XML 36 R63.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Debt and Credit Facility - Debt Obligations (Details) - USD ($)
$ in Thousands
Dec. 31, 2019
Sep. 30, 2019
Mar. 31, 2019
May 31, 2018
Debt Instrument [Line Items]        
Long-term debt, gross $ 10,829,300   $ 11,659,300  
Less: Debt discount (1,177,900)   (1,268,700)  
Less: Debt issuance costs (70,900)   (83,600)  
Net long-term debt including current maturities 9,580,500   10,307,000  
Less: Current maturities (1,400,800)   (1,360,800)  
Net long-term debt 8,179,700   8,946,200  
Total Senior Secured Indebtedness        
Debt Instrument [Line Items]        
Long-term debt, gross 6,348,000   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 2,624,500   3,266,500  
Less: Debt issuance costs (13,600)   (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 $ (15,300)   (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]        
Coupon Interest Rate 4.333%     4.333%
Effective Interest Rate 4.70%      
Long-term debt, gross $ 1,000,000   1,000,000  
Less: Debt discount (3,700)   (4,400)  
Less: Debt issuance costs $ (8,300)   (10,200)  
Senior Notes | 2021 Senior Secured Notes        
Debt Instrument [Line Items]        
Coupon Interest Rate 3.922%     3.922%
Effective Interest Rate 4.50%      
Long-term debt, gross $ 1,000,000   1,000,000  
Less: Debt discount (2,600)   (3,800)  
Less: Debt issuance costs (5,800)   (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]        
Coupon Interest Rate 1.625%      
Effective Interest Rate 6.00%      
Fair Value of Liability Component at Issuance $ 1,396,300      
Long-term debt, gross 2,070,000   2,070,000  
Less: Debt discount (518,900)   (561,900)  
Less: Debt issuance costs $ (13,400)   (14,500)  
Senior Subordinated Convertible Debt | 2015 Senior Convertible Debt        
Debt Instrument [Line Items]        
Coupon Interest Rate 1.625%      
Effective Interest Rate 5.90%      
Fair Value of Liability Component at Issuance $ 1,160,100      
Long-term debt, gross 1,725,000   1,725,000  
Less: Debt discount (312,800)   (351,400)  
Less: Debt issuance costs $ (11,400)   (12,800)  
Junior Subordinated Debt | 2017 Junior Convertible Debt        
Debt Instrument [Line Items]        
Coupon Interest Rate 2.25%      
Effective Interest Rate 7.40%      
Fair Value of Liability Component at Issuance $ 321,100      
Long-term debt, gross 686,300   686,300  
Less: Debt discount (339,900)   (347,200)  
Less: Debt issuance costs $ (3,100)   $ (3,200)