XML 83 R62.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt Level 4 (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Mar. 31, 2017
Debt Instrument [Line Items]        
Repayments of Long-term Capital Lease Obligations $ 51,106 $ 33,119 $ 28,601  
Senior Notes 550,000 0    
Repayments of Debt 1,600,000 911,500    
Repayments of Long-term Debt 468,973 36,414 160,220  
Repayments of Other Debt 200      
Losses on early extinguishment of debt, net (274) (22,503) (6,918)  
Notes Payable to Bank, Noncurrent   0    
Bank credit facility 1,000,000      
Total debt 3,472,653 3,286,590    
Current maturities of long-term debt (337,337) (89,974)    
Less current maturities 337,337 89,974    
Total long-term debt $ 3,135,316 $ 3,196,616    
Debt, Weighted Average Interest Rate 4.73% 4.68%    
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate 75.00% 63.00%    
Next Twelve Months $ 342,786      
Year Two 64,665      
Year Three 270,423      
Year Four 216,731      
Year Five 976,331      
After Year Five 1,632,332      
Long-term Debt, Gross 3,503,268      
Letters of Credit, Maximum Borrowing Capacity 33,300     $ 100,000
Interest Paid 160,843 $ 156,950 $ 164,748  
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      
Cash Interest Payments Expected Payments Total 939,508      
Unamortized Debt Issuance Expense (38,071) (32,984)    
Bank Credit Agreement 1,700,000      
Term Loan, Maximum Borrowing Capacity 700,000      
June 2017 [Member]        
Debt Instrument [Line Items]        
Repayments of Debt 295,000      
July 2018 [Member]        
Debt Instrument [Line Items]        
Repayments of Debt 310,000      
Bank credit facility 0 350,000    
December 2027 [Member]        
Debt Instrument [Line Items]        
Notes Payable to Bank, Noncurrent 675,000      
Revolving Credit Facility [Member]        
Debt Instrument [Line Items]        
Repayments of Debt 280,000      
Bank Credit Facility due March 2021 [Domain]        
Debt Instrument [Line Items]        
Repayments of Debt 470,000      
Bank credit facility 0 350,000    
Bank Credit Facility due March 2022 [Member]        
Debt Instrument [Line Items]        
Repayments of Debt 442,500      
Unsecured Debt [Member]        
Debt Instrument [Line Items]        
Unamortized pricing discounts and other 7,456 8,313    
Unsecured Debt [Member] | October 2018 [Member]        
Debt Instrument [Line Items]        
Senior Notes 250,000 250,000    
Unsecured Debt [Member] | November 2020 [Member]        
Debt Instrument [Line Items]        
Senior Notes 200,000 200,000    
Unsecured Debt [Member] | November 2021 [Member]        
Debt Instrument [Line Items]        
Senior Notes 150,000 150,000    
Unsecured Debt [Member] | January 2022 [Member]        
Debt Instrument [Line Items]        
Senior Notes 425,000 425,000    
Unsecured Debt [Member] | April 2027 [Member]        
Debt Instrument [Line Items]        
Senior Notes 200,000 200,000    
Unsecured Debt [Member] | May 2024 [Member]        
Debt Instrument [Line Items]        
Senior Notes 850,000 850,000    
Capital Lease Obligations [Member]        
Debt Instrument [Line Items]        
Obligations under capital leases 197,232 208,758    
Mortgages [Member]        
Debt Instrument [Line Items]        
Mortgage notes and other debt, maturities through 2047 $ 6,036 $ 3,753