XML 97 R83.htm IDEA: XBRL DOCUMENT v3.8.0.1
Indebtedness and Credit Agreement (Details)
$ / shares in Units, shares in Thousands, $ in Thousands
1 Months Ended 3 Months Ended 12 Months Ended
Apr. 19, 2018
USD ($)
Apr. 12, 2018
Mar. 29, 2018
USD ($)
Feb. 27, 2018
USD ($)
Aug. 15, 2015
USD ($)
Feb. 28, 2018
USD ($)
May 30, 2015
USD ($)
shares
Aug. 29, 2015
USD ($)
Mar. 03, 2018
USD ($)
Feb. 27, 2016
USD ($)
Jan. 31, 2018
USD ($)
Jan. 03, 2018
$ / shares
Mar. 04, 2017
USD ($)
Apr. 02, 2015
USD ($)
Jan. 15, 2015
USD ($)
Indebtedness and credit agreements                              
Long-term debt                 $ 3,889,738       $ 7,263,378    
Lease financing obligations                 52,554       65,315    
Total Debt                 3,942,292       7,328,693    
Current maturities of long-term debt and lease financing obligations                 (20,761)       (17,709)    
Long-term debt and lease financing obligations, less current maturities                 3,921,261       $ 7,307,358    
Loss on debt retirements, net           $ 8,180     $ 8,180 $ 33,205          
Credit facility                              
Ownership interest (as a percent)                 100.00%            
Par value (in dollars per share) | $ / shares                       $ 1.00      
Interest Rates and Maturities                              
Annual weighted average rate (as a percent)                 7.10% 5.40%     5.40%    
Maturities                              
2019                 $ 90            
2020                 0            
2021                 902,000            
2022                 810,000            
2023 and thereafter                 2,223,000            
Senior secured credit facility                              
Indebtedness and credit agreements                              
Long-term debt                 (12,986)            
Long-term debt                         $ 3,368,574    
Senior secured revolving credit facility due January 2020                              
Indebtedness and credit agreements                              
Long-term debt                 (13,076)            
Long-term debt                         2,405,082    
Principal amount of debt                 0       2,430,000    
Unamortized debt issuance costs                 13,076       24,918    
Credit facility                              
Maximum borrowing capacity           $ 3,000,000         $ 3,700,000       $ 3,000,000
Outstanding borrowings                 0            
Letters of credit outstanding                 58,043            
Additional borrowing capacity                 2,941,957            
Amount of debt allowed to be outstanding                 1,500,000            
Threshold amount of debt                 $ 750,000            
Number of days relating to debt threshold                 90 days            
Period allowed for extensions on customary terms                 90 days            
Availability under revolving credit facility                 $ 2,941,957            
Senior secured revolving credit facility due January 2020 | Minimum                              
Credit facility                              
Percentage of fee payable on daily unused revolver availability                 0.25%            
Additional borrowing capacity                 $ 365,000            
Threshold availability on the thirtieth consecutive calendar day                 $ 250,000            
Fixed charge coverage ratio                 1.00            
Senior secured revolving credit facility due January 2020 | Maximum                              
Credit facility                              
Percentage of fee payable on daily unused revolver availability                 0.375%            
Threshold availability on revolving credit facility to trigger fixed charge coverage requirements                 $ 200,000            
Threshold availability on the third consecutive business day                 $ 250,000            
Senior secured revolving credit facility due January 2020 | LIBOR | Minimum                              
Credit facility                              
Percentage points added to the reference rate                 1.50%            
Senior secured revolving credit facility due January 2020 | LIBOR | Maximum                              
Credit facility                              
Percentage points added to the reference rate                 2.00%            
Senior secured revolving credit facility due January 2020 | Alternate base rate | Minimum                              
Credit facility                              
Percentage points added to the reference rate                 0.50%            
Senior secured revolving credit facility due January 2020 | Alternate base rate | Maximum                              
Credit facility                              
Percentage points added to the reference rate                 1.00%            
8.00% senior secured notes (senior lien) due August 2020                              
Indebtedness and credit agreements                              
Debt instrument, stated interest rate (as a percent)         8.00%                    
Notes redeemed and discharged         $ 650,000                    
Loss on debt retirements, net               $ 33,205              
Tranche 1 Term Loan (second lien) due August 2020                              
Indebtedness and credit agreements                              
Long-term debt                         465,833    
Principal amount of debt                 $ 0       470,000    
Unamortized debt issuance costs                 0       4,167    
Tranche 2 Term Loan (second lien) due June 2021                              
Indebtedness and credit agreements                              
Long-term debt                         497,569    
Principal amount of debt                 0       500,000    
Unamortized debt issuance costs                 0       2,431    
Other secured                              
Indebtedness and credit agreements                              
Long-term debt                 90       90    
Guaranteed Unsecured Debt                              
Indebtedness and credit agreements                              
Long-term debt                 3,481,891       3,474,200    
9.25% senior notes due March 2020                              
Indebtedness and credit agreements                              
Long-term debt                 $ 898,476       $ 896,544    
Debt instrument, stated interest rate (as a percent)                 9.25%       9.25%    
Principal amount of debt                 $ 902,000       $ 902,000    
Unamortized debt issuance costs                 4,924       7,527    
Unamortized premium                 1,400       2,071    
Credit facility                              
Offer to purchase of outstanding amount       $ 900,000                      
Principal amount of debt redeemed     $ 3,454                        
Percentage of outstanding principal amount redeemed   99.62% 0.38%                        
6.75% senior notes due June 2021                              
Indebtedness and credit agreements                              
Long-term debt                 $ 805,123       $ 803,640    
Debt instrument, stated interest rate (as a percent)                 6.75%       6.75%    
Principal amount of debt                 $ 810,000       $ 810,000    
Unamortized debt issuance costs                 4,877       6,360    
Credit facility                              
Principal amount of debt redeemed     $ 3,471                        
Percentage of outstanding principal amount redeemed     0.43%                        
6.125% senior notes due 2023                              
Indebtedness and credit agreements                              
Long-term debt                 $ 1,778,292       $ 1,774,016    
Debt instrument, stated interest rate (as a percent)                 6.125%       6.125%    
Principal amount of debt                 $ 1,800,000       $ 1,800,000    
Unamortized debt issuance costs                 21,708       25,984    
Credit facility                              
Principal amount of debt redeemed     $ 41,751                        
Percentage of outstanding principal amount redeemed     2.32%                        
6.125% senior notes due 2023 | EnvisionRx                              
Indebtedness and credit agreements                              
Debt instrument, stated interest rate (as a percent)                           6.125%  
Principal amount of debt                           $ 1,800,000  
6.75% and 6.125% senior notes                              
Credit facility                              
Offer to purchase of outstanding amount $ 700,000                            
Unguaranteed Unsecured Debt                              
Indebtedness and credit agreements                              
Long-term debt                 420,833       420,604    
8.5% convertible notes due May 2015                              
Indebtedness and credit agreements                              
Debt instrument, stated interest rate (as a percent)             8.50%                
Convertible notes amount             $ 64,089                
Shares issued for EnvisionRx acquisition (in shares) | shares             24,762                
Face amount of debt repurchased             $ 79                
7.7% notes due February 2027                              
Indebtedness and credit agreements                              
Long-term debt                 $ 293,540       $ 293,375    
Debt instrument, stated interest rate (as a percent)                 7.70%       7.70%    
Principal amount of debt                 $ 295,000       $ 295,000    
Unamortized debt issuance costs                 1,460       1,625    
6.875% fixed-rate senior notes due December 2028                              
Indebtedness and credit agreements                              
Long-term debt                 $ 127,293       $ 127,229    
Debt instrument, stated interest rate (as a percent)                 6.875%       6.875%    
Principal amount of debt                 $ 128,000       $ 128,000    
Unamortized debt issuance costs                 $ 707       $ 771