XML 47 R33.htm IDEA: XBRL DOCUMENT v3.7.0.1
Debt (Tables)
3 Months Ended
Mar. 31, 2017
Debt Disclosure [Abstract]  
Long-term debt

Debt consisted of the following:

 

 

 

 

March 31, 2017

 

(in thousands)

Maturity

 

Gross

 

 

Unamortized Debt Issuance Costs

 

 

Net Carrying Amount

 

Amended Revolving Credit Facility

2019 - 2020

 

 

325,000

 

 

$

-

 

 

 

325,000

 

Term Loan

2017

 

 

250,000

 

 

 

(33

)

 

 

249,967

 

2.75% Senior Notes

2019

 

 

499,068

 

 

 

(1,937

)

 

 

497,131

 

2.80% Senior Notes

2020

 

 

598,704

 

 

 

(3,131

)

 

 

595,573

 

3.50% Senior Notes

2022

 

 

399,085

 

 

 

(2,837

)

 

 

396,248

 

3.90% Senior Notes

2024

 

 

497,201

 

 

 

(3,033

)

 

 

494,168

 

3.95% Senior Notes

2025

 

 

499,224

 

 

 

(3,752

)

 

 

495,472

 

Total debt

 

 

 

3,068,282

 

 

 

(14,723

)

 

 

3,053,559

 

Current portion of debt

 

 

 

(250,000

)

 

 

33

 

 

 

(249,967

)

Debt (less current portion)

 

 

$

2,818,282

 

 

$

(14,690

)

 

$

2,803,592

 

Fair value of debt *

 

 

 

 

 

 

 

 

 

 

$

3,108,663

 

 

 

 

 

 

December 31, 2016

 

(in thousands)

Maturity

 

Gross

 

 

Unamortized Debt Issuance Costs

 

 

Net Carrying Amount

 

Amended Revolving Credit Facility

2019 - 2020

 

 

475,000

 

 

$

-

 

 

 

475,000

 

Term Loan

2017

 

 

250,000

 

 

 

(68

)

 

 

249,932

 

2.75% Senior Notes

2019

 

 

498,979

 

 

 

(2,124

)

 

 

496,855

 

2.80% Senior Notes

2020

 

 

598,602

 

 

 

(3,378

)

 

 

595,224

 

3.50% Senior Notes

2022

 

 

399,040

 

 

 

(2,975

)

 

 

396,065

 

3.90% Senior Notes

2024

 

 

497,110

 

 

 

(3,133

)

 

 

493,977

 

3.95% Senior Notes

2025

 

 

499,200

 

 

 

(3,867

)

 

 

495,333

 

Total debt

 

 

 

3,217,931

 

 

 

(15,545

)

 

 

3,202,386

 

Current portion of debt

 

 

 

(250,000

)

 

 

68

 

 

 

(249,932

)

Debt (less current portion)

 

 

$

2,967,931

 

 

$

(15,477

)

 

$

2,952,454

 

Fair value of debt *

 

 

 

 

 

 

 

 

 

 

$

3,254,862

 

*The fair value of the Senior Notes was estimated using level 2 inputs comprised of quoted prices in active markets, market indices and interest rate measurements for debt with similar remaining maturity.