XML 116 R69.htm IDEA: XBRL DOCUMENT v3.10.0.1
DEBT (Debt) (Details) - USD ($)
12 Months Ended
Dec. 31, 2018
Feb. 28, 2018
Jan. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Debt Instrument [Line Items]              
Total short-term debt $ 133,000,000     $ 0      
Total long-term debt - face value 2,846,396,000     2,881,529,000      
Unamortized discounts and debt issuance costs (67,016,000)     (26,664,000)      
Total long-term debt - book value 2,779,380,000     2,854,865,000      
Less current maturities 23,000     41,383,000      
Total long-term debt - reported value 2,779,357,000     2,813,482,000      
Estimated fair value of long-term debt 2,695,802,000     2,983,419,000      
Bank Line of Credit [Member]              
Debt Instrument [Line Items]              
Total short-term debt [1],[2] $ 133,000,000     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 [1] $ 0     250,000,000      
Maturity date Dec. 31, 2021            
Notes [Member]              
Debt Instrument [Line Items]              
Total long-term debt - face value $ 2,846,396,000            
Notes [Member] | Term Loan Due 2018 [Member]              
Debt Instrument [Line Items]              
Total long-term debt - face value [3] $ 0     350,000,000      
Maturity year 2018            
Notes [Member] | Floating-Rate Notes Due 2020 [Member]              
Debt Instrument [Line Items]              
Total long-term debt - face value $ 250,000,000     250,000,000      
Maturity year 2020            
Effective interest rate 3.50%            
Notes [Member] | Floating-Rate Notes Due 2021 [Member]              
Debt Instrument [Line Items]              
Total long-term debt - face value $ 500,000,000     0 $ 600,000,000    
Interest rate         7.50%    
Maturity year 2021            
Effective interest rate 3.71%            
Notes [Member] | 7.50% notes due 2021 [Member]              
Debt Instrument [Line Items]              
Total long-term debt - face value $ 0     35,111,000      
Interest rate 7.50%   7.50%        
Maturity year 2021            
Notes [Member] | 8.85% notes due 2021 [Member]              
Debt Instrument [Line Items]              
Total long-term debt - face value $ 6,000,000     6,000,000      
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           $ 250,000,000  
Notes [Member] | Term Loan Due 2021 [Member]              
Debt Instrument [Line Items]              
Total long-term debt - face value $ 0     250,000,000      
Maturity year 2021            
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%            
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     400,000,000      
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 $ 129,239,000     240,188,000      
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 $ 700,000,000     700,000,000      
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 $ 460,949,000     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 $ 208,000     $ 230,000      
Effective interest rate 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 if we have the intent and ability to extend payment beyond twelve months.
[2] The effective interest rate 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.