XML 168 R45.htm IDEA: XBRL DOCUMENT v3.7.0.1
Debt (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2017
Dec. 31, 2016
Debt Disclosure [Abstract]    
Long-term Debt

Long-term debt balances, including obligations for capital leases, and associated interest rates as of March 31, 2017, were as follows:

 

     March 31,
2017
    December 31,
2016
 
     (in millions)  

Senior notes due 2021

   $     $ 1,500  

Senior notes with a rate of 4.250%, due 2024

     1,000       1,000  

Senior notes with a rate of 4.625%, due 2025

     900        

Senior notes with a rate of 4.875%, due 2027

     600        

Senior secured term loan facility due 2020

           750  

Senior secured term loan facility with a rate of 2.98%, due 2023

     3,959       3,209  

Capital lease obligations with an average rate of 6.34%, due 2021 to 2030

     237       227  

Other debt with an average rate of 2.65%, due 2018 to 2026

     22       20  
  

 

 

   

 

 

 
     6,718       6,706  

Less: unamortized deferred financing costs and discount

     (89     (90

Less: current maturities of long-term debt(1)

     (41     (33
  

 

 

   

 

 

 
   $ 6,588     $ 6,583  
  

 

 

   

 

 

 

 

(1)  Net of unamortized deferred financing costs and discount attributable to current maturities of long-term debt.

Long-term debt balances, including obligations for capital leases, and associated interest rates as of December 31, 2016 were as follows:

 

     December 31,  
     2016     2015  
     (in millions)  

Senior notes with a rate of 5.625%, due 2021

   $ 1,500     $ 1,500  

Senior notes with a rate of 4.250%, due 2024

     1,000        

Senior secured term loan facility with a rate of 3.50%, due 2020

     750       4,225  

Senior secured term loan facility with an average rate of 3.26%, due 2023

     3,209        

Capital lease obligations with an average rate of 6.34%, due 2018 to 2028

     227       227  

Other debt with an average rate of 2.65%, due 2018 to 2026

     20       20  
  

 

 

   

 

 

 
     6,706       5,972  

Less: unamortized deferred financing costs and discount

     (90     (78

Less: current maturities of long-term debt(1)

     (33     (7
  

 

 

   

 

 

 
   $ 6,583     $ 5,887  
  

 

 

   

 

 

 

 

(1)  Net of unamortized deferred financing costs and discount attributable to current maturities of long-term debt.
Debt Maturities

The contractual maturities of our long-term debt as of March 31, 2017 were as follows:

 

Year    (in millions)  

2017(remaining)

   $ 36  

2018

     59  

2019

     55  

2020

     56  

2021

     57  

Thereafter

     6,455  
  

 

 

 
   $ 6,718  
  

 

 

 

 

The contractual maturities of our long-term debt as of December 31, 2016 were as follows:

 

Year    (in millions)  

2017

   $ 40  

2018

     50  

2019

     47  

2020

     798  

2021

     1,549  

Thereafter

     4,222  
  

 

 

 
   $ 6,706