XML 70 R57.htm IDEA: XBRL DOCUMENT v3.10.0.1
Long-Term and Other Debt - Schedule of Outstanding Debt (Details)
3 Months Ended 9 Months Ended
Sep. 30, 2018
USD ($)
Sep. 30, 2018
USD ($)
Feb. 28, 2018
USD ($)
Feb. 14, 2018
USD ($)
Feb. 14, 2018
EUR (€)
Dec. 31, 2017
USD ($)
Oct. 30, 2017
USD ($)
Debt Instrument              
Face value $ 8,915,000,000 $ 8,915,000,000          
Unamortized debt discount/premium and deferred financing costs, net (133,200,000) (133,200,000)          
Total long-term debt outstanding 8,781,800,000 8,781,800,000       $ 8,776,600,000  
Less: current portion of long-term debt (46,800,000) (46,800,000)       (40,300,000)  
Long-term debt, excluding current portion 8,735,000,000 8,735,000,000       8,736,300,000  
Fair value of debt 8,935,000,000 8,935,000,000          
Gain (loss) on remeasurement of debt $ (4,000,000) 29,400,000          
Term Loan B-5              
Debt Instrument              
Principal debt amount       $ 900,000,000.0      
2025 Secured Notes              
Debt Instrument              
Debt interest rate     (2.946%)        
Principal debt amount       $ 900,000,000     $ 350,000,000
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    
Senior Secured and Unsecured Notes, Maturing 2026              
Debt Instrument              
Reduction of debt due to change in foreign currency exchange rate   $ 36,100,000          
Senior Notes | 2022 Secured Notes              
Debt Instrument              
Debt interest rate (7.00%) (7.00%)          
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  
Senior Notes | 2025 Secured Notes              
Debt Instrument              
Debt interest rate (5.00%) (5.00%) (2.946%)        
Face value $ 1,250,000,000 $ 1,250,000,000          
Unamortized debt discount/premium and deferred financing costs, net (18,000,000) (18,000,000)          
Total long-term debt outstanding $ 1,232,000,000 $ 1,232,000,000       343,700,000  
Principal debt amount     $ 460,000,000.0        
Senior Notes | 2026 Secured Euro Notes              
Debt Instrument              
Debt interest rate (3.375%) (3.375%)          
Face value $ 382,200,000 $ 382,200,000          
Unamortized debt discount/premium and deferred financing costs, net (5,500,000) (5,500,000)          
Total long-term debt outstanding $ 376,700,000 $ 376,700,000       0  
Senior Notes | Unsecured Notes              
Debt Instrument              
Debt interest rate (10.00%) (10.00%)          
Face value $ 2,200,000,000 $ 2,200,000,000          
Unamortized debt discount/premium and deferred financing costs, net (25,400,000) (25,400,000)          
Total long-term debt outstanding $ 2,174,600,000 $ 2,174,600,000       2,170,100,000  
Senior Notes | 2026 Unsecured Euro Notes              
Debt Instrument              
Debt interest rate (5.50%) (5.50%)          
Face value $ 294,000,000 $ 294,000,000          
Unamortized debt discount/premium and deferred financing costs, net (4,300,000) (4,300,000)          
Total long-term debt outstanding $ 289,700,000 $ 289,700,000       0  
Subordinated Notes | 2020 Notes              
Debt Instrument              
Debt interest rate (6.25%) (6.25%)          
Face value $ 243,500,000 $ 243,500,000          
Unamortized debt discount/premium and deferred financing costs, net (1,200,000) (1,200,000)          
Total long-term debt outstanding $ 242,300,000 $ 242,300,000       241,800,000  
Subordinated Notes | 2021 Notes              
Debt Instrument              
Debt interest rate (6.625%) (6.625%)          
Face value $ 340,600,000 $ 340,600,000          
Unamortized debt discount/premium and deferred financing costs, net (3,600,000) (3,600,000)          
Total long-term debt outstanding $ 337,000,000 $ 337,000,000       336,000,000  
Capital Lease Obligations | Capital lease obligations as of September 30, 2018 payable monthly through 2019              
Debt Instrument              
Debt interest rate (3.90%) (3.90%)          
Face value $ 6,000,000 $ 6,000,000          
Unamortized debt discount/premium and deferred financing costs, net 0 0          
Total long-term debt outstanding 6,000,000 6,000,000       10,700,000  
Revolving Credit Facility | Senior Secured Credit Facilities | 2018 Revolver, varying interest rate              
Debt Instrument              
Face value 12,200,000 12,200,000          
Unamortized debt discount/premium and deferred financing costs, net 0 0          
Total long-term debt outstanding 12,200,000 12,200,000       100,500,000  
Revolving Credit Facility | Senior Secured Credit Facilities | 2020 Revolver, varying interest rate              
Debt Instrument              
Face value 32,800,000 32,800,000          
Unamortized debt discount/premium and deferred financing costs, net 0 0          
Total long-term debt outstanding 32,800,000 32,800,000       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 4,153,700,000 4,153,700,000          
Unamortized debt discount/premium and deferred financing costs, net (75,200,000) (75,200,000)          
Total long-term debt outstanding $ 4,078,500,000 $ 4,078,500,000       $ 0