XML 109 R93.htm IDEA: XBRL DOCUMENT v3.8.0.1
Long-Term and Other Debt - Outstanding Debt (Details) - USD ($)
$ in Millions
Dec. 31, 2017
Dec. 31, 2016
Debt Instrument [Line Items]    
Face Value $ 8,869.4  
Unamortized debt discount/premium and deferred financing costs, net (92.8)  
Total long-term debt outstanding 8,776.6 $ 8,074.2
Less: current portion of long-term debt (40.3) (49.3)
Long-term debt, excluding current portion 8,736.3 8,024.9
Debt instrument, fair value 9,251.5  
Senior Notes    
Debt Instrument [Line Items]    
Face Value $ 4,650.0  
Senior Notes | Senior Secured Notes, maturing 2022    
Debt Instrument [Line Items]    
Debt Instrument, interest rate, stated percentage 7.00%  
Face Value $ 2,100.0  
Unamortized debt discount/premium and deferred financing costs, net 30.7  
Total long-term debt outstanding $ 2,130.7 936.3
Senior Notes | Senior Secured Notes, maturing 2025    
Debt Instrument [Line Items]    
Debt Instrument, interest rate, stated percentage 5.00%  
Face Value $ 350.0  
Unamortized debt discount/premium and deferred financing costs, net (6.3)  
Total long-term debt outstanding $ 343.7 0.0
Senior Notes | Senior Unsecured Notes, maturing 2022    
Debt Instrument [Line Items]    
Debt Instrument, interest rate, stated percentage 10.00%  
Face Value $ 2,200.0  
Unamortized debt discount/premium and deferred financing costs, net (29.9)  
Total long-term debt outstanding 2,170.1 2,164.0
Senior Subordinated Notes    
Debt Instrument [Line Items]    
Face Value $ 584.1  
Senior Subordinated Notes | Senior Subordinated Notes, maturing 2018    
Debt Instrument [Line Items]    
Debt Instrument, interest rate, stated percentage 8.125%  
Face Value $ 0.0  
Unamortized debt discount/premium and deferred financing costs, net 0.0  
Total long-term debt outstanding $ 0.0 248.7
Senior Subordinated Notes | Senior Subordinated Notes, maturing 2020    
Debt Instrument [Line Items]    
Debt Instrument, interest rate, stated percentage 6.25%  
Face Value $ 243.5  
Unamortized debt discount/premium and deferred financing costs, net (1.7)  
Total long-term debt outstanding $ 241.8 241.2
Senior Subordinated Notes | Senior Subordinated Notes, maturing 2021    
Debt Instrument [Line Items]    
Debt Instrument, interest rate, stated percentage 6.625%  
Face Value $ 340.6  
Unamortized debt discount/premium and deferred financing costs, net (4.6)  
Total long-term debt outstanding 336.0 334.5
Capital Lease Obligations    
Debt Instrument [Line Items]    
Face Value $ 10.7  
Capital Lease Obligations | Capital lease obligations, 3.9% as of December 31, 2017 payable monthly through 2019    
Debt Instrument [Line Items]    
Debt Instrument, interest rate, stated percentage 3.90%  
Face Value $ 10.7  
Unamortized debt discount/premium and deferred financing costs, net 0.0  
Total long-term debt outstanding 10.7 15.2
Revolver | Secured Debt | Senior Secured Revolver, maturing 2018    
Debt Instrument [Line Items]    
Face Value 100.5  
Unamortized debt discount/premium and deferred financing costs, net 0.0  
Total long-term debt outstanding 100.5 45.0
Revolver | Secured Debt | Senior Secured Revolver, maturing 2020    
Debt Instrument [Line Items]    
Face Value 249.5  
Unamortized debt discount/premium and deferred financing costs, net 0.0  
Total long-term debt outstanding 249.5 0.0
Term Loan | Secured Debt | Senior Secured Term Loan B-1, maturing 2020    
Debt Instrument [Line Items]    
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 | Secured Debt | Senior Secured Term Loan B-2, maturing 2021    
Debt Instrument [Line Items]    
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 | Secured Debt | Senior Secured Term Loan B-4, maturing 2024    
Debt Instrument [Line Items]    
Face Value 3,274.6  
Unamortized debt discount/premium and deferred financing costs, net (81.0)  
Total long-term debt outstanding $ 3,193.6 $ 0.0