XML 49 R39.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt (Details)
1 Months Ended 3 Months Ended 9 Months Ended
Sep. 29, 2015
USD ($)
Jan. 31, 2017
USD ($)
$ / shares
Sep. 30, 2017
USD ($)
$ / shares
Sep. 30, 2017
USD ($)
$ / shares
Sep. 30, 2016
USD ($)
Dec. 31, 2016
USD ($)
Long-term debt            
Other     $ 196,000 $ 196,000   $ 297,000
Long-term Debt     3,988,593,000 3,988,593,000   3,604,681,000
Less: current portion     196,000 196,000   297,000
Less: deferred financing costs     29,782,000 29,782,000   26,049,000
Long-term Debt, Excluding Current Maturities, Total     3,958,615,000 3,958,615,000   3,578,335,000
Reduction in long-term debt       382,815,000 $ 492,625,000  
Senior Notes.            
Long-term debt            
Reduction in long-term debt       387,300,000    
Payment of debt accrued interest     5,600,000 5,600,000    
Consolidated affiliate | Senior Notes.            
Long-term debt            
Principal amount redeemed     367,900,000 367,900,000    
6.15% senior notes due February 2018            
Long-term debt            
Senior Notes     $ 460,537,000 $ 460,537,000   827,539,000
Interest rate on senior notes due (as a percent)     6.15% 6.15%    
9.25% senior notes due January 2019            
Long-term debt            
Senior Notes     $ 303,489,000 $ 303,489,000   303,489,000
Interest rate on senior notes due (as a percent)     9.25% 9.25%    
5.00% senior notes due September 2020            
Long-term debt            
Senior Notes     $ 669,769,000 $ 669,769,000   669,540,000
Interest rate on senior notes due (as a percent)     5.00% 5.00%    
4.625% senior notes due September 2021            
Long-term debt            
Senior Notes     $ 695,048,000 $ 695,048,000   694,868,000
Interest rate on senior notes due (as a percent)     4.625% 4.625%    
5.50% senior notes due January 2023            
Long-term debt            
Senior Notes     $ 600,000,000 $ 600,000,000   600,000,000
Interest rate on senior notes due (as a percent)     5.50% 5.50%    
5.10% senior notes due September 2023            
Long-term debt            
Senior Notes     $ 346,544,000 $ 346,544,000   346,448,000
Interest rate on senior notes due (as a percent)     5.10% 5.10%    
0.75% senior exchangeable notes due January 2024            
Long-term debt            
Senior Notes     $ 425,010,000 $ 425,010,000    
Less: deferred financing costs   $ 9,600,000        
Interest rate on senior notes due (as a percent)     0.75% 0.75%    
Aggregate amount of senior notes   575,000,000 $ 575,000,000 $ 575,000,000    
Debt exchangeable notes       $ 411,200,000    
Equity component         $ 163,800,000  
Equity issuance costs   $ 3,900,000        
Exchange rate of common shares   39.75        
Principal amount of notes   $ 1,000,000        
Exchange price per common share (in dollars per share) | $ / shares   $ 25.16        
Share price of shares purchased (in dollars per share) | $ / shares   $ 17.97        
Premium over share price (as a percent)       75.00%    
Prepayment of loan upon closing the merger   $ 162,500,000        
0.75% senior exchangeable notes due January 2024 | Minimum            
Long-term debt            
Share issued price (in dollars per share) | $ / shares     $ 25.16 $ 25.16    
0.75% senior exchangeable notes due January 2024 | Maximum            
Long-term debt            
Exchange price per common share (in dollars per share) | $ / shares     $ 31.45 $ 31.45    
Term Loan Facility            
Long-term debt            
Senior Notes           $ 162,500,000
Five-year term loan facility            
Long-term debt            
Maximum borrowing capacity $ 325,000,000          
Unsecured debt maturity period 5 years          
Prepayment of loan upon closing the merger $ 162,500,000          
Revolving Credit Facility            
Long-term debt            
Revolving credit facility     $ 410,000,000 $ 410,000,000    
Amount outstanding     $ 410,000,000 $ 410,000,000    
Weighted average interest rate (as a percent)     2.59% 2.59%    
Maximum borrowing capacity     $ 2,250,000,000 $ 2,250,000,000    
Debt to capital ratio     0.60 0.60    
Commercial paper            
Long-term debt            
Long-term Debt     $ 78,000,000 $ 78,000,000    
Amount outstanding     $ 78,000,000 $ 78,000,000    
Weighted average interest rate (as a percent)     1.83% 1.83%    
Commercial paper | Minimum            
Long-term debt            
Remaining period to maturity     1 year