XML 42 R45.htm IDEA: XBRL DOCUMENT v3.2.0.727
Long-Term Debt (Details)
$ in Thousands
1 Months Ended 3 Months Ended 5 Months Ended 6 Months Ended 12 Months Ended
Mar. 20, 2014
USD ($)
Jun. 30, 2015
USD ($)
Mar. 31, 2015
USD ($)
Jun. 30, 2015
USD ($)
Jun. 30, 2015
USD ($)
Jun. 30, 2015
USD ($)
Jun. 30, 2014
USD ($)
Dec. 31, 2014
USD ($)
Nov. 30, 2014
USD ($)
Mar. 19, 2014
USD ($)
Long-Term Debt                    
Long-term debt, net of discounts   $ 4,540,663   $ 4,540,663 $ 4,540,663 $ 4,540,663   $ 3,621,404    
Accrued interest payable   47,600   47,600 47,600 47,600        
Deferred financing costs           20,270 $ 2,045      
Pre-tax loss related to repurchase of Senior Notes       (117,860)   (117,860)        
Non-cash write-off of the unamortized discount and deferred finance costs       14,700            
Payment of redemption premiums and third-party expenses       103,200            
Revolving credit facility                    
Long-Term Debt                    
Long-term debt, net of discounts   447,500   447,500 447,500 447,500   $ 97,600    
Applicable interest rate (as a percent)               4.50%    
Credit facility current lending capacity $ 1,300,000                  
Extension of maturity 18 months                  
Accordion option to increase borrowing capacity under the Credit Facility $ 500,000                 $ 250,000
Deferred financing costs             $ 1,900      
Letters of credit maximum borrowing capacity   150,000   150,000 150,000 150,000        
Short-term swingline loan maximum borrowing capacity   10,000   10,000 $ 10,000 $ 10,000        
Minimum Interest Coverage Ratio           2.5        
Maximum leverage ratio prior to Collateral Release Date         5.5 5.25   5.5    
Maximum leverage ratio after Collateral Release Date           5.00        
Borrowings outstanding   447,500   447,500 $ 447,500 $ 447,500        
Letters of credit outstanding amount   11,300   11,300 11,300 11,300        
Unused borrowing capacity   841,200   841,200 841,200 $ 841,200        
Revolving credit facility | Alternate Base Rate Loans | Minimum                    
Long-Term Debt                    
Margin prior to Collateral Release Date (as a percent)           0.50%        
Margin after Collateral Release Date (as a percent)           0.125%        
Revolving credit facility | Alternate Base Rate Loans | Maximum                    
Long-Term Debt                    
Margin prior to Collateral Release Date (as a percent)           1.50%        
Margin after Collateral Release Date (as a percent)           1.00%        
Revolving credit facility | Alternate Base Rate Loans | Prime rate                    
Long-Term Debt                    
Basis of variable interest rate           prime rate        
Revolving credit facility | Alternate Base Rate Loans | Federal funds effective swap rate                    
Long-Term Debt                    
Basis of variable interest rate           Federal Funds Rate        
Spread on variable rate basis (as a percent)           0.50%        
Revolving credit facility | Alternate Base Rate Loans | One month LIBOR                    
Long-Term Debt                    
Basis of variable interest rate           One month LIBOR        
Spread on variable rate basis (as a percent)           1.00%        
Revolving credit facility | LIBO Rate Loans | Minimum                    
Long-Term Debt                    
Margin prior to Collateral Release Date (as a percent)           1.50%        
Margin after Collateral Release Date (as a percent)           1.125%        
Revolving credit facility | LIBO Rate Loans | Maximum                    
Long-Term Debt                    
Margin prior to Collateral Release Date (as a percent)           2.50%        
Margin after Collateral Release Date (as a percent)           2.00%        
Revolving credit facility | LIBO Rate Loans | One month LIBOR                    
Long-Term Debt                    
Basis of variable interest rate           LIBOR        
Revolving credit facility | Credit facility bearing interest of 2.4 percent                    
Long-Term Debt                    
Long-term debt, net of discounts   $ 250,000   $ 250,000 $ 250,000 $ 250,000        
Applicable interest rate (as a percent)   2.40%   2.40% 2.40% 2.40%        
Revolving credit facility | Credit facility bearing interest of 4.5 percent                    
Long-Term Debt                    
Long-term debt, net of discounts   $ 197,500   $ 197,500 $ 197,500 $ 197,500        
Applicable interest rate (as a percent)   4.50%   4.50% 4.50% 4.50%        
Senior Notes                    
Long-Term Debt                    
Estimated aggregate fair value of debt   $ 4,058,000   $ 4,058,000 $ 4,058,000 $ 4,058,000   $ 3,563,000    
Senior Notes | 2020 Senior Notes, 6.75% interest, issued November 2010 and due November 2020                    
Long-Term Debt                    
Long-term debt, net of discounts               $ 500,000    
Debt instrument, stated interest rate percentage               6.75%    
Amount of debt repurchased   500,000                
Senior Notes | 2021 Senior Notes, 6.5% interest, issued February and March 2011 and due August 2021                    
Long-Term Debt                    
Long-term debt, net of discounts               $ 324,587    
Debt instrument, stated interest rate percentage               6.50%    
Long-term debt, discounts               $ 413    
Amount of debt repurchased   325,000                
Senior Notes | 2022 Senior Notes, 6.25% interest, issued October 2011 and due June 2022                    
Long-Term Debt                    
Long-term debt, net of discounts               $ 455,000    
Debt instrument, stated interest rate percentage               6.25%    
Amount of debt repurchased   455,000                
Senior Notes | 2023A Senior Notes, 5.5% interest, issued August 2012 and due February 2023                    
Long-Term Debt                    
Long-term debt, net of discounts   $ 744,553   $ 744,553 $ 744,553 $ 744,553   $ 744,217    
Debt instrument, stated interest rate percentage   5.50%   5.50% 5.50% 5.50%   5.50%    
Long-term debt, discounts   $ 5,447   $ 5,447 $ 5,447 $ 5,447   $ 5,783    
Senior Notes | 2023B Senior Notes, 4.5% interest, issued January 2013 and due July 2023                    
Long-Term Debt                    
Long-term debt, net of discounts   $ 1,000,000   $ 1,000,000 $ 1,000,000 $ 1,000,000   $ 1,000,000    
Debt instrument, stated interest rate percentage   4.50%   4.50% 4.50% 4.50%   4.50%    
Senior Notes | 2024 Senior Notes, 4.875% interest, issued November 2014 and March 2015, due December 2024                    
Long-Term Debt                    
Long-term debt, net of discounts   $ 1,160,204   $ 1,160,204 $ 1,160,204 $ 1,160,204   $ 500,000    
Debt instrument, stated interest rate percentage   4.875%   4.875% 4.875% 4.875%   4.875%    
Long-term debt, premium   $ 10,204   $ 10,204 $ 10,204 $ 10,204        
Senior Notes | 2024 Senior Notes, 4.875% interest, issued March 2015 and due December 2024                    
Long-Term Debt                    
Debt instrument, stated interest rate percentage     4.875%              
Aggregate principal amount     $ 650,000              
Proceeds from issuance of senior notes, net of underwriting fees and the other expenses of the offering     653,600              
Accrued interest on notes issued     $ 9,000              
Senior Notes | 2024 Senior Notes, 4.875% interest, issued November 2014 and due December 2024                    
Long-Term Debt                    
Debt instrument, stated interest rate percentage                 4.875%  
Aggregate principal amount                 $ 500,000  
Senior Notes | 2025 Senior Notes, 4.875% interest, issued June 2015 and due June 2025                    
Long-Term Debt                    
Long-term debt, net of discounts   $ 1,188,406   $ 1,188,406 $ 1,188,406 $ 1,188,406        
Debt instrument, stated interest rate percentage   4.875%   4.875% 4.875% 4.875%        
Long-term debt, premium   $ 11,594   $ 11,594 $ 11,594 $ 11,594        
Aggregate principal amount   1,200,000   $ 1,200,000 $ 1,200,000 $ 1,200,000        
Proceeds from issuance of senior notes, net of underwriting fees and the other expenses of the offering   1,174,900                
Accrued interest on notes issued   $ 23,000