XML 66 R54.htm IDEA: XBRL DOCUMENT v3.8.0.1
Long-Term and Other Debt - Schedule of Outstanding Debt (Details) - USD ($)
$ in Millions
Sep. 30, 2017
Dec. 31, 2016
Debt Instrument    
Face value $ 8,178.4  
Unamortized debt discount/premium and deferred financing costs, net (89.6)  
Total long-term debt outstanding 8,088.8 $ 8,074.2
Less: current portion of long-term debt (39.9) (49.3)
Long-term debt, excluding current portion 8,048.9 8,024.9
Fair value of debt 8,589.5 8,221.8
Senior Notes | Secured Notes    
Debt Instrument    
Face value 2,100.0  
Unamortized debt discount/premium and deferred financing costs, net 32.4  
Total long-term debt outstanding 2,132.4 936.3
Senior Notes | Unsecured Notes    
Debt Instrument    
Face value 2,200.0  
Unamortized debt discount/premium and deferred financing costs, net (31.4)  
Total long-term debt outstanding 2,168.6 2,164.0
Subordinated Notes | 2018 Notes    
Debt Instrument    
Face value 0.0  
Unamortized debt discount/premium and deferred financing costs, net 0.0  
Total long-term debt outstanding 0.0 248.7
Subordinated Notes | 2020 Notes    
Debt Instrument    
Face value 243.5  
Unamortized debt discount/premium and deferred financing costs, net (1.8)  
Total long-term debt outstanding 241.7 241.2
Subordinated Notes | 2021 Notes    
Debt Instrument    
Face value 340.6  
Unamortized debt discount/premium and deferred financing costs, net (5.0)  
Total long-term debt outstanding $ 335.6 334.5
Capital Lease Obligations    
Debt Instrument    
Capital lease interest rate 3.90%  
Capital Lease Obligations | Capital lease obligations, 3.9% interest as of September 30, 2017 payable monthly through 2019    
Debt Instrument    
Face value $ 11.5  
Unamortized debt discount/premium and deferred financing costs, net 0.0  
Total long-term debt outstanding 11.5 15.2
Revolving Credit Facility | Senior Secured Credit Facilities | Revolver, varying interest rate, due 2018    
Debt Instrument    
Face value 0.0  
Unamortized debt discount/premium and deferred financing costs, net 0.0  
Total long-term debt outstanding 0.0 45.0
Revolving Credit Facility | Senior Secured Credit Facilities | Revolver, varying interest rate, due 2020    
Debt Instrument    
Face value 0.0  
Unamortized debt discount/premium and deferred financing costs, net 0.0  
Total long-term debt outstanding 0.0 0.0
Term Loan Facility | Senior Secured Credit Facilities | Term Loan B-1    
Debt Instrument    
Face value 0.0  
Unamortized debt discount/premium and deferred financing costs, net 0.0  
Total long-term debt outstanding 0.0 2,183.5
Term Loan Facility | Senior Secured Credit Facilities | Term Loan B-2    
Debt Instrument    
Face value 0.0  
Unamortized debt discount/premium and deferred financing costs, net 0.0  
Total long-term debt outstanding 0.0 1,905.8
Term Loan Facility | Senior Secured Credit Facilities | Term Loan B-3    
Debt Instrument    
Face value 0.0  
Unamortized debt discount/premium and deferred financing costs, net 0.0  
Total long-term debt outstanding 0.0 0.0
Term Loan Facility | Senior Secured Credit Facilities | Term Loan B-4    
Debt Instrument    
Face value 3,282.8  
Unamortized debt discount/premium and deferred financing costs, net (83.8)  
Total long-term debt outstanding $ 3,199.0 $ 0.0