XML 75 R58.htm IDEA: XBRL DOCUMENT v3.8.0.1
Long-Term and Other Debt - Schedule of Outstanding Debt (Details)
Mar. 31, 2018
USD ($)
Feb. 28, 2018
USD ($)
Feb. 14, 2018
EUR (€)
Feb. 14, 2018
USD ($)
Dec. 31, 2017
USD ($)
Oct. 30, 2017
USD ($)
Debt Instrument            
Face value $ 8,988,600,000          
Unamortized debt discount/premium and deferred financing costs, net (144,200,000)          
Debt Issuance Costs, Net       $ (25,800,000)    
Total long-term debt outstanding 8,844,400,000       $ 8,776,600,000  
Less: current portion of long-term debt (50,400,000)       (40,300,000)  
Long-term debt, excluding current portion 8,794,000,000       8,736,300,000  
Fair value of debt $ 9,130,000,000        
Term Loan B-5            
Debt Instrument            
Principal debt amount       900,000,000.0    
2025 Secured Notes            
Debt Instrument            
Principal debt amount       $ 900,000,000   $ 350,000,000
Debt interest rate   2.946%        
2026 Secured Euro Notes            
Debt Instrument            
Principal debt amount | €     € 325,000,000.0      
2026 Unsecured Euro Notes            
Debt Instrument            
Principal debt amount | €     € 250,000,000.0      
Capital lease obligations, 3.9% as of March 31, 2018 payable monthly through 2019            
Debt Instrument            
Debt interest rate 3.90%          
Senior Notes | 2022 Secured Notes            
Debt Instrument            
Face value $ 0          
Unamortized debt discount/premium and deferred financing costs, net 0          
Total long-term debt outstanding $ 0       2,130,700,000  
Debt interest rate 7.00%          
Senior Notes | 2025 Secured Notes            
Debt Instrument            
Face value $ 1,250,000,000          
Unamortized debt discount/premium and deferred financing costs, net (18,900,000)          
Total long-term debt outstanding $ 1,231,100,000       343,700,000  
Principal debt amount   $ 460,000,000.0        
Debt interest rate 5.00% 2.946%        
Senior Notes | 2026 Secured Euro Notes            
Debt Instrument            
Face value $ 403,300,000          
Unamortized debt discount/premium and deferred financing costs, net (5,700,000)          
Total long-term debt outstanding $ 397,600,000       0  
Debt interest rate 3.375%          
Senior Notes | Unsecured Notes            
Debt Instrument            
Face value $ 2,200,000,000          
Unamortized debt discount/premium and deferred financing costs, net (28,400,000)          
Total long-term debt outstanding $ 2,171,600,000       2,170,100,000  
Debt interest rate 10.00%          
Senior Notes | 2026 Unsecured Euro Notes            
Debt Instrument            
Face value $ 310,300,000          
Unamortized debt discount/premium and deferred financing costs, net (4,400,000)          
Total long-term debt outstanding $ 305,900,000       0  
Debt interest rate 5.50%          
Subordinated Notes | 2020 Notes            
Debt Instrument            
Face value $ 243,500,000          
Unamortized debt discount/premium and deferred financing costs, net (1,500,000)          
Total long-term debt outstanding $ 242,000,000       241,800,000  
Debt interest rate 6.25%          
Subordinated Notes | 2021 Notes            
Debt Instrument            
Face value $ 340,600,000          
Unamortized debt discount/premium and deferred financing costs, net (4,400,000)          
Total long-term debt outstanding $ 336,200,000       336,000,000  
Debt interest rate 6.625%          
Capital Lease Obligations | Capital lease obligations, 3.9% as of March 31, 2018 payable monthly through 2019            
Debt Instrument            
Face value $ 11,300,000          
Unamortized debt discount/premium and deferred financing costs, net 0          
Total long-term debt outstanding $ 11,300,000       10,700,000  
Debt interest rate 3.90%          
Revolving Credit Facility | Senior Secured Credit Facilities | 2018 Revolver, varying interest rate            
Debt Instrument            
Face value $ 14,900,000          
Unamortized debt discount/premium and deferred financing costs, net 0          
Total long-term debt outstanding 14,900,000       100,500,000  
Revolving Credit Facility | Senior Secured Credit Facilities | 2020 Revolver, varying interest rate            
Debt Instrument            
Face value 40,100,000          
Unamortized debt discount/premium and deferred financing costs, net 0          
Total long-term debt outstanding 40,100,000       249,500,000  
Term Loan Facility | Senior Secured Credit Facilities | Term Loan B-4            
Debt Instrument            
Face value 0          
Unamortized debt discount/premium and deferred financing costs, net 0          
Total long-term debt outstanding 0       3,193,600,000  
Term Loan Facility | Senior Secured Credit Facilities | Term Loan B-5            
Debt Instrument            
Face value 4,174,600,000          
Unamortized debt discount/premium and deferred financing costs, net (80,900,000)          
Total long-term debt outstanding $ 4,093,700,000       $ 0