XML 79 R67.htm IDEA: XBRL DOCUMENT v3.22.2.2
Debt (Components of Debt) (Details) - USD ($)
$ in Thousands
1 Months Ended
Mar. 31, 2022
Sep. 30, 2022
May 31, 2022
Jan. 06, 2022
Dec. 31, 2021
Dec. 22, 2021
Nov. 30, 2021
Sep. 01, 2021
Aug. 30, 2021
Apr. 07, 2020
Jul. 31, 2018
Jan. 31, 2015
Debt Instrument [Line Items]                        
Current portion of long-term debt   $ 5,000     $ 206,000              
Total debt   4,890,000     5,440,000              
Unamortized Issuance Expense   (51,000)     (57,000)              
Unamortized Debt Premium/Discount   21,000     24,000              
Total long-term debt   4,855,000     5,201,000              
Total debt   4,860,000     5,407,000              
Long-term debt                        
Debt Instrument [Line Items]                        
Debt instrument, excluding current maturities, gross   4,885,000     5,234,000              
Unamortized Issuance Expense   (51,000)     (57,000)              
Unamortized Debt Premium/Discount   21,000     24,000              
Total long-term debt   $ 4,855,000     5,201,000              
Senior Notes | 4.10% Senior Notes due March 2022                        
Debt Instrument [Line Items]                        
Current portion of long-term debt         $ 201,000              
Stated interest rate   4.10%     4.10%       4.10%      
Senior Notes | 4.95% Senior Notes due January 2025 (3)                        
Debt Instrument [Line Items]                        
Debt instrument, excluding current maturities, gross   $ 389,000     $ 389,000              
Unamortized Issuance Expense   (1,000)     (1,000)              
Unamortized Debt Premium/Discount   0     0              
Total long-term debt   $ 388,000     $ 388,000              
Stated interest rate   4.95%   5.95% 4.95%       4.95% 6.45% 6.20% 4.95%
Senior Notes | 4.95% Senior Notes due January 2025 (3) | Minimum                        
Debt Instrument [Line Items]                        
Stated interest rate     5.95%                  
Senior Notes | 4.95% Senior Notes due January 2025 (3) | Maximum                        
Debt Instrument [Line Items]                        
Stated interest rate     5.70%                  
Senior Notes | 7.75% Senior Notes due October 2027                        
Debt Instrument [Line Items]                        
Debt instrument, excluding current maturities, gross   $ 421,000     $ 440,000              
Unamortized Issuance Expense   (3,000)     (4,000)              
Unamortized Debt Premium/Discount   0     0              
Total long-term debt   $ 418,000     $ 436,000              
Stated interest rate   7.75%     7.75%              
Senior Notes | 8.375% Senior Notes due September 2028                        
Debt Instrument [Line Items]                        
Debt instrument, excluding current maturities, gross   $ 304,000     $ 350,000              
Unamortized Issuance Expense   (4,000)     (5,000)              
Unamortized Debt Premium/Discount   0     0              
Total long-term debt   $ 300,000     $ 345,000              
Stated interest rate   8.375%     8.375%              
Senior Notes | 5.375% Senior Notes due February 2029                        
Debt Instrument [Line Items]                        
Debt instrument, excluding current maturities, gross   $ 700,000                    
Unamortized Issuance Expense   (6,000)                    
Unamortized Debt Premium/Discount   22,000                    
Total long-term debt   $ 716,000                    
Total debt             $ 700,000 $ 700,000        
Stated interest rate   5.375%         5.375% 5.375%        
Senior Notes | 5.375% Senior Notes due September 2029                        
Debt Instrument [Line Items]                        
Debt instrument, excluding current maturities, gross         $ 700,000              
Unamortized Issuance Expense         (6,000)              
Unamortized Debt Premium/Discount         25,000              
Total long-term debt         $ 719,000              
Stated interest rate         5.375%              
Senior Notes | 5.375% Senior Notes due September 2030                        
Debt Instrument [Line Items]                        
Debt instrument, excluding current maturities, gross   $ 1,200,000                    
Unamortized Issuance Expense   (15,000)                    
Unamortized Debt Premium/Discount   0                    
Total long-term debt   $ 1,185,000                    
Stated interest rate   5.375%             5.375%      
Senior Notes | 5.375% Senior Notes due March 2030                        
Debt Instrument [Line Items]                        
Debt instrument, excluding current maturities, gross         $ 1,200,000              
Unamortized Issuance Expense         (17,000)              
Unamortized Debt Premium/Discount         0              
Total long-term debt         $ 1,183,000              
Stated interest rate         5.375%              
Senior Notes | 4.75% Senior Notes due February 2032                        
Debt Instrument [Line Items]                        
Debt instrument, excluding current maturities, gross   $ 1,150,000     $ 1,150,000              
Unamortized Issuance Expense   (16,000)     (17,000)              
Unamortized Debt Premium/Discount   0     0              
Total long-term debt   $ 1,134,000     $ 1,133,000              
Stated interest rate   4.75%     4.75% 4.75%            
Line of Credit | 2022 Revolving Credit Facility                        
Debt Instrument [Line Items]                        
Credit facility, variable interest rate   4.83%     2.08%              
Line of Credit | 2022 Revolving Credit Facility | Revolving Credit Facility                        
Debt Instrument [Line Items]                        
Debt instrument, excluding current maturities, gross   $ 180,000     $ 460,000              
Unamortized Issuance Expense   0     0              
Unamortized Debt Premium/Discount   0     0              
Total long-term debt   180,000     460,000              
Term Loan                        
Debt Instrument [Line Items]                        
Current portion of long-term debt   5,000                    
Unamortized Issuance Expense   0                    
Unamortized Debt Premium/Discount   0                    
Term Loan | Term Loan Due June 2027                        
Debt Instrument [Line Items]                        
Current portion of long-term debt   5,000     5,000              
Debt instrument, excluding current maturities, gross   541,000     545,000              
Repayments of secured debt $ 1,375                      
Unamortized Issuance Expense   (6,000)     (7,000)              
Unamortized Debt Premium/Discount   (1,000)     (1,000)              
Total long-term debt   $ 534,000     $ 537,000              
Credit facility, variable interest rate   6.20%     3.00%              
Other long-term assets | Line of Credit | 2022 Revolving Credit Facility                        
Debt Instrument [Line Items]                        
Unamortized Issuance Expense   $ (21,000)     $ (10,000)