XML 68 R56.htm IDEA: XBRL DOCUMENT v3.21.2
DEBT (Debt) (Details) - USD ($)
$ in Thousands
1 Months Ended 9 Months Ended
May 31, 2020
Sep. 30, 2021
Jun. 30, 2021
Dec. 31, 2020
Sep. 30, 2020
Debt Instrument [Line Items]          
Total short-term debt   $ 0   $ 0 $ 0
Total long-term debt - face value   3,957,208   3,357,899 3,357,906
Unamortized discounts and debt issuance costs   (70,864)   (70,224) (71,399)
Total long-term debt - book value   3,886,344   3,287,675 3,286,507
Less current maturities   12,228   515,435 509,435
Total long-term debt - reported value   3,874,116   2,772,240 2,777,072
Estimated fair value of long-term debt   4,442,119   3,443,225 3,341,097
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   2025      
Term Loan Due [Member] | Delayed Draw Term Loan Expires 2024 [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value   $ 1,100,000   0 0
Maturity year [1]   2024      
Effective interest rate   1.21%      
Notes [Member]          
Debt Instrument [Line Items]          
Total long-term debt - face value   $ 3,957,208      
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   $ 11,020   $ 11,711 11,718
Effective interest rate   2.45%      
Line of Credit [Member]          
Debt Instrument [Line Items]          
Total short-term debt   $ 0      
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.