XML 43 R30.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt (Tables)
9 Months Ended
Sep. 30, 2017
Debt  
Long-term Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

December 31,

 

September 30,

 

 

    

2017

    

2016

    

2016

    

Secured Credit Agreement:

 

 

 

 

 

 

 

 

 

 

Revolving Credit Facility:

 

 

 

 

 

 

 

 

 

 

Revolving Loans

 

$

200

 

$

 —

 

$

 —

 

Term Loans:

 

 

 

 

 

 

 

 

 

 

Term Loan A

 

 

1,202

 

 

1,395

 

 

1,516

 

Term Loan A (€279 million)

 

 

308

 

 

282

 

 

303

 

Term Loan B

 

 

 

 

 

 

 

 

558

 

Senior Notes:

 

 

 

 

 

 

 

 

 

 

6.75%, due 2020 (€500 million)

 

 

586

 

 

523

 

 

557

 

4.875%, due 2021 (€330 million)

 

 

386

 

 

345

 

 

367

 

5.00%, due 2022

 

 

496

 

 

495

 

 

495

 

5.875%, due 2023

 

 

684

 

 

682

 

 

681

 

3.125%, due 2024 (€725 million at September 30, 2017 and €500 million at December 31, 2016)

 

 

840

 

 

520

 

 

 

 

6.375%, due 2025

 

 

295

 

 

294

 

 

294

 

5.375%, due 2025

 

 

297

 

 

297

 

 

296

 

Senior Debentures:

 

 

 

 

 

 

 

 

 

 

7.80%, due 2018

 

 

22

 

 

250

 

 

250

 

Capital Leases

 

 

54

 

 

57

 

 

62

 

Other

 

 

56

 

 

26

 

 

30

 

Total long-term debt

 

 

5,426

 

 

5,166

 

 

5,409

 

Less amounts due within one year

 

 

48

 

 

33

 

 

76

 

Long-term debt

 

$

5,378

 

$

5,133

 

$

5,333

 

 

Information related to accounts receivable securitization program

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

December 31,

 

September 30,

 

 

    

2017

    

2016

    

2016

 

Balance (included in short-term loans)

 

$

170

 

$

152

 

$

158

 

Weighted average interest rate

 

 

0.65

%  

 

0.74

%  

 

0.67

%

 

Fair values of the Company's significant fixed rate debt obligations

Fair values at September 30, 2017 of the Company’s significant fixed rate debt obligations are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal

 

Indicated

 

 

 

 

    

Amount

    

Market Price

    

Fair Value

 

Senior Notes:

 

 

 

 

 

 

 

 

 

 

6.75%, due 2020 (€500 million)

 

$

589

 

$

118.38

 

$

697

 

4.875%, due 2021 (€330 million)

 

 

389

 

 

113.85

 

 

443

 

5.00%, due 2022

 

 

500

 

 

105.80

 

 

529

 

5.875%, due 2023

 

 

700

 

 

110.65

 

 

775

 

3.125%, due 2024 (€725 million)

 

 

854

 

 

103.38

 

 

883

 

6.375%, due 2025

 

 

300

 

 

113.10

 

 

339

 

5.375%, due 2025

 

 

300

 

 

106.98

 

 

321

 

Senior Debentures:

 

 

 

 

 

 

 

 

 

 

7.80%, due 2018

 

 

22

 

 

103.77

 

 

23