XML 101 R85.htm IDEA: XBRL DOCUMENT v3.20.4
Long-Term Debt - Schedule of Long-Term Debt (Details) - USD ($)
12 Months Ended
Dec. 31, 2020
Aug. 21, 2020
Aug. 11, 2020
Jul. 15, 2020
Jun. 09, 2020
Feb. 13, 2020
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Senior Notes:                  
Debt interest rate during period               3.59%  
Acquisition obligations, other notes payable, and financing lease obligations                  
Financing lease obligations $ 274,292,000             $ 274,292,000  
Long-term debt, weighted average interest rate, at point in time 3.06%             3.06%  
Long-term debt totals:                  
Total debt principal outstanding $ 8,163,521,000             $ 8,163,521,000 $ 8,181,074,000
Discount and deferred financing costs (77,717,000)             (77,717,000) (72,840,000)
Carrying amount of long-term debt, net of unamortized discounts 8,085,804,000             8,085,804,000 8,108,234,000
Less current portion (168,541,000)             (168,541,000) (130,708,000)
Total long-term debt 7,917,263,000             7,917,263,000 7,977,526,000
Senior Notes 4.625% due 2030                  
Senior Notes:                  
Senior Notes 1,750,000,000       $ 1,750,000,000     $ 1,750,000,000 0
Debt Instrument, Maturity Date               Jun. 01, 2030  
Debt interest rate during period         4.625%     4.625%  
Debt Instrument, Fair Value Disclosure 1,859,375,000             $ 1,859,375,000  
Debt Instrument, footnotes to the table                  
Debt Instrument Redeemed Outstanding Principal Amount       $ 1,750,000,000          
Senior Notes 3.75% due 2031                  
Senior Notes:                  
Senior Notes 1,500,000,000   $ 1,500,000,000         $ 1,500,000,000 0
Debt Instrument, Maturity Date               Feb. 15, 2031  
Debt interest rate during period     3.75%         3.75%  
Debt Instrument, Fair Value Disclosure 1,522,500,000             $ 1,522,500,000  
Senior Notes 5.125 % due 2024                  
Senior Notes:                  
Senior Notes 0             $ 0 1,750,000,000
Debt Instrument, Maturity Date               Jul. 15, 2024  
Debt interest rate during period       5.125%          
Senior Notes 5.0 % due 2025                  
Senior Notes:                  
Senior Notes 0             $ 0 1,500,000,000
Debt Instrument, Maturity Date               May 01, 2025  
Debt interest rate during period   5.00%              
Debt Instrument, footnotes to the table                  
Debt Instrument Redeemed Outstanding Principal Amount   $ 1,500,000,000              
Acquisition obligations and other notes payable                  
Acquisition obligations, other notes payable, and financing lease obligations                  
Acquisition obligations and other notes payable $ 164,160,000             $ 164,160,000 180,352,000
Debt instrument, maturity date, description               2021-2036  
Long-term debt, weighted average interest rate, at point in time 4.88%             4.88%  
Acquisition obligations and other notes payable, fair value $ 164,160,000             $ 164,160,000  
Financing Lease                  
Acquisition obligations, other notes payable, and financing lease obligations                  
Financing lease obligations $ 274,292,000             $ 274,292,000 $ 268,534,000
Debt instrument, maturity date, description               2021-2038  
Finance lease, weighted average discount rate, percent 5.10%             5.10% 5.40%
Revolving line of credit                  
Senior Secured Credit Facilities:                  
Secured Debt $ 75,000,000             $ 75,000,000 $ 0
Debt Instrument, Description of Variable Rate Basis               ABR + 0.50%  
Senior Notes:                  
Debt Instrument, Maturity Date               Aug. 12, 2024  
Debt Instrument, Fair Value Disclosure $ 75,000,000             $ 75,000,000  
Revolving line of credit | Base Rate                  
Senior Notes:                  
Debt interest rate during period 3.75%                
Debt Instrument, footnotes to the table                  
LIBOR plus interest margin 0.50%                
Revolving line of credit | London Interbank Offered Rate (LIBOR) | Subsequent Event                  
Debt Instrument, footnotes to the table                  
LIBOR plus interest margin             1.50%    
Term Loan A                  
Senior Secured Credit Facilities:                  
Secured Debt $ 1,684,375,000             $ 1,684,375,000 1,739,063,000
Debt Instrument, Description of Variable Rate Basis               LIBOR + 1.50%  
Senior Notes:                  
Debt Instrument, Maturity Date               Aug. 12, 2024  
Debt Instrument, Fair Value Disclosure 1,675,953,000             $ 1,675,953,000  
Term Loan B-1                  
Senior Secured Credit Facilities:                  
Secured Debt 2,715,694,000             $ 2,715,694,000 0
Debt Instrument, Description of Variable Rate Basis               LIBOR + 1.75%  
Senior Notes:                  
Debt Instrument, Maturity Date           Aug. 12, 2026   Aug. 12, 2026  
Debt Instrument, Fair Value Disclosure 2,702,115,000             $ 2,702,115,000  
Term Loan B-1 | London Interbank Offered Rate (LIBOR)                  
Debt Instrument, footnotes to the table                  
LIBOR plus interest margin           1.75%      
Term Loan B                  
Senior Secured Credit Facilities:                  
Secured Debt 0             $ 0 2,743,125,000
Senior Notes:                  
Debt Instrument, Maturity Date               Aug. 12, 2026  
Senior Secured Credit Facilities                  
Debt Instrument, footnotes to the table                  
Debt Instrument, Unamortized Discount 5,461,000             $ 5,461,000 6,457,000
Deferred Offering Costs 35,825,000             35,825,000 45,444,000
Senior Notes                  
Debt Instrument, footnotes to the table                  
Deferred Offering Costs $ 36,431,000             $ 36,431,000 $ 20,939,000