XML 94 R77.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt (Schedule Of Carrying And Principal Values Of Debt) (Details) - USD ($)
12 Months Ended
Oct. 13, 2017
Apr. 17, 2017
Jul. 07, 2016
Oct. 14, 2015
Oct. 15, 2014
Apr. 18, 2013
Aug. 09, 2012
Dec. 31, 2017
Dec. 31, 2016
Debt Instrument [Line Items]                  
Principal Balance               $ 9,405,000,000 $ 8,875,000,000
Fair Value               9,436,290,000 8,844,682,000
Carrying Value               9,310,686,000 8,775,583,000
Less: current maturities of long-term debt               (20,000,000) (627,157,000)
Total long-term debt, net of current maturities               9,290,686,000 8,148,426,000
Revolving Credit Facility [Member]                  
Debt Instrument [Line Items]                  
Principal Balance               40,000,000 390,000,000
Fair Value               40,000,000 390,000,000
Carrying Value               $ 40,000,000 390,000,000
Debt instrument, maturity date               Feb. 05, 2020  
2014 Senior Notes [Member]                  
Debt Instrument [Line Items]                  
Principal Balance               $ 750,000,000 750,000,000
Fair Value               770,625,000 763,125,000
Carrying Value               $ 739,079,000 736,992,000
Debt instrument, maturity date               Jul. 15, 2022  
2016 Senior Notes [Member]                  
Debt Instrument [Line Items]                  
Principal Balance               $ 1,100,000,000 1,100,000,000
Fair Value               1,127,500,000 1,083,500,000
Carrying Value               $ 1,081,262,000 1,078,954,000
Debt instrument, maturity date               Sep. 01, 2024  
2017 Senior Notes [Member]                  
Debt Instrument [Line Items]                  
Principal Balance               $ 750,000,000  
Fair Value               750,938,000  
Carrying Value               $ 741,437,000  
Debt instrument, maturity date Oct. 01, 2022             Oct. 01, 2022  
2012-1C Tower Securities [Member]                  
Debt Instrument [Line Items]                  
Principal Balance                 610,000,000
Fair Value                 610,165,000
Carrying Value                 607,157,000
Debt instrument, maturity date             Dec. 09, 2042 Dec. 11, 2017  
2013-1C Tower Securities [Member]                  
Debt Instrument [Line Items]                  
Principal Balance               $ 425,000,000 425,000,000
Fair Value               423,853,000 423,381,000
Carrying Value               $ 424,482,000 422,768,000
Debt instrument, maturity date           Apr. 09, 2043   Apr. 10, 2018  
2013-2C Tower Securities [Member]                  
Debt Instrument [Line Items]                  
Principal Balance               $ 575,000,000 575,000,000
Fair Value               578,433,000 563,322,000
Carrying Value               $ 568,609,000 567,545,000
Debt instrument, maturity date           Apr. 09, 2048   Apr. 11, 2023  
2013-1D Tower Securities [Member]                  
Debt Instrument [Line Items]                  
Principal Balance               $ 330,000,000 330,000,000
Fair Value               330,145,000 334,521,000
Carrying Value               $ 329,585,000 328,225,000
Debt instrument, maturity date           Apr. 09, 2043   Apr. 10, 2018  
2014-1C Tower Securities [Member]                  
Debt Instrument [Line Items]                  
Principal Balance               $ 920,000,000 920,000,000
Fair Value               915,216,000 922,199,000
Carrying Value               $ 914,929,000 912,219,000
Debt instrument, maturity date         Oct. 11, 2044     Oct. 08, 2019  
2014-2C Tower Securities [Member]                  
Debt Instrument [Line Items]                  
Principal Balance               $ 620,000,000 620,000,000
Fair Value               620,942,000 608,921,000
Carrying Value               $ 613,461,000 612,641,000
Debt instrument, maturity date         Oct. 08, 2049     Oct. 08, 2024  
2015-1C Tower Securities [Member]                  
Debt Instrument [Line Items]                  
Principal Balance               $ 500,000,000 500,000,000
Fair Value               496,840,000 495,145,000
Carrying Value               $ 493,474,000 491,289,000
Debt instrument, maturity date       Oct. 10, 2045       Oct. 08, 2020  
2016-1C Tower Securities [Member]                  
Debt Instrument [Line Items]                  
Principal Balance               $ 700,000,000 700,000,000
Fair Value               691,166,000 688,072,000
Carrying Value               $ 693,118,000 691,322,000
Debt instrument, maturity date     Jul. 10, 2046         Jul. 09, 2021  
2017-1C Tower Securities [Member]                  
Debt Instrument [Line Items]                  
Principal Balance               $ 760,000,000  
Fair Value               751,404,000  
Carrying Value               $ 751,076,000  
Debt instrument, maturity date   Apr. 09, 2047           Apr. 11, 2022  
2014 Term Loan [Member]                  
Debt Instrument [Line Items]                  
Principal Balance               $ 1,447,500,000 1,462,500,000
Fair Value               1,451,119,000 1,467,984,000
Carrying Value               $ 1,439,373,000 1,452,039,000
Debt instrument, maturity date               Mar. 24, 2021  
2015 Term Loan [Member]                  
Debt Instrument [Line Items]                  
Principal Balance               $ 487,500,000 492,500,000
Fair Value               488,109,000 494,347,000
Carrying Value               $ 480,801,000 $ 484,432,000
Debt instrument, maturity date               Jun. 10, 2022