XML 33 R37.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Debt (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Schedule of Long-term Debt As of December 31, the applicable terms of the Term Loan Credit Agreement, as amended, were as follows:
(In millions)
 
2019
 
2018
Commitment:
 
 
 
 
Facility
 
$
1,503

 
$
1,503

Incremental loans
 
500

 
N/A

Interest rate:
 
 
 
 
Facility
 
 
 
 
Base rate loans
 
1.00
%
 
1.00
%
LIBOR loans
 
2.00
%
 
2.00
%
Incremental loans
 
 
 
 
Base rate loans
 
1.50
%
 
N/A

LIBOR loans
 
2.50
%
 
N/A

Maturity date
 
February 23, 2025

 
February 23, 2025


 
 
December 31, 2019
 
December 31, 2018
 
 
 
 
 
 
 
 
 
(In millions)
 
Principal Balance
 
Carrying Value
 
Principal Balance
 
Carrying Value
ABL facility
 
$
—

 
$
—

 
$
—

 
$
—

Term loan facility
 
2,003

 
1,969

 
1,503

 
1,474

6.125% Senior Notes due 2023
 
535

 
530

 
535

 
529

6.50% Senior Notes due 2022
 
1,200

 
1,192

 
1,200

 
1,190

6.70% Senior Debentures due 2034
 
300

 
208

 
300

 
205

6.75% Senior notes due 2024
 
1,000

 
987

 
—

 
—

Trade securitization program
 
—

 
—

 
283

 
281

Unsecured credit facility
 
—

 
—

 
250

 
246

Finance leases, asset financing and other
 
380

 
380

 
344

 
344

Total debt
 
5,418

 
5,266

 
4,415

 
4,269

Short-term borrowings and current maturities of long-term debt
 
84

 
84

 
371

 
367

Long-term debt
 
$
5,334

 
$
5,182

 
$
4,044

 
$
3,902


Schedule of Fair Value of Debt
The fair value hierarchy of cash equivalents was as follows:
 
 
As of December 31, 2019
(In millions)
 
Carrying Value
 
Fair Value
 
Level 1
 
Level 2
Cash equivalents
 
$
144

 
$
144

 
$
127

 
$
17

 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2018
(In millions)
 
Carrying Value
 
Fair Value
 
Level 1
 
Level 2
Cash equivalents
 
$
237

 
$
237

 
$
236

 
$
1


The fair value of our debt and classification in the fair value hierarchy was as follows:
(In millions)
 
Fair Value
 
Level 1
 
Level 2
December 31, 2019
 
$
5,580

 
$
3,190

 
$
2,390

December 31, 2018
 
4,305

 
2,020

 
2,285


Schedule of Maturities of Long-term Debt principal payment obligations on debt (excluding finance leases) for the next five years and thereafter was as follows:
(In millions)
 
2020
 
2021
 
2022
 
2023
 
2024
 
Thereafter
Principal payments on debt
 
$
26

 
$
3

 
$
1,201

 
$
536

 
$
1,001

 
$
2,305