XML 66 R55.htm IDEA: XBRL DOCUMENT v3.21.2
DEBT (Debt) (Details) - USD ($)
$ in Thousands
1 Months Ended 6 Months Ended
May 31, 2020
Jun. 30, 2021
Dec. 31, 2020
Sep. 30, 2020
Jun. 30, 2020
Debt Instrument [Line Items]          
Total short-term debt   $ 0 $ 0   $ 0
Total long-term debt - face value   2,857,458 3,357,899   3,355,341
Unamortized discounts and debt issuance costs   (72,130) (70,224)   (69,669)
Total long-term debt - book value   2,785,328 3,287,675   3,285,672
Less current maturities   15,436 515,435   500,026
Total long-term debt - reported value   2,769,892 2,772,240   2,785,646
Estimated fair value of long-term debt   3,345,392 3,443,225   3,225,468
Delayed Draw Term Loan Expires 2024 [Member]          
Debt Instrument [Line Items]          
Maximum borrowing capacity   1,600,000      
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      
Term Loan Due [Member] | Delayed Draw Term Loan Expires 2024 [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value   $ 0 0   0
Maturity year   2024      
Notes [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value   $ 2,857,458      
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   750,000
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   $ 11,270 $ 11,711   $ 9,153
Effective interest rate   0.88%      
Line of Credit [Member]          
Debt Instrument [Line Items]          
Maximum borrowing capacity   $ 1,000,000   $ 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.