XML 67 R87.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Long-Term Debt - Schedule of Long-Term Debt (Details) - USD ($)
$ in Thousands
6 Months Ended 12 Months Ended
Feb. 13, 2020
May 06, 2019
Jun. 30, 2019
Dec. 31, 2019
Aug. 12, 2019
Dec. 31, 2018
Senior Notes:            
Debt interest rate during period       5.01%    
Acquisition obligations, other notes payable, and financing lease obligations            
Financing lease obligations       $ 268,534    
Long-term debt, weighted average interest rate, at point in time       4.46%    
Long-term debt totals:            
Total debt principal outstanding       $ 8,181,074   $ 10,154,216
Discount and deferred financing costs       (72,840)   (52,000)
Carrying amount of long-term debt, net of unamortized discounts       8,108,234   10,102,216
Less current portion       (130,708)   (1,929,369)
Total long-term debt       7,977,526   8,172,847
Debt Instrument, footnotes to the table            
Long-Term Debt Maturity Extension Term   6 months        
Senior Notes 5.125 Percent Due 2024            
Senior Notes:            
Senior Notes       $ 1,750,000   1,750,000
Debt interest rate during period       5.125%    
Debt Instrument, Maturity Date       Jul. 15, 2024    
Debt Instrument, Fair Value Disclosure       $ 1,789,375    
Senior Notes 5.0 Percent Due 2025            
Senior Notes:            
Senior Notes       $ 1,500,000   1,500,000
Debt interest rate during period       5.00%    
Debt Instrument, Maturity Date       May 01, 2025    
Debt Instrument, Fair Value Disclosure       $ 1,538,700    
Senior Notes 5.75% due 2022            
Senior Notes:            
Senior Notes       $ 0   1,250,000
Debt Instrument, Maturity Date       Aug. 15, 2022    
Acquisition obligations and other notes payable            
Acquisition obligations, other notes payable, and financing lease obligations            
Acquisition obligations and other notes payable       $ 180,352   183,979
Debt instrument, maturity date, description       2019-2027    
Long-term debt, weighted average interest rate, at point in time       5.35%    
Acquisition obligations and other notes payable, fair value       $ 180,352    
Financing Lease            
Acquisition obligations, other notes payable, and financing lease obligations            
Financing lease obligations       $ 268,534   282,737
Debt instrument, maturity date, description       2019-2036    
Finance lease, weighted average discount rate, percent       5.39%    
Financing lease liability, fair value       $ 268,534    
Prior revolving line of credit            
Senior Secured Credit Facilities:            
Secured Debt       $ 0   175,000
Senior Notes:            
Debt Instrument, Maturity Date       Dec. 24, 2019    
Debt Instrument, Fair Value Disclosure       $ 0    
Prior revolving line of credit | London Interbank Offered Rate (LIBOR) | Minimum            
Debt Instrument, footnotes to the table            
LIBOR plus interest margin     2.00%      
New revolving line of credit            
Senior Notes:            
Debt Instrument, Maturity Date       Aug. 12, 2024    
Debt Instrument, footnotes to the table            
Maximum borrowing capacity on revolving credit facilities       $ 1,000,000 $ 1,000,000  
New revolving line of credit | London Interbank Offered Rate (LIBOR)            
Debt Instrument, footnotes to the table            
LIBOR plus interest margin       1.50%    
New Term Loan A            
Senior Secured Credit Facilities:            
Secured Debt       $ 1,739,063 1,750,000 0
Debt Instrument, Description of Variable Rate Basis       LIBOR + 1.50%    
Senior Notes:            
Debt Instrument, Maturity Date       Aug. 12, 2024    
Debt Instrument, Fair Value Disclosure       $ 1,739,063    
New Term Loan A | London Interbank Offered Rate (LIBOR)            
Debt Instrument, footnotes to the table            
LIBOR plus interest margin       1.50%    
New Term Loan A | London Interbank Offered Rate (LIBOR) | Minimum            
Debt Instrument, footnotes to the table            
LIBOR plus interest margin       1.00%    
New Term Loan B            
Senior Secured Credit Facilities:            
Secured Debt       $ 2,743,125 $ 2,750,000 0
Debt Instrument, Description of Variable Rate Basis       LIBOR + 2.25%    
Senior Notes:            
Debt Instrument, Maturity Date       Aug. 12, 2026    
Debt Instrument, Fair Value Disclosure       $ 2,770,556    
New Term Loan B | Subsequent Event            
Senior Secured Credit Facilities:            
Secured Debt $ 2,743,125          
New Term Loan B | London Interbank Offered Rate (LIBOR) | Minimum            
Debt Instrument, footnotes to the table            
LIBOR plus interest margin       2.25%    
Prior Term Loan A            
Senior Secured Credit Facilities:            
Secured Debt       $ 0   675,000
Senior Notes:            
Debt Instrument, Maturity Date       Dec. 24, 2019    
Debt Instrument, Fair Value Disclosure       $ 0    
Prior Term Loan A | London Interbank Offered Rate (LIBOR) | Minimum            
Debt Instrument, footnotes to the table            
LIBOR plus interest margin     2.00%      
Prior Term Loan A-2            
Senior Secured Credit Facilities:            
Secured Debt       $ 0   995,000
Senior Notes:            
Debt Instrument, Maturity Date       Dec. 24, 2019    
Debt Instrument, Fair Value Disclosure       $ 0    
Prior Term Loan A-2 | London Interbank Offered Rate (LIBOR) | Minimum            
Debt Instrument, footnotes to the table            
LIBOR plus interest margin     1.00%      
Prior Term Loan B            
Senior Secured Credit Facilities:            
Secured Debt       $ 0   3,342,500
Senior Notes:            
Debt Instrument, Maturity Date       Jun. 24, 2021    
Debt Instrument, Fair Value Disclosure       $ 0    
Prior Term Loan B | London Interbank Offered Rate (LIBOR) | Minimum            
Debt Instrument, footnotes to the table            
LIBOR plus interest margin     2.75%      
New Term Loan B-1 | Subsequent Event            
Senior Notes:            
Debt Instrument, Maturity Date Aug. 12, 2026          
Debt Instrument, footnotes to the table            
Debt Instrument Agreement Date Feb. 13, 2020          
New Term Loan B-1 | London Interbank Offered Rate (LIBOR) | Subsequent Event | Minimum            
Debt Instrument, footnotes to the table            
LIBOR plus interest margin 1.75%          
Senior Secured Credit Facilities            
Debt Instrument, footnotes to the table            
Debt Instrument, Unamortized Discount       6,457   6,104
Deferred Offering Costs       45,444   12,580
Senior Notes            
Debt Instrument, footnotes to the table            
Deferred Offering Costs       $ 20,939   $ 33,316