XML 123 R75.htm IDEA: XBRL DOCUMENT v3.19.2
Borrowings - Additional Information (Detail) - USD ($)
3 Months Ended 12 Months Ended
Dec. 20, 2017
May 09, 2014
Dec. 09, 2013
Nov. 30, 2018
May 31, 2019
May 31, 2018
May 31, 2015
Feb. 27, 2019
Mar. 02, 2017
May 29, 2015
Debt Instrument [Line Items]                    
Maturities of long-term debt in 2020         $ 552,400,000          
Maturities of long-term debt in 2021         100,000          
Maturities of long-term debt in 2022         100,000          
Maturities of long-term debt in 2023         299,300,000          
Maturities of long-term debt in 2024         336,400,000          
Maturities of long-term debt thereafter         1,337,600,000          
Credit facility, available liquidity         1,059,100,000          
Liquidity available         $ 1,280,000,000          
Consolidated indebtedness         64.20% 57.10%        
Issuance of note         $ 205,000,000 $ 205,000,000        
Credit facility borrowing potential maximum capacity         1,500,000,000          
Outstanding balance on senior notes including amortizable cost         2,525,908,000 $ 2,174,144,000        
Outstanding balance         $ 100,000,000          
Convertible Notes                    
Debt Instrument [Line Items]                    
Debt, interest rate     2.25%              
Note Interest payment frequency, term         Interest on the Convertible Notes semi-annually on June 15th and December 15th of each year          
Notes maturity date     2020              
Margin                    
Debt Instrument [Line Items]                    
Interest rate margin         0.80%          
Revolving Credit Facility                    
Debt Instrument [Line Items]                    
Credit facility, available liquidity         $ 959,100,000          
Unsecured senior notes , maturity date [1]         Oct. 31, 2023 Oct. 31, 2023        
Credit facility borrowing maximum capacity       $ 1,300,000,000     $ 800,000,000      
Credit facility expiration date       Oct. 31, 2023     Dec. 05, 2019      
Outstanding balance on senior notes including amortizable cost [1]         $ 336,442,000 $ 235,774,000        
Interest coverage ratio         746.00%          
Leverage ratio         315.00%          
Unsecured 4.55% senior notes due March 1, 2029                    
Debt Instrument [Line Items]                    
Issuance of note         $ 350,000,000     $ 350,000,000    
Debt, interest rate         4.55% [2]     4.55%    
Note Interest payment frequency, term         Interest on the 2029 Notes accrues from February 27, 2019 and is payable semiannually in arrears on March 1st and September 1st of each year, beginning September 1, 2019, at a rate of 4.550% per year.          
Unsecured senior notes , maturity date [2]         Mar. 01, 2029          
Outstanding balance on senior notes including amortizable cost [2]         $ 346,006,000          
Unsecured 4.25% notes due January 15, 2048                    
Debt Instrument [Line Items]                    
Issuance of note $ 300,000,000       $ 300,000,000          
Debt, interest rate 4.25%       4.25% [3] 4.25% [3]        
Note Interest payment frequency, term         Interest on the 2048 Notes accrues from December 20, 2017 and is payable semiannually in arrears on January 15th and July 15th of each year, beginning July 15, 2018, at a rate of 4.250% per year.          
Unsecured senior notes , maturity date [3]         Jan. 15, 2048 Jan. 15, 2048        
Outstanding balance on senior notes including amortizable cost [3]         $ 296,467,000 $ 296,344,000        
Unsecured 6.50% senior notes due February 15, 2018                    
Debt Instrument [Line Items]                    
Debt, interest rate 6.50%                  
Unsecured senior notes , maturity date         Feb. 15, 2018          
Repayments of unsecured senior notes $ 250,000,000                  
Unsecured 5.25% notes due June 1, 2045                    
Debt Instrument [Line Items]                    
Issuance of note         $ 250,000,000 $ 250,000,000     $ 50,000,000 $ 250,000,000
Debt, interest rate         5.25% [4] 5.25% [4]     5.25% 5.25%
Note Interest payment frequency, term         Interest on the 2045 Notes is payable semiannually in arrears on June 1st and December 1st of each year at a rate of 5.250% per year          
Unsecured senior notes , maturity date [4]         Jun. 01, 2045 Jun. 01, 2045        
Outstanding balance on senior notes including amortizable cost [4]         $ 298,589,000 $ 298,514,000        
Unsecured 3.75% notes due March 15, 2027                    
Debt Instrument [Line Items]                    
Issuance of note         $ 400,000,000 $ 400,000,000     $ 400,000,000  
Debt, interest rate         3.75% [5] 3.75% [5]     3.75%  
Note Interest payment frequency, term         Interest on the 2027 Notes is payable semiannually in arrears on March 15th and September 15th of each year, at a rate of 3.750% per year          
Unsecured senior notes , maturity date [5]         Mar. 15, 2027 Mar. 15, 2027        
Outstanding balance on senior notes including amortizable cost [5]         $ 396,586,000 $ 396,110,000        
Unsecured 6.125% senior notes due October 15, 2019                    
Debt Instrument [Line Items]                    
Debt, interest rate [6]         6.125% 6.125%        
Unsecured senior notes , maturity date [6]         Oct. 15, 2019 Oct. 15, 2019        
Outstanding balance on senior notes including amortizable cost [6]         $ 450,454,000 $ 451,658,000        
Issuance of Debt                    
Debt Instrument [Line Items]                    
Covenant leverage ratio         425.00%          
Issuance of Debt | Minimum                    
Debt Instrument [Line Items]                    
Covenant leverage ratio         375.00%          
Aggregate consideration for acquisition         $ 100,000,000          
Interest coverage ratio         350.00%          
Accounts Receivable Securitization Program with Two Banks, through May 8, 2020                    
Debt Instrument [Line Items]                    
Unsecured senior notes , maturity date         May 08, 2020          
Credit facility borrowing maximum capacity   $ 200,000,000                
Credit facility expiration date   May 08, 2020                
Outstanding balance on senior notes including amortizable cost [7]         $ 99,887,000          
Percentage of indirect economic interest held in SPE   100.00%                
Accounts Receivable Securitization Program with Two Banks, through May 8, 2020 | Minimum                    
Debt Instrument [Line Items]                    
Monthly unused commitment fee         0.50%          
Accounts Receivable Securitization Program with Two Banks, through May 8, 2020 | Maximum                    
Debt Instrument [Line Items]                    
Monthly unused commitment fee         0.30%          
Unsecured 2.25% senior convertible notes due December 15, 2020                    
Debt Instrument [Line Items]                    
Issuance of note         $ 205,000,000          
Debt, interest rate           2.25%        
Unsecured senior notes , maturity date           Dec. 15, 2020        
Outstanding balance on senior notes including amortizable cost           $ 196,865,000        
Debt instrument, redemption price, percentage         100.00%          
Debt instrument, conversion rate         19,221.062          
Debt instrument, conversion of common stock, debt amount         $ 1,000          
Debt instrument, conversion price         $ 52.12          
Debt conversion, description         The Convertible Notes became convertible at any time prior to the close of business on November 26, 2018          
Settlement of convertible notes in cash         $ 204,600,000          
Number of shares issued to settle convertible notes         598,601          
Unsecured 2.25% senior convertible notes due December 15, 2020 | Convertible Notes                    
Debt Instrument [Line Items]                    
Issuance of note     $ 205,000,000              
[1] Interest at May 31, 2019 was tied to LIBOR and averaged 3.6805% for USD denominated debt ($14,268), 2.69% for AUD denominated debt ($34,558), 3.23% on CAD denominated debt ($131,738) and 1.25% on EUR denominated debt ($159,745). Interest was tied to AUD at May 31, 2018, and averaged 2.925% for AUD denominated debt ($23,309) and 0.675% on EUR denominated debt ($213,708). At May 31, 2019 and 2018, the revolving credit facility is adjusted for debt issuance costs, net of amortization, for approximately $3.9 million and $1.2 million, respectively.
[2] The $350.0 million aggregate principal amount of the notes due 2029 is adjusted for the amortization of the original issue discount, which approximated $0.5 million at May 31, 2019. The original issue discount effectively reduced the ultimate proceeds from the financing. The effective interest rate on the notes, including the amortization of the discount, was 4.568%. At May 31, 2019, the notes were adjusted for debt issuance costs, net of amortization, for approximately $3.5 million.
[3] The $300.0 million face amount of the notes due 2048 is adjusted for the debt issuance cost, net of amortization, which approximated $3.5 million and $3.6 million at May 31, 2019 and 2018, respectively. The effective interest rate on the notes is 4.25%.
[4] The $250.0 million face amount of the notes due 2045 is adjusted for the amortization of the original issue discount, which approximated $1.4 million at May 31, 2019 and 2018. The original issue discount effectively reduced the ultimate proceeds from the financing. The effective interest rate on the notes, including the amortization of the discount, is 5.29%. In March 2017, as a further issuance of the 5.25% notes due 2045, we closed an offering of $50.0 million aggregate principal, which is adjusted for the unamortized premium received at issuance, which approximated $3.0 million at May 31, 2019 and 2018. The premium effectively increased the proceeds from the financing. The effective interest rate on the $50.0 million notes issued March 2017 is 4.839%. At May 31, 2019 and 2018, the notes are adjusted for debt issuance costs, net of amortization, for approximately $3.0 million and $3.1 million, respectively.
[5] The $400.0 million face amount of the notes due 2027 is adjusted for the amortization of the original issue discount, which approximated $0.4 million and $0.5 million at May 31, 2019 and 2018, respectively. The original issue discount effectively reduced the ultimate proceeds from the financing. The effective interest rate on the notes, including the amortization of the discount, is 3.767%. At May 31, 2019 and 2018, the notes are adjusted for debt issuance costs, net of amortization, for approximately $3.0 million and $3.4 million, respectively.
[6] Includes the combination of the October 2009 initial issuance of $300.0 million aggregate principal amount and the May 2011 issuance of an additional $150.0 million aggregate principal amount of these notes. The effective interest rate on the notes issued in October 2009, including the amortization of the discount, is 6.139%. The additional $150.0 million aggregate principal amount of the notes due 2019 issued in May 2011 is adjusted for the unamortized premium received at issuance, which approximated $0.7 million and $2.3 million at May 31, 2019 and 2018, respectively. The premium effectively increased the proceeds from the financing. The effective interest rate on the $150.0 million notes issued in May 2011 is 4.934%. At May 31, 2019 and 2018, the notes are adjusted for debt issuance costs, net of amortization, for approximately $0.2 million and $0.6 million, respectively.
[7] At May 31, 2019, the accounts receivable securitization program is adjusted for debt issuance cost, net of amortization, for approximately $0.1 million.