XML 31 R44.htm IDEA: XBRL DOCUMENT v3.20.1
Short And Long-Term Debt Indebtedness Table (Details) - USD ($)
3 Months Ended
Mar. 31, 2020
May 05, 2020
Dec. 31, 2019
Feb. 28, 2018
Principal Amount        
Long-term debt principal amount $ 4,030,000,000      
Unamortized Discount and Debt Issuance Costs        
Debt Instrument, Unamortized Discount (Premium) and Debt Issuance Costs, Net 27,000,000      
Net Amount        
Outstanding borrowings, long-term debt $ 4,003,000,000      
LIBOR        
Net Amount        
Description of variable interest rate basis LIBOR      
ABR        
Net Amount        
Description of variable interest rate basis ABR      
Term Loan B | LIBOR        
Net Amount        
Debt Instrument, Basis Spread on Variable Rate 2.25%      
Debt Instrument, Basis Spread on Variable Rate, Floor 0.75%      
Term Loan B | ABR        
Net Amount        
Debt Instrument, Basis Spread on Variable Rate 1.25%      
Debt Instrument, Basis Spread on Variable Rate, Floor 1.75%      
Secured Debt | Term Loan B        
Principal Amount        
Long-term debt principal amount $ 1,056,000,000 [1]   $ 1,058,000,000 $ 1,080,000,000
Unamortized Discount and Debt Issuance Costs        
Debt Instrument, Unamortized Discount (Premium) and Debt Issuance Costs, Net [1] 13,000,000      
Net Amount        
Outstanding borrowings, long-term debt $ 1,043,000,000 [1]   1,045,000,000  
Annual percentage of original principal amount for quarterly amortization payments 1.00%      
Secured Debt | Term Loan A        
Principal Amount        
Long-term debt principal amount $ 712,000,000 [2]   717,000,000 $ 750,000,000
Unamortized Discount and Debt Issuance Costs        
Debt Instrument, Unamortized Discount (Premium) and Debt Issuance Costs, Net [2] 3,000,000      
Net Amount        
Outstanding borrowings, long-term debt $ 709,000,000 [2]   714,000,000  
Secured Debt | 2018 | Term Loan A        
Net Amount        
Annual percentage of original principal amount for quarterly amortization payments 2.50%      
Secured Debt | 2019 | Term Loan A        
Net Amount        
Annual percentage of original principal amount for quarterly amortization payments 2.50%      
Secured Debt | 2020 | Term Loan A        
Net Amount        
Annual percentage of original principal amount for quarterly amortization payments 5.00%      
Secured Debt | 2021 | Term Loan A        
Net Amount        
Annual percentage of original principal amount for quarterly amortization payments 7.50%      
Secured Debt | 2022 | Term Loan A        
Net Amount        
Annual percentage of original principal amount for quarterly amortization payments 10.00%      
Secured Debt | Less than or equal to 3.50 to 1.00 but greater than or equal to 2.50 to 1.00 | Term Loan A | LIBOR        
Net Amount        
Debt Instrument, Basis Spread on Variable Rate 2.25%      
Secured Debt | Less than or equal to 3.50 to 1.00 but greater than or equal to 2.50 to 1.00 | Term Loan A | ABR        
Net Amount        
Debt Instrument, Basis Spread on Variable Rate 1.25%      
Senior Notes | 5.25% Senior Notes        
Principal Amount        
Long-term debt principal amount $ 550,000,000   550,000,000  
Unamortized Discount and Debt Issuance Costs        
Debt Instrument, Unamortized Discount (Premium) and Debt Issuance Costs, Net 2,000,000      
Net Amount        
Outstanding borrowings, long-term debt $ 548,000,000   548,000,000  
Interest Rate 5.25%      
Senior Notes | 4.875% Senior Notes        
Principal Amount        
Long-term debt principal amount $ 407,000,000   407,000,000  
Unamortized Discount and Debt Issuance Costs        
Debt Instrument, Unamortized Discount (Premium) and Debt Issuance Costs, Net 2,000,000      
Net Amount        
Outstanding borrowings, long-term debt $ 405,000,000   405,000,000  
Interest Rate 4.875%      
Senior Notes | 9.375% Senior Notes        
Principal Amount        
Long-term debt principal amount $ 550,000,000   550,000,000  
Unamortized Discount and Debt Issuance Costs        
Debt Instrument, Unamortized Discount (Premium) and Debt Issuance Costs, Net 7,000,000      
Net Amount        
Outstanding borrowings, long-term debt $ 543,000,000   543,000,000  
Interest Rate 9.375%      
Line of Credit | Revolving Credit Facility        
Principal Amount        
Line of credit facility outstanding $ 755,000,000 [3],[4]   190,000,000  
Net Amount        
Outstanding borrowings, short-term debt, line of credit facility 755,000,000 [3],[4]   190,000,000  
Line of credit facility outstanding 755,000,000 [3],[4]   $ 190,000,000  
Total capacity, short-term debt, line of credit facility [4] 1,425,000,000      
Line of Credit | Additional borrowing under Revolving Credit Facility        
Principal Amount        
Line of credit facility outstanding 400      
Net Amount        
Outstanding borrowings, short-term debt, line of credit facility 400      
Line of credit facility outstanding $ 400      
Line of Credit | Less than or equal to 3.50 to 1.00 but greater than or equal to 2.50 to 1.00 | Revolving Credit Facility | LIBOR        
Net Amount        
Debt Instrument, Basis Spread on Variable Rate 2.25%      
Line of Credit | Less than or equal to 3.50 to 1.00 but greater than or equal to 2.50 to 1.00 | Revolving Credit Facility | ABR        
Net Amount        
Debt Instrument, Basis Spread on Variable Rate 1.25%      
Letter of Credit | Revolving Credit Facility        
Principal Amount        
Line of credit facility outstanding $ 56,000,000      
Net Amount        
Outstanding borrowings, short-term debt, line of credit facility 56,000,000      
Line of credit facility outstanding $ 56,000,000      
Subsequent Event | Line of Credit | Revolving Credit Facility        
Principal Amount        
Line of credit facility outstanding [4]   $ 815,000,000    
Net Amount        
Outstanding borrowings, short-term debt, line of credit facility [4]   815,000,000    
Line of credit facility outstanding [4]   815,000,000    
Subsequent Event | Letter of Credit | Revolving Credit Facility        
Principal Amount        
Line of credit facility outstanding   57,000,000    
Net Amount        
Outstanding borrowings, short-term debt, line of credit facility   57,000,000    
Line of credit facility outstanding   $ 57,000,000    
[1] The Term Loan B provides for quarterly amortization payments totaling 1% per annum of the original principal amount. The interest rate with respect to term loans under the Term Loan B is based on, at the Company’s option, (a) adjusted LIBOR plus 2.25% (with a LIBOR floor of 0.75%) or (b) ABR plus 1.25% (with an ABR floor of 1.75%).
[2] The Term Loan A provides for quarterly amortization payments, which commenced on June 30, 2018, totaling per annum 2.5%, 2.5%, 5.0%, 7.5% and 10.0% of the original principal amount of the Term Loan A, with the balance of the Term Loan A due at maturity on February 8, 2023. The interest rates with respect to the Term Loan A are based on, at the Company's option, (a) adjusted LIBOR plus an additional margin or (b) ABR plus an additional margin, in each case subject to adjustment based on the then current senior secured leverage ratio. Based on the previous quarter's senior secured leverage ratio, the LIBOR margin was 2.25% and the ABR margin was 1.25% for the three months ended March 31, 2020.
[3] In response to the rapidly evolving COVID-19 pandemic, the Company borrowed an additional $400 million under the Revolving Credit Facility in March 2020 as a proactive measure intended to increase liquidity to support our operations and supplement available cash on hand. As of March 31, 2020, the $1,425 million Revolving Credit Facility had outstanding borrowings of $755 million, as well as $56 million of outstanding letters of credit. The Revolving Credit Facility expires in February 2023 but is classified on the balance sheet as current due to the revolving nature and terms and conditions of the facility. On May 5, 2020, the Company had $815 million in outstanding borrowings under the Revolving Credit Facility and $57 million of outstanding letters of credit.
[4] Interest rates with respect to revolving loans under the Senior Secured Credit Facility at March 31, 2020 were based on, at the Company's option, (a) adjusted London Interbank Offering Rate ("LIBOR") plus an additional margin or (b) JP Morgan Chase Bank, N.A.'s prime rate ("ABR") plus an additional margin, in each case subject to adjustment based on the then current senior secured leverage ratio. Based on the previous quarter's senior secured leverage ratio, the LIBOR margin was 2.25% and the ABR margin was 1.25% for the three months ended March 31, 2020.