XML 62 R52.htm IDEA: XBRL DOCUMENT v3.8.0.1
DEBT (Debt) (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2018
Feb. 28, 2018
Dec. 31, 2017
Jun. 30, 2017
Mar. 31, 2017
Debt Instrument [Line Items]          
Total short-term debt $ 200,000   $ 0   $ 0
Total long-term debt - face value 2,846,412   2,881,529   2,354,064
Unamortized discounts and debt issuance costs (70,703)   (26,664)   (24,677)
Total long-term debt - book value 2,775,709   2,854,865   2,329,387
Less current maturities 22   41,383   139
Total long-term debt - reported value 2,775,687   2,813,482   2,329,248
Estimated fair value of long-term debt 2,843,943   2,983,419   2,605,379
Bank Line of Credit [Member]          
Debt Instrument [Line Items]          
Total short-term debt [1],[2] $ 200,000   0   0
Maturity date Dec. 31, 2021        
Effective interest rate [1],[2] 1.25%        
Bank Line of Credit [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value $ 0 [1],[2]   250,000 [1],[2] $ 235,000 235,000 [1],[2]
Maturity date Dec. 31, 2021        
Term Loan Due 2018 [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value [2],[3] $ 0   350,000   0
Total long-term debt - book value     350,000    
Maturity year 2018        
Notes [Member] | 7.00% notes due 2018 [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value $ 0   0   272,512
Interest rate 7.00%        
Maturity year 2018        
Notes [Member] | 10.375% notes due 2018 [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value $ 0   0   250,000
Interest rate 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   250,000   0
Maturity year 2020        
Effective interest rate 2.50%        
Notes [Member] | Floating-Rate Notes Due 2021 [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value $ 500,000   0   0
Maturity year 2021        
Effective interest rate 2.69%        
Notes [Member] | 7.50% notes due 2021 [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value $ 0   35,111   600,000
Interest rate 7.50%        
Maturity year 2021        
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 $ 0 [2]   250,000 [2] $ 250,000 0 [2]
Maturity year 2021        
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   400,000   $ 350,000
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 $ 129,239   $ 240,188   $ 240,188
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   $ 700,000   0
Interest rate 4.50%     4.50%  
Maturity year 2047        
Effective interest rate 4.59%        
Notes [Member] | 4.70% Percent due 2048 [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value $ 460,949   0   0
Interest rate 4.70% 4.70%      
Maturity year 2048        
Effective interest rate 5.42%        
Other Notes [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value [2] $ 224   $ 230   $ 364
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. Thus, it was classified as long-term debt as of December 31, 2017