XML 55 R32.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt (Tables)
12 Months Ended
Dec. 31, 2017
Debt [Abstract]  
Components of Debt



 

 

 

 

 

 

 

 

 

 

 

 



 

December 31, 2017

(in millions)

 

Debt Instrument

 

Unamortized Issuance Expense

 

Unamortized Debt Discount

 

Total

Long-term debt:

 

 

 

 

 

 

 

 

 

 

 

 

Variable rate (3.980% at December 31, 2017) 2016 term loan facility, due December 2020 (1)

 

$

1,191 

 

$

(8)

 

$

–  

 

$

1,183 

4.05% Senior Notes due January 2020 (2) (3)

 

 

92 

 

 

–  

 

 

–  

 

 

92 

4.10% Senior Notes due March 2022

 

 

1,000 

 

 

(7)

 

 

–  

 

 

993 

4.95% Senior Notes due January 2025 (2)

 

 

1,000 

 

 

(8)

 

 

(2)

 

 

990 

7.50 % Senior Notes due April 2026

 

 

650 

 

 

(10)

 

 

–  

 

 

640 

7.75 % Senior Notes due October 2027

 

 

500 

 

 

(7)

 

 

–  

 

 

493 

Total long-term debt

 

$

4,433 

 

$

(40)

 

$

(2)

 

$

4,391 









 

 

 

 

 

 

 

 

 

 

 

 



 

December 31, 2016

(in millions)

 

Debt Instrument

 

Unamortized Issuance Expense

 

Unamortized Debt Discount

 

Total

Short-term debt:

 

 

 

 

 

 

 

 

 

 

 

 

7.35% Senior Notes due October 2017

 

$

15 

 

$

–  

 

$

–  

 

$

15 

7.125% Senior Notes due October 2017

 

 

25 

 

 

–  

 

 

–  

 

 

25 

7.15% Senior Notes due June 2018 (3)

 

 

 

 

–  

 

 

–  

 

 

Total short-term debt

 

$

41 

 

$

–  

 

$

–  

 

$

41 



 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt:

 

 

 

 

 

 

 

 

 

 

 

 

Variable rate (3.220% at December 31, 2016) term loan facility, due December 2020 (3)

 

$

327 

 

$

(2)

 

$

–  

 

$

325 

Variable rate (3.220% at December 31, 2016) term loan facility, due December 2020 (1)

 

 

1,191 

 

 

(10)

 

 

–  

 

 

1,181 

3.30% Senior Notes due January 2018 (2) (3)

 

 

38 

 

 

–  

 

 

–  

 

 

38 

7.50% Senior Notes due February 2018 (3)

 

 

212 

 

 

–  

 

 

–  

 

 

212 

7.15% Senior Notes due June 2018 (3)

 

 

25 

 

 

–  

 

 

–  

 

 

25 

4.05% Senior Notes due January 2020 (2) (3)

 

 

850 

 

 

(5)

 

 

  –  

 

 

845 

4.10% Senior Notes due March 2022

 

 

1,000 

 

 

(4)

 

 

(1)

 

 

995 

4.95% Senior Notes due January 2025 (2)

 

 

1,000 

 

 

(7)

 

 

(2)

 

 

991 

Total long-term debt

 

$

4,643 

 

$

(28)

 

$

(3)

 

$

4,612 



 

 

 

 

 

 

 

 

 

 

 

 

Total debt

 

$

4,684 

 

$

(28)

 

$

(3)

 

$

4,653 



(1)

The maturity date will accelerate to October 2019 if, by that date, the Company has not amended, redeemed or refinanced at least $765 million of its senior notes due in January 2020. As of December 31, 2017, the Company has redeemed and refinanced $758 million principal amount of the 2020 senior notes.

(2)

In February and June 2016, Moody’s and S&P downgraded certain senior notes, increasing the interest rates by 175 basis points effective July 2016. As a result of the downgrades, interest rates increased to 5.05% for the 2018 Notes, 5.80% for the 2020 Notes and 6.70% for the 2025 Notes.

(3)

In 2017, the Company repurchased $38 million principal amount of its outstanding 3.30% Senior Notes due January 2018, $212 million principal amount of its outstanding 7.50% Senior Notes due February 2018, $26 million principal amount of its outstanding 7.15% Senior Notes due June 2018 and $758 million principal amount of its outstanding 4.05% Senior Notes due January 2020.  The Company also repaid the outstanding $25 million of its outstanding 7.125% Senior Notes and $15 million of its 7.35% Senior Notes due October 2017 and the remaining $327 million principal amount of its term loan entered into in November 2015. The Company recognized a $70 million loss on the extinguishment of debt.

Schedule of Long Term Debt Maturities



 

 



 

(in millions)

2018

$

2019

 

2020

 

1,283 

2021

 

 −

2022

 

1,000 

Thereafter

 

2,150 



$

4,433