XML 46 R67.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Debt Level 4 (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Debt Instrument [Line Items]      
Principal payments on capital leases $ 42,627 $ 39,686 $ 51,106
Repayments of Debt 1,200,000 293,700  
Repayments of Long-term Debt 25,471 34,134 468,973
Repayments of Other Debt 300 300  
Losses on early extinguishment of debt, net (16,637) (10,131) (274)
Total debt 3,583,351 3,602,078  
Current maturities of long-term debt (69,821) (69,896)  
Less current maturities 69,821 69,896  
Total long-term debt $ 3,513,530 $ 3,532,182  
Debt, Weighted Average Interest Rate 4.72% 4.99%  
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate 69.00% 66.00%  
Next Twelve Months $ 73,912    
Year Two 244,931    
Year Three 60,322    
Year Four 69,898    
Year Five 1,659,084    
After Year Five 1,504,424    
Long-term Debt, Gross 3,612,571    
Letters of Credit, Maximum Borrowing Capacity 34,000 $ 32,900  
Interest Paid, Including Capitalized Interest, Operating and Investing Activities 190,672 179,865 $ 160,843
Payments in 2020 169,519    
Payments in 2021 166,382    
Payments in 2022 154,506    
Payments in 2023 153,727    
Payments in 2024 108,640    
Payments in 2025 and thereafter 274,871    
Cash Interest Payments Expected Payments Total 1,027,645    
Unamortized Debt Issuance Expense (34,854) (31,762)  
October 2018 [Member]      
Debt Instrument [Line Items]      
Repayments of Debt   250,000  
November 2020 [Member]      
Debt Instrument [Line Items]      
Repayments of Debt 200,000    
January 2022 [Member]      
Debt Instrument [Line Items]      
Repayments of Debt 425,000    
Bank credit facility 295,000 0  
April 2027 [Member]      
Debt Instrument [Line Items]      
Repayments of Debt 46,500    
May 2024 [Member]      
Debt Instrument [Line Items]      
Bank credit facility 295,000    
Bank Credit Facility due March 2022 [Member]      
Debt Instrument [Line Items]      
Repayments of Debt 450,000    
Bank credit facility 0 395,000  
Term Loan December 2022 [Member]      
Debt Instrument [Line Items]      
Repayments of Long-term Debt   33,800  
Repayments of Other Debt 32,100    
Notes Payable to Bank, Noncurrent 0 641,250  
December 2022 [Member]      
Debt Instrument [Line Items]      
Notes Payable to Bank, Noncurrent 633,750 0  
Bank credit facility 295,000 0  
Unsecured Debt [Member]      
Debt Instrument [Line Items]      
Unamortized pricing discounts and other 5,634 6,562  
Unsecured Debt [Member] | November 2020 [Member]      
Debt Instrument [Line Items]      
Senior Notes 0 200,000  
Unsecured Debt [Member] | November 2021 [Member]      
Debt Instrument [Line Items]      
Senior Notes 150,000 150,000  
Unsecured Debt [Member] | January 2022 [Member]      
Debt Instrument [Line Items]      
Senior Notes 0 425,000  
Unsecured Debt [Member] | April 2027 [Member]      
Debt Instrument [Line Items]      
Senior Notes 153,465 200,000  
Unsecured Debt [Member] | May 2024 [Member]      
Debt Instrument [Line Items]      
Senior Notes 850,000 850,000  
Unsecured Debt [Member] | December 2027 [Member]      
Debt Instrument [Line Items]      
Senior Notes 550,000 550,000  
Unsecured Debt [Member] | June 2029 [Member]      
Debt Instrument [Line Items]      
Senior Notes 750,000 0  
Capital Lease Obligations [Member]      
Debt Instrument [Line Items]      
Obligations under capital leases 185,252 211,952  
Mortgages [Member]      
Debt Instrument [Line Items]      
Mortgage notes and other debt, maturities through 2047 $ 45,104 $ 4,076