XML 63 R53.htm IDEA: XBRL DOCUMENT v3.10.0.1
DEBT (Debt) (Details) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2018
Feb. 28, 2018
Dec. 31, 2017
Sep. 30, 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 2,846,402   2,881,529 2,846,541    
Unamortized discounts and debt issuance costs (68,250)   (26,664) (31,748)    
Total long-term debt - book value 2,778,152   2,854,865 2,814,793    
Less current maturities 23   41,383 4,827    
Total long-term debt - reported value 2,778,129   2,813,482 2,809,966    
Estimated fair value of long-term debt 2,743,429   2,983,419 3,068,236    
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]   250,000 [1] 0 [1]   $ 235,000
Maturity date Dec. 31, 2021          
Term Loan Due 2018 [Member]            
Debt Instrument [Line Items]            
Total long-term debt - face value [3] $ 0   350,000 0    
Maturity year 2018          
Notes [Member] | Floating-Rate Notes Due 2020 [Member]            
Debt Instrument [Line Items]            
Total long-term debt - face value $ 250,000   250,000 250,000    
Maturity year 2020          
Effective interest rate 3.21%          
Notes [Member] | Floating-Rate Notes Due 2021 [Member]            
Debt Instrument [Line Items]            
Total long-term debt - face value $ 500,000   0 600,000    
Maturity year 2021          
Effective interest rate 3.23%          
Notes [Member] | 7.50% notes due 2021 [Member]            
Debt Instrument [Line Items]            
Total long-term debt - face value $ 0   35,111 0    
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] | Term loan due 2021 [Member]            
Debt Instrument [Line Items]            
Total long-term debt - face value $ 0   250,000 250,000 $ 250,000  
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   400,000 400,000    
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   $ 700,000 700,000    
Interest rate 4.50%       4.50%  
Maturity year 2047          
Effective interest rate 4.59%          
Notes [Member] | 4.70% notes 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 [3] $ 214   $ 230 $ 353    
Effective interest rate [3] 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] Reflects the margin above LIBOR for LIBOR-based borrowings; we also paid upfront fees that are amortized to interest expense and pay fees for unused borrowing capacity and standby letters of credit.
[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