XML 98 R76.htm IDEA: XBRL DOCUMENT v3.22.4
Debt (Components of Debt) (Details) - USD ($)
$ in Thousands
1 Months Ended
Dec. 30, 2022
Mar. 31, 2022
Dec. 31, 2022
May 31, 2022
Jan. 06, 2022
Dec. 31, 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     $ 0     $ 206,000            
Debt instrument, excluding current maturities, gross     4,414,000     5,234,000            
Total     4,414,000     5,440,000            
Unamortized Issuance Expense     (44,000)     (57,000)            
Unamortized Debt Premium / Discount     22,000     24,000            
Long-term debt     4,392,000     5,201,000            
Total     4,392,000     5,407,000            
Debt issuance costs, line of credit     $ 19,000     $ 10,000            
Line of Credit | 2022 Revolving Credit Facility                        
Debt Instrument [Line Items]                        
Credit facility, variable interest rate     6.15%     2.08%            
Line of Credit | 2022 Revolving Credit Facility | Revolving Credit Facility                        
Debt Instrument [Line Items]                        
Debt instrument, excluding current maturities, gross $ 250,000   $ 250,000     $ 460,000            
Unamortized Issuance Expense     0     0            
Unamortized Debt Premium / Discount     0     0            
Long-term debt     $ 250,000     460,000            
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                        
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            
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 | Minimum                        
Debt Instrument [Line Items]                        
Stated interest rate       5.95%                
Senior Notes | 4.95% Senior Notes due January 2025 | 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            
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     (3,000)     (5,000)            
Unamortized Debt Premium / Discount     0     0            
Long-term debt     $ 301,000     $ 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     $ 700,000            
Unamortized Issuance Expense     (5,000)     (6,000)            
Unamortized Debt Premium / Discount     22,000     25,000            
Long-term debt     $ 717,000     $ 719,000            
Total             $ 700,000 $ 700,000        
Stated interest rate     5.375%     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     $ 1,200,000            
Unamortized Issuance Expense     (16,000)     (17,000)            
Unamortized Debt Premium / Discount     0     0            
Long-term debt     $ 1,184,000     $ 1,183,000            
Stated interest rate     5.375%     5.375%     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            
Long-term debt     $ 1,134,000     $ 1,133,000            
Stated interest rate     4.75%     4.75%            
Term Loan | Term Loan Due June 2027                        
Debt Instrument [Line Items]                        
Current portion of long-term debt           $ 5,000            
Debt instrument, excluding current maturities, gross           545,000            
Unamortized Issuance Expense           (7,000)            
Unamortized Debt Premium / Discount           (1,000)            
Long-term debt           $ 537,000            
Credit facility, variable interest rate           3.00%            
Repayments of term loan $ 305,000 $ 1,375