XML 87 R69.htm IDEA: XBRL DOCUMENT v3.19.3
Debt and Credit Facility - Debt Obligations (Details) - USD ($)
$ in Thousands
Sep. 30, 2019
Mar. 31, 2019
May 31, 2018
Debt Instrument [Line Items]      
Long-term debt, gross $ 11,086,300 $ 11,659,300  
Less: Debt discount (1,208,600) (1,268,700)  
Less: Debt issuance costs (75,100) (83,600)  
Net long-term debt including current maturities 9,802,600 10,307,000  
Less: Current maturities (1,387,300) (1,360,800)  
Net long-term debt 8,415,300 8,946,200  
Total Senior Secured Indebtedness      
Debt Instrument [Line Items]      
Long-term debt, gross 6,605,000 7,178,000  
Line of Credit      
Debt Instrument [Line Items]      
Less: Debt issuance costs (1,750)    
Line of Credit | Revolving Credit Facility      
Debt Instrument [Line Items]      
Long-term debt, gross 2,881,500 3,266,500  
Less: Debt issuance costs (14,600) (14,700)  
Line of Credit | Term Loan Facility      
Debt Instrument [Line Items]      
Long-term debt, gross 1,723,500 1,911,500  
Less: Debt issuance costs (16,000) (19,400) $ (34,700)
Senior Notes      
Debt Instrument [Line Items]      
Less: Debt discount     (10,500)
Less: Debt issuance costs     $ (24,400)
Senior Notes | 2023 Senior Secured Notes      
Debt Instrument [Line Items]      
Long-term debt, gross $ 1,000,000 1,000,000  
Coupon Interest Rate 4.333%   4.333%
Effective Interest Rate 4.70%    
Less: Debt discount $ (4,000) (4,400)  
Less: Debt issuance costs (8,900) (10,200)  
Senior Notes | 2021 Senior Secured Notes      
Debt Instrument [Line Items]      
Long-term debt, gross $ 1,000,000 1,000,000  
Coupon Interest Rate 3.922%   3.922%
Effective Interest Rate 4.50%    
Less: Debt discount $ (3,000) (3,800)  
Less: Debt issuance costs (6,800) (8,800)  
Convertible Debt      
Debt Instrument [Line Items]      
Long-term debt, gross 4,481,300 4,481,300  
Senior Subordinated Convertible Debt | 2017 Senior Convertible Debt      
Debt Instrument [Line Items]      
Long-term debt, gross $ 2,070,000 2,070,000  
Coupon Interest Rate 1.625%    
Effective Interest Rate 6.00%    
Fair Value of Liability Component at Issuance $ 1,396,300    
Less: Debt discount (533,400) (561,900)  
Less: Debt issuance costs (13,800) (14,500)  
Senior Subordinated Convertible Debt | 2015 Senior Convertible Debt      
Debt Instrument [Line Items]      
Long-term debt, gross $ 1,725,000 1,725,000  
Coupon Interest Rate 1.625%    
Effective Interest Rate 5.90%    
Fair Value of Liability Component at Issuance $ 1,160,100    
Less: Debt discount (325,800) (351,400)  
Less: Debt issuance costs (11,900) (12,800)  
Junior Subordinated Debt | 2017 Junior Convertible Debt      
Debt Instrument [Line Items]      
Long-term debt, gross $ 686,300 686,300  
Coupon Interest Rate 2.25%    
Effective Interest Rate 7.40%    
Fair Value of Liability Component at Issuance $ 321,100    
Less: Debt discount (342,400) (347,200)  
Less: Debt issuance costs $ (3,100) $ (3,200)