XML 92 R64.htm IDEA: XBRL DOCUMENT v3.22.0.1
Debt Level 4 (Details) - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Debt Instrument [Line Items]      
Repayments of Debt $ 736,000,000 $ 1,406,400,000  
Repayments of Long-term Debt 36,158,000 34,489,000 $ 25,471,000
Repayments of Other Debt 3,700,000 2,000,000  
Losses on early extinguishment of debt, net 5,226,000 18,428,000 16,637,000
Other Notes Payable 48,113,000 51,766,000  
Total debt 3,966,320,000 3,742,534,000  
Current maturities of long-term debt (65,016,000) (228,352,000)  
Less current maturities 65,016,000 228,352,000  
Total long-term debt $ 3,901,304,000 $ 3,514,182,000  
Debt, Weighted Average Interest Rate 3.70% 3.62%  
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate 79.00% 66.00%  
Next Twelve Months $ 65,016,000    
Year Two 85,299,000    
Year Three 671,611,000    
Year Four 40,709,000    
Year Five 1,986,000    
After Year Five 3,101,699,000    
Long-term Debt, Gross 3,966,320,000    
Letters of Credit, Maximum Borrowing Capacity 34,000,000 $ 34,000,000  
Interest Paid, Including Capitalized Interest, Operating and Investing Activities 142,145,000 152,524,000 $ 190,672,000
Payments in 2022 148,490,000    
Payments in 2023 147,524,000    
Payments in 2024 141,477,000    
Payments in 2025 137,300,000    
Payments in 2026 136,738,000    
Payments in 2027 and thereafter 367,756,000    
Cash Interest Payments Expected Payments Total 1,079,285,000    
Unamortized Debt Issuance Expense (45,100,000) (36,739,000)  
Bank credit facility 155,000,000 525,000,000  
Finance Lease, Liability 136,847,000 148,864,000  
Proceeds from Issuance of Debt 975,000,000 1,585,000,000  
Repayments of Lines of Credit 545,000,000.0 505,000,000.0  
Redemption Premium 4,800,000 16,100,000  
Pledged Assets Separately Reported, Finance Receivables Pledged as Collateral, at Fair Value 400,000 2,000,000  
Pledged Assets, Other, Not Separately Reported on Statement of Financial Position $ 1,100,000 1,200,000  
Line of Credit Facility, Unused Capacity, Commitment Fee Percentage 100000.00%    
Line of Credit Facility, Remaining Borrowing Capacity $ 811,000,000.0    
Debt Issuance Costs, Line of Credit Arrangements, Net 13,600,000 14.5  
Repayments of Lines of Credit 545,000,000.0 505,000,000.0  
Redemption Premium 4,800,000 16,100,000  
Pledged Assets Separately Reported, Finance Receivables Pledged as Collateral, at Fair Value 400,000 2,000,000  
Pledged Assets, Other, Not Separately Reported on Statement of Financial Position 1,100,000 1,200,000  
April 2027 [Member]      
Debt Instrument [Line Items]      
Repayments of Debt   800,000  
May 2024 [Member]      
Debt Instrument [Line Items]      
Notes Payable to Bank, Noncurrent 568,750,000    
Bank credit facility 155,000,000 525,000,000  
Debt Instrument, Periodic Payment 32,500,000 32,500,000  
Debt Instrument, Periodic Payment 32,500,000 32,500,000  
Term Loan December 2022 [Member]      
Debt Instrument [Line Items]      
Notes Payable to Bank, Noncurrent   601,250,000  
August 2030 [Member]      
Debt Instrument [Line Items]      
Senior Notes   850,000,000.0  
May 2031      
Debt Instrument [Line Items]      
Senior Notes 800,000,000.0    
Unsecured Debt [Member]      
Debt Instrument [Line Items]      
Unamortized pricing discounts and other 0 (317,000)  
Unsecured Debt [Member] | November 2021 [Member]      
Debt Instrument [Line Items]      
Senior Notes 0 150,000,000  
Unsecured Debt [Member] | April 2027 [Member]      
Debt Instrument [Line Items]      
Senior Notes 152,710,000 152,710,000  
Unsecured Debt [Member] | December 2027 [Member]      
Debt Instrument [Line Items]      
Senior Notes 550,000,000 550,000,000  
Unsecured Debt [Member] | June 2029 [Member]      
Debt Instrument [Line Items]      
Senior Notes 750,000,000 750,000,000  
Unsecured Debt [Member] | August 2030 [Member]      
Debt Instrument [Line Items]      
Senior Notes 850,000,000 850,000,000  
Unsecured Debt [Member] | May 2031      
Debt Instrument [Line Items]      
Senior Notes $ 800,000,000 $ 0