XML 24 R12.htm IDEA: XBRL DOCUMENT v3.7.0.1
Debt
3 Months Ended
Mar. 31, 2017
Debt Disclosure [Abstract]  
Debt
Debt
Debt is comprised of the following:
 
March 31, 2017
 
 
 
 
 
Fair Value
(In millions)
Principal Balance
 
Carrying Value
 
Level 1
 
Level 2
ABL facility
$
100.0

 
$
100.0

 
$

 
$
100.0

Senior notes due 2023
535.0

 
527.2

 
557.7

 

Senior notes due 2022
1,600.0

 
1,580.7

 
1,677.0

 

Senior notes due 2021
534.6

 
528.4

 
562.6

 

Senior notes due 2018
265.8

 
266.8

 
272.5

 

Term loan facility
1,494.0

 
1,448.8

 

 
1,503.8

Senior debentures due 2034
300.0

 
201.3

 
278.9

 

Convertible senior notes
49.4

 
47.8

 
144.0

 

Euro private placement notes due 2020
12.8

 
13.9

 

 
13.2

Asset financing
124.0

 
124.0

 
124.0

 

Capital leases for equipment
107.0

 
107.0

 

 
107.0

Total debt
$
5,122.6

 
$
4,945.9

 
$
3,616.7

 
$
1,724.0

Current maturities of long-term debt
$
136.6

 
$
135.0

 
 
 
 
Long-term debt
$
4,986.0

 
$
4,810.9

 
 
 
 
 
December 31, 2016
 
 
 
 
 
Fair Value
(In millions)
Principal Balance
 
Carrying Value
 
Level 1
 
Level 2
ABL facility
$
30.0

 
$
30.0

 
$

 
$
30.0

Senior notes due 2023
535.0

 
527.1

 
560.4

 

Senior notes due 2022
1,600.0

 
1,579.9

 
1,689.4

 

Senior notes due 2021
527.1

 
520.7

 
546.0

 

Senior notes due 2018
265.8

 
267.1

 
274.0

 

Term loan facility
1,481.9

 
1,439.2

 

 
1,507.1

Senior debentures due 2034
300.0

 
200.8

 
241.6

 

Convertible senior notes
49.4

 
47.1

 
129.8

 

Euro private placement notes due 2020
12.6

 
13.7

 

 
14.0

Asset financing
145.0

 
145.0

 
145.0

 

Capital leases for equipment
97.4

 
97.4

 

 
97.4

Total debt
$
5,044.2

 
$
4,868.0

 
$
3,586.2

 
$
1,648.5

Current maturities of long-term debt
$
138.9

 
$
136.5

 
 
 
 
Long-term debt
$
4,905.3

 
$
4,731.5

 
 
 
 

The Level 1 debt was valued using quoted prices in active markets. The Level 2 debt was valued using bid evaluation pricing models or quoted prices of securities with similar characteristics. The fair value of the asset financing arrangements approximates carrying value since the debt is primarily issued at a floating rate, may be prepaid any time at par without penalty, and the remaining life is short-term in nature.
Refinancing of Existing Term Loan
On March 10, 2017, the Company entered into a Refinancing Amendment (Amendment No. 2 to Credit Agreement) (the "Amendment"), by and among XPO, its subsidiaries signatory thereto, as guarantors, the lenders party thereto and Morgan Stanley Senior Funding, Inc., in its capacity as administrative agent (the "Administrative Agent"), amending that certain Senior Secured Term Loan Credit Agreement, dated as of October 30, 2015 (as amended, amended and restated, supplemented or otherwise modified, including by that certain Incremental and Refinancing Amendment (Amendment No. 1 to Credit Agreement), dated as of August 25, 2016, the "Term Loan Credit Agreement").
Pursuant to the Amendment, the outstanding $1,481.9 million principal amount of term loans under the Term Loan Credit Agreement (the "Existing Term Loans") were replaced with $1,494.0 million in aggregate principal amount of new term loans (the "New Term Loans") having substantially similar terms as the Existing Term Loans, other than with respect to the applicable interest rate and prepayment premiums in respect of certain voluntary prepayments. Proceeds from the New Term Loans were used primarily to refinance the Existing Term Loans and to pay interest, fees and expenses in connection therewith, and up to $1.5 million may be used for general corporate purposes.
The interest rate margin applicable to the New Term Loans was reduced from 2.25% to 1.25%, in the case of base rate loans, and from 3.25% to 2.25%, in the case of LIBOR loans and the LIBOR floor was reduced from 1.0% to 0%. The interest rate on the New Term Loans was 3.11% at March 31, 2017. The New Term Loans maturity will remain October 30, 2021. The refinancing resulted in a debt extinguishment charge of $9.0 million.