XML 42 R29.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt (Tables)
9 Months Ended
Sep. 30, 2018
Debt  
Long-term Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

December 31,

 

September 30,

 

 

    

2018

    

2017

    

2017

 

Secured Credit Agreement:

 

 

 

 

 

 

 

 

 

 

Revolving Credit Facility:

 

 

 

 

 

 

 

 

 

 

Revolving Loans

 

$

335

 

$

 —

 

$

 —

 

Term Loans:

 

 

 

 

 

 

 

 

 

 

Term Loan A

 

 

908

 

 

 

 

 

 

 

Previous Secured Credit Agreement:

 

 

 

 

 

 

 

 

 

 

Revolving Credit Facility:

 

 

 

 

 

 

 

 

 

 

Revolving Loans

 

 

 

 

 

 

 

 

200

 

Term Loans:

 

 

 

 

 

 

 

 

 

 

Term Loan A

 

 

 

 

 

1,148

 

 

1,202

 

Term Loan A (€279 million)

 

 

 

 

 

 

 

 

308

 

Other secured debt

 

 

329

 

 

 

 

 

 

 

Senior Notes:

 

 

 

 

 

 

 

 

 

 

6.75%, due 2020 (€500 million)

 

 

580

 

 

594

 

 

586

 

4.875%, due 2021 (€330 million)

 

 

382

 

 

392

 

 

386

 

5.00%, due 2022

 

 

497

 

 

496

 

 

496

 

4.00%, due 2023

 

 

306

 

 

305

 

 

 

 

5.875%, due 2023

 

 

687

 

 

685

 

 

684

 

3.125%, due 2024 (€725 million)

 

 

828

 

 

849

 

 

840

 

6.375%, due 2025

 

 

295

 

 

295

 

 

295

 

5.375%, due 2025

 

 

297

 

 

297

 

 

297

 

Senior Debentures:

 

 

 

 

 

 

 

 

 

 

7.80%, due 2018

 

 

 

 

 

 

 

 

22

 

Capital Leases

 

 

48

 

 

54

 

 

54

 

Other

 

 

16

 

 

17

 

 

56

 

Total long-term debt

 

 

5,508

 

 

5,132

 

 

5,426

 

Less amounts due within one year

 

 

21

 

 

11

 

 

48

 

Long-term debt

 

$

5,487

 

$

5,121

 

$

5,378

 

 

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

Fair values at September 30, 2018 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)

 

$

582

 

$

113.10

 

$

658

 

4.875%, due 2021 (€330 million)

 

 

384

 

 

111.05

 

 

426

 

5.00%, due 2022

 

 

500

 

 

100.93

 

 

505

 

5.875%, due 2023

 

 

700

 

 

103.08

 

 

722

 

4.00%, due 2023

 

 

310

 

 

95.57

 

 

296

 

3.125%, due 2024 (€725 million)

 

 

844

 

 

103.40

 

 

873

 

6.375%, due 2025

 

 

300

 

 

103.88

 

 

312

 

5.375%, due 2025

 

 

300

 

 

98.90

 

 

297