XML 52 R40.htm IDEA: XBRL DOCUMENT v3.20.2
Debt Level 4 (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Sep. 30, 2020
Sep. 30, 2019
Dec. 31, 2019
Debt Instrument [Line Items]          
Principal payments on capital leases     $ 30,612 $ 32,258  
Repayments of Debt     1,400,000 1,200,000  
Repayments of Other Debt     1,100 300  
Losses on early extinguishment of debt, net $ (18,278) $ (9,058) (18,428) (16,637)  
Notes Payable to Bank, Noncurrent 609,375   609,375   $ 633,750
Total debt 3,680,368   3,680,368   3,583,351
Current maturities of long-term debt (95,862)   (95,862)   (69,821)
Less current maturities 95,862   95,862   69,821
Total long-term debt $ 3,584,506   $ 3,584,506   $ 3,513,530
Debt, Weighted Average Interest Rate 3.73%   3.73%   4.72%
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate 67.00%   67.00%   69.00%
Letters of Credit, Maximum Borrowing Capacity $ 34,000   $ 34,000    
Interest Paid, Including Capitalized Interest, Operating and Investing Activities     102,900 113,000  
Unamortized Debt Issuance Expense (37,873) $ (15,500) (37,873) (15,500) $ (34,854)
Bank credit facility 435,000   435,000   295,000
Redemption Premium     16,100 11,400  
January 2022 [Member]          
Debt Instrument [Line Items]          
Repayments of Debt       425,000  
Bank credit facility 435,000   435,000   295,000
April 2027 [Member]          
Debt Instrument [Line Items]          
Repayments of Debt     800 46,500  
May 2024 [Member]          
Debt Instrument [Line Items]          
Repayments of Debt     850,000    
Bank Credit Facility due March 2022 [Member]          
Debt Instrument [Line Items]          
Repayments of Debt       450,000  
Term Loan December 2022 [Member]          
Debt Instrument [Line Items]          
Repayments of Debt       8,500  
Repayments of Other Debt       32,100  
December 2022 [Member]          
Debt Instrument [Line Items]          
Notes Payable to Bank, Noncurrent 609,400   609,400    
Term Loan December 2024 [Member]          
Debt Instrument [Line Items]          
Repayments of Debt       8,100  
November 2020 [Member]          
Debt Instrument [Line Items]          
Repayments of Debt       $ 200,000  
Unsecured Debt [Member]          
Debt Instrument [Line Items]          
Unamortized pricing discounts and other (404)   (404)   5,634
Unsecured Debt [Member] | November 2021 [Member]          
Debt Instrument [Line Items]          
Senior Notes 150,000   150,000   150,000
Unsecured Debt [Member] | April 2027 [Member]          
Debt Instrument [Line Items]          
Senior Notes 152,710   152,710   153,465
Unsecured Debt [Member] | May 2024 [Member]          
Debt Instrument [Line Items]          
Senior Notes 0   0   850,000
Unsecured Debt [Member] | December 2027 [Member]          
Debt Instrument [Line Items]          
Senior Notes 550,000   550,000   550,000
Unsecured Debt [Member] | June 2029 [Member]          
Debt Instrument [Line Items]          
Senior Notes 750,000   750,000   750,000
Unsecured Debt [Member] | August 2030          
Debt Instrument [Line Items]          
Senior Notes 850,000   850,000   0
Capital Lease Obligations [Member]          
Debt Instrument [Line Items]          
Obligations under capital leases 170,077   170,077   185,252
Mortgages [Member]          
Debt Instrument [Line Items]          
Mortgage notes and other debt, maturities through 2047 $ 51,483   $ 51,483   $ 45,104