XML 125 R68.htm IDEA: XBRL DOCUMENT v3.20.4
DEBT (Debt) (Details) - USD ($)
1 Months Ended 12 Months Ended
May 31, 2020
Dec. 31, 2020
Sep. 30, 2020
Apr. 30, 2020
Dec. 31, 2019
Debt Instrument [Line Items]          
Total short-term debt   $ 0     $ 0
Total long-term debt - face value   3,357,899,000     2,846,373,000
Unamortized discounts and debt issuance costs   (70,224,000)     (62,033,000)
Total long-term debt - book value   3,287,675,000     2,784,340,000
Less current maturities   515,435,000     25,000
Total long-term debt - reported value   2,772,240,000     2,784,315,000
Estimated fair value of long-term debt   $ 3,443,225,000     3,073,693,000
Term Loan Due [Member] | Term Loan Due April 2021 [Member] | Maximum [Member]          
Debt Instrument [Line Items]          
Total short-term debt       $ 750,000,000  
Line of Credit [Member] | Bank Line Of Credit Due 2021 [Member]          
Debt Instrument [Line Items]          
Maturity year   2025      
Line of Credit [Member] | Bank Line Of Credit Due 2025 [Member]          
Debt Instrument [Line Items]          
Total short-term debt [1]   $ 0     0
Line of Credit [Member] | Bank Line Of Credit Due 2025 [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value [1]   0     0
Notes [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value   $ 3,357,899,000      
Notes [Member] | Bank Line Of Credit Due 2021 [Member]          
Debt Instrument [Line Items]          
Maturity year   2025      
Notes [Member] | Floating-Rate Notes Due 2020 [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value $ 250,000,000 $ 0     250,000,000
Maturity year   2020      
Notes [Member] | Floating-Rate Notes Due 2021 [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value   $ 500,000,000     500,000,000
Maturity year   2021      
Effective interest rate   1.11%      
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] | 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%      
Maturity year   2027      
Effective interest rate   4.00%      
Notes [Member] | 3.50% notes due 2030 [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value $ 750,000,000 $ 750,000,000     0
Interest rate 3.50% 3.50%      
Maturity year 2030 2030      
Effective interest rate   3.94%      
Notes [Member] | 7.15% notes due 2037 [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value   $ 129,239,000     129,239,000
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%      
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     460,949,000
Interest rate   4.70%      
Maturity year   2048      
Effective interest rate   5.42%      
Other Notes [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value   $ 11,711,000     $ 185,000
Effective interest rate   0.77%      
Line of Credit [Member]          
Debt Instrument [Line Items]          
Maximum borrowing capacity   $ 1,000,000,000 $ 1,000,000,000    
[1] Borrowings on the bank line of credit are classified as short-term if we intend to repay within twelve months and as long-term if we have the intent and ability to extend payment beyond twelve months.