XML 65 R55.htm IDEA: XBRL DOCUMENT v3.21.1
DEBT (Debt) (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended
May 31, 2020
Mar. 31, 2021
Dec. 31, 2020
Mar. 31, 2020
Debt Instrument [Line Items]        
Total short-term debt   $ 0 $ 0 $ 0
Total long-term debt - face value   2,857,465 3,357,899 2,846,367
Unamortized discounts and debt issuance costs   (69,128) (70,224) (60,776)
Total long-term debt - book value   2,788,337 3,287,675 2,785,591
Less current maturities   15,436 515,435 25
Total long-term debt - reported value   2,772,901 2,772,240 2,785,566
Estimated fair value of long-term debt   3,219,828 3,443,225 2,926,140
Line of Credit [Member] | Bank Line Of Credit Due 2025 [Member]        
Debt Instrument [Line Items]        
Total short-term debt [1]   $ 0 0 0
Maturity year [1]   2025    
Line of Credit [Member] | Bank Line Of Credit Due 2025 [Member]        
Debt Instrument [Line Items]        
Total long-term debt - face value [1]   $ 0 0 0
Maturity year [1]   2025    
Notes [Member]        
Debt Instrument [Line Items]        
Total long-term debt - face value   $ 2,857,465    
Notes [Member] | Floating-Rate Notes Due 2020 [Member]        
Debt Instrument [Line Items]        
Total long-term debt - face value $ 250,000 $ 0 0 250,000
Maturity year   2020    
Notes [Member] | Floating-Rate Notes Due 2021 [Member]        
Debt Instrument [Line Items]        
Total long-term debt - face value   $ 0 500,000 500,000
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] | 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%    
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 $ 750,000 750,000 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   $ 129,239 129,239 129,239
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   $ 700,000 700,000 700,000
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   $ 460,949 460,949 460,949
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   $ 11,277 $ 11,711 $ 179
Effective interest rate   0.88%    
Line of Credit [Member]        
Debt Instrument [Line Items]        
Maximum borrowing capacity   $ 1,000,000    
[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.