XML 35 R14.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt Level 1 (Notes)
12 Months Ended
Dec. 31, 2017
Debt Disclosure [Abstract]  
Debt Disclosure [Text Block]
Debt
Debt as of December 31 was as follows:
 
2017
 
2016
 
(In thousands)
7.625% Senior Notes due October 2018
250,000

 
250,000

4.5% Senior Notes due November 2020
200,000

 
200,000

8.0% Senior Notes due November 2021
150,000

 
150,000

5.375% Senior Notes due January 2022
425,000

 
425,000

5.375% Senior Notes due May 2024
850,000

 
850,000

7.5% Senior Notes due April 2027
200,000

 
200,000

4.625% Senior Notes due December 2027
550,000

 

Term Loan due December 2022

675,000

 

Term Loan due March 2021

 
673,750

Bank Credit Facility due March 2021

 
350,000

Obligations under capital leases
197,232

 
208,758

Mortgage notes and other debt, maturities through 2050
6,036

 
3,753

Unamortized premiums (discounts) and other, net
7,456

 
8,313

Unamortized debt issuance costs
(38,071
)
 
(32,984
)
Total debt
3,472,653

 
3,286,590

Less: Current maturities of long-term debt
(337,337
)
 
(89,974
)
Total long-term debt
$
3,135,316

 
$
3,196,616


Current maturities of debt at December 31, 2017 include amounts due within one year on publicly traded notes, our term loan, and capital leases.  The publicly traded notes are a $250.0 million 7.625% Senior notes due October 2018, which were redeemed on January 12, 2018.
Our consolidated debt had a weighted average interest rate of 4.73% and 4.68% at December 31, 2017 and 2016, respectively. Approximately 75% and 63% of our total debt had a fixed interest rate at December 31, 2017 and 2016, respectively.
The following table summarizes the aggregate maturities of our debt for the five years subsequent to December 31, 2017 and thereafter, excluding unamortized premiums (discounts) and debt issuance costs (in thousands):
2018
$
342,786

2019
64,665

2020
270,423

2021
216,731

2022
976,331

2023 and thereafter
1,632,332

 Total debt maturities
$
3,503,268


Bank Credit Facility
In December 2017, we entered into a new $1.7 billion bank credit agreement due December 2022 with a syndicate of banks. The $1.7 billion bank credit agreement comprises a $1.0 billion Bank Credit Facility and a $0.7 billion Term Loan, both due December 2022, including a sublimit of $100 million for letters of credit.
As of December 31, 2017, we have no outstanding borrowings under our Bank Credit Facility and have issued $33.3 million of letters of credit. The Bank Credit Facility provides us with flexibility, if needed, and is guaranteed by a majority of our domestic subsidiaries. The subsidiary guaranty is a guaranty of payment of the outstanding amount of the total lending commitment, including letters of credit. The Bank Credit Facility contains certain financial covenants, including a minimum interest coverage ratio, a maximum leverage ratio, and certain dividend and share repurchase restrictions. As of December 31, 2017, we are in compliance with all covenants. We pay a quarterly fee on the unused commitment, which was 0.25% at December 31, 2017. As of December 31, 2017, we have $966.7 million in borrowing capacity under the facility.
As of December 31, 2016, we had a $673.8 million Term Loan and $350 million Bank Credit Facility due March 2021 with a syndicate of financial institutions, including a sublimit of $100 million for letters of credit; which were replaced by the new bank credit agreement in December 2017.
Debt Issuances and Additions
During the year ended December 31, 2017, we borrowed $675.0 million on our Term Loan due December 2022, $562.5 million on our Bank Credit Facilities, and issued $550.0 million unsecured 4.625% Senior Notes Due December 2027 to make the 2017 debt payments described below, to fund acquisition activity, and for general corporate purposes. These transactions resulted in an additional $12.9 million of debt issuance costs.
Debt Extinguishments and Reductions
During the year ended December 31, 2017, we made debt payments of $1.6 billion for scheduled and early payments including:
$647.5 million in aggregate principal of our Term Loan due March 2021;
$470.0 million in aggregate principal of our Bank Credit Facility due March 2021;
$442.5 million in aggregate principal of our Bank Credit Facility due December 2022;
$26.3 million in aggregate principal of our Term Loan due March 2021 as a scheduled payment; and
$0.2 million in other debt.
During the year ended December 31, 2016, we made debt payments of $911.5 million for scheduled and early extinguishment payments including:
$310.0 million in aggregate principal of our Term Loan due to July 2018;
$295.0 million in aggregate principal of our 7.0% Senior Notes due 2017;
$280.0 million in aggregate principal of our Bank Credit Facility due July 2018; and
$26.3 million in aggregate principal of our Term Loan due March 2021.
$0.2 million in other debt.
Certain of the above transactions resulted in the recognition of a loss of $22.5 million recorded in Losses on early extinguishment of debt in our Consolidated Statement of Operations for the year ended December 31, 2016.
Additional Debt Disclosures
At December 31, 2017 and 2016, we had deposits of $3.7 million and $4.7 million, respectively, in restricted, interest-bearing accounts that were pledged as collateral for various credit instruments and commercial commitments. These deposits are included in Other current assets and Deferred charges and other assets in our Consolidated Balance Sheet.
We had assets of approximately $1.2 million and $1.4 million pledged as collateral for the mortgage notes and other debt at December 31, 2017 and 2016, respectively.
Cash interest payments for the three years ended December 31 were as follows (in thousands):
Payments in 2017
$
160,843

Payments in 2016
$
156,950

Payments in 2015
$
164,748


Expected cash interest payments for the five years subsequent to December 31, 2017 and thereafter are as follows (in thousands):
Payments in 2018
$
160,076

Payments in 2019
144,948

Payments in 2020
143,879

Payments in 2021
133,972

Payments in 2022
92,235

Payments in 2023 and thereafter
264,398

 Total expected cash interest payments
$
939,508


Subsequent Events
In January 2018, we drew $175.0 million on our Bank Credit Facility due December 2022 to repay our $250.0 million 7.625% Senior notes due October 2018.