interest rate [2] 6.46%        
[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] This short-term loan was refinanced on a long-term basis in February 2018 as discussed below