XML 87 R66.htm IDEA: XBRL DOCUMENT v3.20.4
Debt Level 4 (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Debt Instrument [Line Items]      
Principal payments on capital leases $ 43,598 $ 42,627 $ 39,686
Repayments of Debt 1,200,000 1,400,000  
Repayments of Long-term Debt 34,489 25,471 34,134
Repayments of Other Debt 2,000 300  
Losses on early extinguishment of debt, net 18,428 16,637 10,131
Obligations under capital leases 148,864 185,252  
Other Notes Payable 51,766 45,104  
Total debt 3,742,534 3,583,351  
Current maturities of long-term debt (228,352) (69,821)  
Less current maturities 228,352 69,821  
Total long-term debt $ 3,514,182 $ 3,513,530  
Debt, Weighted Average Interest Rate 3.62% 4.72%  
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate 66.00% 69.00%  
Next Twelve Months $ 228,355    
Year Two 60,752    
Year Three 70,152    
Year Four 1,038,963    
Year Five 38,823    
After Year Five 2,305,489    
Long-term Debt, Gross 3,742,534    
Letters of Credit, Maximum Borrowing Capacity 34,000 $ 34,000  
Interest Paid, Including Capitalized Interest, Operating and Investing Activities 152,524 190,672 $ 179,865
Payments in 2021 135,299    
Payments in 2022 123,677    
Payments in 2023 122,791    
Payments in 2024 112,518    
Payments in 2025 105,164    
Payments in 2026 and thereafter 331,096    
Cash Interest Payments Expected Payments Total 930,545    
Unamortized Debt Issuance Expense (36,739) (34,854)  
Bank credit facility 525,000 295,000  
Proceeds from Issuance of Debt 1,600,000 1,100,000  
Repayments of Lines of Credit 505,000    
Redemption Premium 16,100 11,500  
Pledged Assets Separately Reported, Finance Receivables Pledged as Collateral, at Fair Value 2,000 2,700  
Pledged Assets, Other, Not Separately Reported on Statement of Financial Position 1,200 600  
Repayments of Lines of Credit 505,000    
Redemption Premium 16,100 11,500  
Pledged Assets Separately Reported, Finance Receivables Pledged as Collateral, at Fair Value 2,000 2,700  
Pledged Assets, Other, Not Separately Reported on Statement of Financial Position 1,200 600  
November 2020 [Member]      
Debt Instrument [Line Items]      
Repayments of Debt 200,000    
January 2022 [Member]      
Debt Instrument [Line Items]      
Repayments of Debt 425,000    
April 2027 [Member]      
Debt Instrument [Line Items]      
Repayments of Debt 800 46,500  
May 2024 [Member]      
Debt Instrument [Line Items]      
Repayments of Debt 850,000    
Notes Payable to Bank, Noncurrent 601,250    
Bank credit facility 525,000 295,000  
Debt Instrument, Periodic Payment 32,500 16,300  
Debt Instrument, Periodic Payment 32,500 16,300  
Bank Credit Facility due March 2022 [Member]      
Debt Instrument [Line Items]      
Repayments of Lines of Credit 450,000    
Repayments of Lines of Credit 450,000    
Term Loan December 2022 [Member]      
Debt Instrument [Line Items]      
Repayments of Other Debt 32,100    
Notes Payable to Bank, Noncurrent   633,750  
Debt Instrument, Periodic Payment 8,500    
Debt Instrument, Periodic Payment 8,500    
June 2029 [Member]      
Debt Instrument [Line Items]      
Proceeds from Issuance of Debt   750,000  
August 2030 [Member]      
Debt Instrument [Line Items]      
Proceeds from Issuance of Debt 850,000    
Unsecured Debt [Member]      
Debt Instrument [Line Items]      
Unamortized pricing discounts and other (317) 5,634  
Unsecured Debt [Member] | November 2021 [Member]      
Debt Instrument [Line Items]      
Senior Notes 150,000 150,000  
Unsecured Debt [Member] | April 2027 [Member]      
Debt Instrument [Line Items]      
Senior Notes 152,710 153,465  
Unsecured Debt [Member] | May 2024 [Member]      
Debt Instrument [Line Items]      
Senior Notes 0 850,000  
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 750,000 750,000  
Unsecured Debt [Member] | August 2030 [Member]      
Debt Instrument [Line Items]      
Senior Notes $ 850,000 $ 0