XML 56 R35.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt (Tables)
12 Months Ended
Dec. 31, 2018
Debt Disclosure [Abstract]  
Long Term Debt
Debt consists of the following (in thousands):
 
 
 
 
 
 
 As of December 31,
 
 
Interest Rate
 
Maturities Through
 
2018
 
2017
Fixed rate debt:
 
 
 
 
 
 
 
 
Senior notes
 
 2.65% to 7.50%
 
2020 - 2028
 
$
1,724,194

 
$
1,866,359

Secured senior notes
 
7.25%
 
2025
 
670,437

 

Unsecured term loans
 
 2.53% to 5.41%
 
2021 - 2030
 
2,148,351

 
333,351

Total fixed rate debt
 
 
 
 
 
4,542,982

 
2,199,710

Variable rate debt (1):
 
 
 
 
 
 
 
 
Unsecured revolving credit facilities(2)
 
 3.54% to 3.61%
 
2020 - 2022
 
795,000

 
580,000

Commercial paper
 
3.19%
 
2019
 
775,488

 

USD unsecured term loan
 
2.92% to 6.52%
 
2019 - 2028
 
4,005,848

 
4,079,670

Euro unsecured term loan
 
1.15% to 1.58%
 
2021 - 2028
 
734,176

 
814,085

Total variable rate debt
 
 
 
 
 
6,310,512

 
5,473,755

Capital lease obligations
 
 
 
 
 
130,944

 
33,139

Total debt (3)
 
 
 
 
 
10,984,438

 
7,706,604

Less: unamortized debt issuance costs
 
 
 
 
 
(206,739
)
 
(167,153
)
Total debt, net of unamortized debt issuance costs
 
 
 
 
 
10,777,699

 
7,539,451

Less—current portion including commercial paper
 
 
 
 
 
(2,422,329
)
 
(1,188,514
)
Long-term portion
 
 
 
 
 
$
8,355,370

 
$
6,350,937

(1)
Calculation based on outstanding loan balance and interest rate as of December 31, 2018. For variable rate debt, interest rate includes either LIBOR or EURIBOR plus the applicable margin.
(2)
Includes $1.4 billion facility due in 2020 and $1.2 billion due in 2022, each of which accrue interest at LIBOR plus 1.10%, currently 3.91%, and are subject to a facility fee of 0.15%.
(3)
At December 31, 2018 and 2017, the weighted average interest rate for total debt was 4.14% and 3.92%, respectively.
Schedule of Annual Maturities on Long-Term Debt Including Capital Leases
Following is a schedule of annual maturities on our total debt net of debt issuance costs, and including capital leases and commercial paper, as of December 31, 2018 for each of the next five years (in thousands):
Year
 
2019
$
2,422,329

2020
1,681,978

2021
843,976

2022
1,607,975

2023
664,025

Thereafter
3,557,416

 
$
10,777,699