XML 63 R50.htm IDEA: XBRL DOCUMENT v3.4.0.3
Debt (Details)
$ / shares in Units, € in Millions
1 Months Ended
Sep. 01, 2015
USD ($)
Apr. 22, 2015
item
Aug. 31, 2015
USD ($)
Mar. 31, 2016
EUR (€)
Mar. 31, 2016
USD ($)
$ / shares
Feb. 03, 2016
Dec. 31, 2015
USD ($)
Mar. 31, 2015
USD ($)
Debt Instrument [Line Items]                
Total long-term debt         $ 5,724,000,000   $ 5,413,000,000 $ 3,430,000,000
Less amounts due within one year         62,000,000   68,000,000 458,000,000
Long-term debt         5,662,000,000   5,345,000,000 2,972,000,000
Accounts receivable securitization                
Short-term loans and long-term debt due within one year         239,000,000   228,000,000 635,000,000
The Agreement, Senior Secured Credit Facility                
Debt Instrument [Line Items]                
Leverage ratio, period one           500.00%    
Leverage ratio, period two           450.00%    
Leverage ratio, period three           400.00%    
Unused Credit         $ 586,000,000      
Number financial maintenance covenants | item   1            
Net proceeds, after deducting debt issuance costs     $ 972,000,000          
Accounts receivable securitization                
Weighted average interest rate, short-term debt (as a percent)       2.53% 2.53%      
Revolving Loans                
Debt Instrument [Line Items]                
Total long-term debt         $ 288,000,000      
Revolving Loans | The Previous Agreement                
Debt Instrument [Line Items]                
Total long-term debt               264,000,000
Term Loan A                
Debt Instrument [Line Items]                
Total long-term debt         1,534,000,000   1,546,000,000  
Face Value         1,575,000,000      
Term Loan A (279 million EUR at March 31, 2016)                
Debt Instrument [Line Items]                
Total long-term debt       € 279 309,000,000   301,000,000  
Term Loan B (USD tranche)                
Debt Instrument [Line Items]                
Total long-term debt         558,000,000   563,000,000  
Face Value         $ 575,000,000      
Term Loan B (USD tranche) | The Previous Agreement                
Debt Instrument [Line Items]                
Total long-term debt               389,000,000
Term Loan B (USD tranche) | The Agreement, Senior Secured Credit Facility                
Debt Instrument [Line Items]                
Interest rate margin, Eurocurrency Rate loans (as a percent)   2.75%            
Interest rate margin, Base Rate loans (as a percent)   1.75%            
Term Loan C (CAD tranche) | The Previous Agreement                
Debt Instrument [Line Items]                
Total long-term debt               59,000,000
Term Loan D (EURO tranche) | The Previous Agreement                
Debt Instrument [Line Items]                
Total long-term debt               91,000,000
Senior Notes 3.00%, Exchangeable, due 2015                
Debt Instrument [Line Items]                
Total long-term debt               18,000,000
Interest rate, stated percentage       3.00% 3.00%      
Senior Notes 7.375%, due 2016                
Debt Instrument [Line Items]                
Total long-term debt               595,000,000
Interest rate, stated percentage       7.375% 7.375%      
Senior Notes 7.375%, due 2016 | The Previous Agreement                
Debt Instrument [Line Items]                
Interest rate, stated percentage   7.375%            
Senior Notes 6.75%, due 2020 (500 million EUR)                
Debt Instrument [Line Items]                
Total long-term debt       € 500 $ 561,000,000   542,000,000 534,000,000
Interest rate, stated percentage       6.75% 6.75%      
Fair values of fixed rate debt obligations                
Principal Amount         $ 566,000,000      
Indicated Market Price (in dollars per share) | $ / shares         $ 117.13      
Fair Value         $ 663,000,000      
Senior Notes 4.875%, due 2021 (330 million EUR)                
Debt Instrument [Line Items]                
Total long-term debt       € 330 $ 370,000,000   357,000,000 352,000,000
Interest rate, stated percentage       4.875% 4.875%      
Fair values of fixed rate debt obligations                
Principal Amount         $ 374,000,000      
Indicated Market Price (in dollars per share) | $ / shares         $ 109.69      
Fair Value         $ 410,000,000      
Senior Notes 5.00%, due 2022                
Debt Instrument [Line Items]                
Total long-term debt         $ 494,000,000   494,000,000 493,000,000
Interest rate, stated percentage       5.00% 5.00%      
Fair values of fixed rate debt obligations                
Principal Amount         $ 500,000,000      
Indicated Market Price (in dollars per share) | $ / shares         $ 101.25      
Fair Value         $ 506,000,000      
Senior Notes 5.875% due 2023                
Debt Instrument [Line Items]                
Total long-term debt         $ 680,000,000   680,000,000  
Interest rate, stated percentage       5.875% 5.875%      
Fair values of fixed rate debt obligations                
Principal Amount         $ 700,000,000      
Indicated Market Price (in dollars per share) | $ / shares         $ 104.38      
Fair Value         $ 731,000,000      
Senior Notes 5.375%, due 2025                
Debt Instrument [Line Items]                
Total long-term debt         $ 296,000,000   296,000,000 296,000,000
Interest rate, stated percentage       5.375% 5.375%      
Fair values of fixed rate debt obligations                
Principal Amount         $ 300,000,000      
Indicated Market Price (in dollars per share) | $ / shares         $ 100.13      
Fair Value         $ 300,000,000      
Senior Notes 6.375%, due 2025                
Debt Instrument [Line Items]                
Total long-term debt         $ 294,000,000   293,000,000  
Interest rate, stated percentage       6.375% 6.375%      
Fair values of fixed rate debt obligations                
Principal Amount         $ 300,000,000      
Indicated Market Price (in dollars per share) | $ / shares         $ 105.13      
Fair Value         $ 315,000,000      
Senior Debentures 7.80%, due 2018                
Debt Instrument [Line Items]                
Total long-term debt         $ 250,000,000   250,000,000 249,000,000
Interest rate, stated percentage       7.80% 7.80%      
Fair values of fixed rate debt obligations                
Principal Amount         $ 250,000,000      
Indicated Market Price (in dollars per share) | $ / shares         $ 110.45      
Fair Value         $ 276,000,000      
Capital leases                
Debt Instrument [Line Items]                
Total long-term debt         58,000,000   62,000,000 66,000,000
Other                
Debt Instrument [Line Items]                
Total long-term debt         32,000,000   29,000,000 24,000,000
Revolving Credit Facility | The Agreement, Senior Secured Credit Facility                
Debt Instrument [Line Items]                
Total long-term debt         300,000,000      
Multicurrency Revolving Credit Facility | The Agreement, Senior Secured Credit Facility                
Debt Instrument [Line Items]                
Total long-term debt         600,000,000      
Incremental Secured Term Loan B Facility Member                
Debt Instrument [Line Items]                
Libor Floor Interest Rate   0.75            
Accounts Receivable Securitization Program                
Accounts receivable securitization                
Short-term loans and long-term debt due within one year         $ 157,000,000   $ 158,000,000 $ 171,000,000
Weighted average interest rate, short-term debt (as a percent)       1.03% 1.03%   1.21% 1.36%
European Accounts Receivable Securitization Program                
Accounts receivable securitization                
Maximum Borrowing Capacity | €       € 185        
Minimum | Term Loan A | The Agreement, Senior Secured Credit Facility                
Debt Instrument [Line Items]                
Interest rate margin, Eurocurrency Rate loans (as a percent)   0.25%            
Interest rate margin, Base Rate loans (as a percent)   1.25%            
Minimum | Term Loan B (USD tranche)                
Debt Instrument [Line Items]                
Facility fee payable (as a percent)   0.20%            
Maximum | Term Loan A | The Agreement, Senior Secured Credit Facility                
Debt Instrument [Line Items]                
Interest rate margin, Eurocurrency Rate loans (as a percent)   0.75%            
Interest rate margin, Base Rate loans (as a percent)   1.75%            
Maximum | Term Loan B (USD tranche)                
Debt Instrument [Line Items]                
Facility fee payable (as a percent)   0.30%            
Vitro Acquisition | The Agreement, Senior Secured Credit Facility                
Debt Instrument [Line Items]                
Face Value $ 1,250,000,000              
Vitro Acquisition | Incremental Secured Term Loan A Facility Member                
Debt Instrument [Line Items]                
Face Value 675,000,000              
Vitro Acquisition | Incremental Secured Term Loan B Facility Member                
Debt Instrument [Line Items]                
Face Value 575,000,000              
Vitro Acquisition | Senior Secured Incremental Term Loan Facility Member                
Debt Instrument [Line Items]                
Face Value $ 1,250,000,000              
Maturity period after the closing of acquisition 7 years