XML 75 R58.htm IDEA: XBRL DOCUMENT v3.10.0.1
Long-Term and Other Debt - Schedule of Outstanding Debt (Details)
3 Months Ended 6 Months Ended
Jun. 30, 2018
USD ($)
Jun. 30, 2018
USD ($)
Feb. 28, 2018
USD ($)
Feb. 14, 2018
USD ($)
Feb. 14, 2018
EUR (€)
Dec. 31, 2017
USD ($)
Oct. 30, 2017
USD ($)
Debt Instrument              
Face value $ 9,032,400,000 $ 9,032,400,000          
Unamortized debt discount/premium and deferred financing costs, net (138,500,000) (138,500,000)          
Debt Issuance Costs, Net       $ (25,800,000)      
Total long-term debt outstanding 8,893,900,000 8,893,900,000       $ 8,776,600,000  
Less: current portion of long-term debt (48,700,000) (48,700,000)       (40,300,000)  
Long-term debt, excluding current portion 8,845,200,000 8,845,200,000       8,736,300,000  
Fair value of debt 9,095,800,000 9,095,800,000          
Gain on remeasurement of debt $ 34,500,000 $ 33,400,000          
Term Loan B-5              
Debt Instrument              
Principal debt amount       900,000,000.0      
2025 Secured Notes              
Debt Instrument              
Principal debt amount       $ 900,000,000     $ 350,000,000
Debt interest rate     2.946%        
2026 Secured Euro Notes              
Debt Instrument              
Principal debt amount | €         € 325,000,000.0    
2026 Unsecured Euro Notes              
Debt Instrument              
Principal debt amount | €         € 250,000,000.0    
Capital lease obligations, 3.9% as of June 30, 2018 payable monthly through 2019              
Debt Instrument              
Debt interest rate 3.90% 3.90%          
Senior Secured and Unsecured Notes, Maturing 2026              
Debt Instrument              
Reduction of debt due to change in foreign currency exchange rate   $ 41,200,000          
Senior Notes | 2022 Secured Notes              
Debt Instrument              
Face value $ 0 0          
Unamortized debt discount/premium and deferred financing costs, net 0 0          
Total long-term debt outstanding $ 0 $ 0       2,130,700,000  
Debt interest rate 7.00% 7.00%          
Senior Notes | 2025 Secured Notes              
Debt Instrument              
Face value $ 1,250,000,000 $ 1,250,000,000          
Unamortized debt discount/premium and deferred financing costs, net (18,400,000) (18,400,000)          
Total long-term debt outstanding $ 1,231,600,000 $ 1,231,600,000       343,700,000  
Principal debt amount     $ 460,000,000.0        
Debt interest rate 5.00% 5.00% 2.946%        
Senior Notes | 2026 Secured Euro Notes              
Debt Instrument              
Face value $ 379,400,000 $ 379,400,000          
Unamortized debt discount/premium and deferred financing costs, net (5,500,000) (5,500,000)          
Total long-term debt outstanding $ 373,900,000 $ 373,900,000       0  
Debt interest rate 3.375% 3.375%          
Senior Notes | Unsecured Notes              
Debt Instrument              
Face value $ 2,200,000,000 $ 2,200,000,000          
Unamortized debt discount/premium and deferred financing costs, net (26,900,000) (26,900,000)          
Total long-term debt outstanding $ 2,173,100,000 $ 2,173,100,000       2,170,100,000  
Debt interest rate 10.00% 10.00%          
Senior Notes | 2026 Unsecured Euro Notes              
Debt Instrument              
Face value $ 291,900,000 $ 291,900,000          
Unamortized debt discount/premium and deferred financing costs, net (4,300,000) (4,300,000)          
Total long-term debt outstanding $ 287,600,000 $ 287,600,000       0  
Debt interest rate 5.50% 5.50%          
Subordinated Notes | 2020 Notes              
Debt Instrument              
Face value $ 243,500,000 $ 243,500,000          
Unamortized debt discount/premium and deferred financing costs, net (1,300,000) (1,300,000)          
Total long-term debt outstanding $ 242,200,000 $ 242,200,000       241,800,000  
Debt interest rate 6.25% 6.25%          
Subordinated Notes | 2021 Notes              
Debt Instrument              
Face value $ 340,600,000 $ 340,600,000          
Unamortized debt discount/premium and deferred financing costs, net (4,000,000) (4,000,000)          
Total long-term debt outstanding $ 336,600,000 $ 336,600,000       336,000,000  
Debt interest rate 6.625% 6.625%          
Capital Lease Obligations | Capital lease obligations, 3.9% as of June 30, 2018 payable monthly through 2019              
Debt Instrument              
Face value $ 7,900,000 $ 7,900,000          
Unamortized debt discount/premium and deferred financing costs, net 0 0          
Total long-term debt outstanding $ 7,900,000 $ 7,900,000       10,700,000  
Debt interest rate 3.90% 3.90%          
Revolving Credit Facility | Senior Secured Credit Facilities | 2018 Revolver, varying interest rate              
Debt Instrument              
Face value $ 42,000,000 $ 42,000,000          
Unamortized debt discount/premium and deferred financing costs, net 0 0          
Total long-term debt outstanding 42,000,000 42,000,000       100,500,000  
Revolving Credit Facility | Senior Secured Credit Facilities | 2020 Revolver, varying interest rate              
Debt Instrument              
Face value 113,000,000 113,000,000          
Unamortized debt discount/premium and deferred financing costs, net 0 0          
Total long-term debt outstanding 113,000,000 113,000,000       249,500,000  
Term Loan Facility | Senior Secured Credit Facilities | Term Loan B-4              
Debt Instrument              
Face value 0 0          
Unamortized debt discount/premium and deferred financing costs, net 0 0          
Total long-term debt outstanding 0 0       3,193,600,000  
Term Loan Facility | Senior Secured Credit Facilities | Term Loan B-5              
Debt Instrument              
Face value 4,164,100,000 4,164,100,000          
Unamortized debt discount/premium and deferred financing costs, net (78,100,000) (78,100,000)          
Total long-term debt outstanding $ 4,086,000,000 $ 4,086,000,000       $ 0