XML 56 R44.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt - Long-term Debt Summary (Details)
$ / shares in Units, € in Millions, $ in Millions
1 Months Ended 3 Months Ended
Dec. 31, 2017
USD ($)
Mar. 31, 2017
USD ($)
Mar. 31, 2018
EUR (€)
agreement
Mar. 31, 2018
USD ($)
$ / shares
Dec. 31, 2017
EUR (€)
Dec. 31, 2017
USD ($)
Mar. 31, 2017
EUR (€)
Mar. 31, 2017
USD ($)
Debt Instrument                
Total long-term debt       $ 5,651   $ 5,132   $ 5,455
Less amounts due within one year       11   11   24
Long-term debt       5,640   5,121   5,431
Short-term loans and long-term debt due within one year       194   162   196
Amended Agreement                
Debt Instrument                
Unused Credit       $ 412        
Weighted average interest rate, short-term debt (as a percent)     2.98% 2.98%        
Leverage ratio, Q1     4.00% 4.00%        
Number financial maintenance covenants | agreement     1          
Secured Credit Agreement | Minimum                
Debt Instrument                
Interest rate margin, Eurocurrency Rate loans (as a percent)     1.25% 1.25%        
Interest rate margin, Base Rate loans (as a percent)     0.25%          
Secured Credit Agreement | Maximum                
Debt Instrument                
Interest rate margin, Eurocurrency Rate loans (as a percent)     1.75% 1.75%        
Interest rate margin, Base Rate loans (as a percent)     0.75%          
Revolving Loans                
Debt Instrument                
Total long-term debt       $ 462       285
Term Loan A                
Debt Instrument                
Total long-term debt       1,149   1,148   1,370
Face Value       1,575        
Term Loan A (279 million EUR at March 31, 2017)                
Debt Instrument                
Total long-term debt             € 279 284
Senior Notes 6.75%, due 2020 (500 million EUR)                
Debt Instrument                
Total long-term debt     € 500 $ 613 € 500 594 500 530
Interest rate, stated percentage     6.75% 6.75%        
Principal Amount       $ 616        
Indicated Market Price (in dollars per share) | $ / shares       $ 114.41        
Fair Value       $ 704        
Senior Notes 4.875%, due 2021 (330 million EUR)                
Debt Instrument                
Total long-term debt     € 330 $ 404 € 330 392 € 330 350
Interest rate, stated percentage     4.875% 4.875%        
Principal Amount       $ 406        
Indicated Market Price (in dollars per share) | $ / shares       $ 110.78        
Fair Value       $ 450        
Senior Notes 5.00%, due 2022                
Debt Instrument                
Total long-term debt       496   496   495
Senior Notes 4.00%, due 2023                
Debt Instrument                
Total long-term debt       $ 305   $ 305    
Interest rate, stated percentage     4.00% 4.00% 4.00% 4.00%    
Face Value           $ 310    
Net proceeds, after deducting debt issuance costs $ 305              
Principal Amount       $ 310        
Indicated Market Price (in dollars per share) | $ / shares       $ 95.53        
Fair Value       $ 296        
Senior Notes 5.875%, due 2023                
Debt Instrument                
Total long-term debt       $ 686   685   683
Interest rate, stated percentage     5.875% 5.875%        
3.125%, due 2024 (€725 million at March 31, 2018)                
Debt Instrument                
Total long-term debt     € 725 $ 872   $ 849   $ 763
Interest rate, stated percentage     3.125% 3.125% 3.125% 3.125% 3.125% 3.125%
Face Value | €             € 225  
Net proceeds, after deducting debt issuance costs   $ 237            
Principal Amount       $ 893        
Indicated Market Price (in dollars per share) | $ / shares       $ 101.91        
Fair Value       $ 910        
Senior Notes 6.375%, due 2025                
Debt Instrument                
Total long-term debt       $ 295   $ 295   $ 294
Interest rate, stated percentage     6.375% 6.375%        
Senior Notes 5.00%, due 2022                
Debt Instrument                
Interest rate, stated percentage     5.00% 5.00%        
Principal Amount       $ 500        
Indicated Market Price (in dollars per share) | $ / shares       $ 101.50        
Fair Value       $ 508        
Senior Notes 5.875%, due 2023                
Debt Instrument                
Principal Amount       $ 700        
Indicated Market Price (in dollars per share) | $ / shares       $ 103.89        
Fair Value       $ 727        
Senior Notes 6.375%, due 2025                
Debt Instrument                
Principal Amount       $ 300        
Indicated Market Price (in dollars per share) | $ / shares       $ 107.60        
Fair Value       $ 323        
Senior Notes 5.375% due 2025                
Debt Instrument                
Total long-term debt       $ 297   297   297
Interest rate, stated percentage     5.375% 5.375%        
Principal Amount       $ 300        
Indicated Market Price (in dollars per share) | $ / shares       $ 101.40        
Fair Value       $ 304        
Capital leases                
Debt Instrument                
Total long-term debt       53   54   56
Other debt                
Debt Instrument                
Total long-term debt       19   17   26
Revolving Credit Facility                
Debt Instrument                
Face Value       300        
Revolving Credit Facility | Minimum                
Debt Instrument                
Facility fee payable (as a percent)     0.20%          
Revolving Credit Facility | Maximum                
Debt Instrument                
Facility fee payable (as a percent)     0.30%          
Multicurrency Revolving Credit Facility                
Debt Instrument                
Face Value       600        
Accounts Receivable Securitization Program                
Debt Instrument                
Short-term loans and long-term debt due within one year       $ 144   $ 133   $ 148
Weighted average interest rate, short-term debt (as a percent)     1.01% 1.01% 0.76% 0.76% 0.88% 0.88%
European Accounts Receivable Securitization Program                
Debt Instrument                
Maximum Borrowing Capacity | €     € 185          
Payable to OI Inc.                
Debt Instrument                
Total long-term debt               $ 22