XML 46 R31.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt (Tables)
3 Months Ended
Mar. 31, 2018
Debt [Abstract]  
Components of Debt



 

 

 

 

 

 

 

 

 

 

 

 



 

March 31, 2018

(in millions)

 

Debt Instrument

 

Unamortized Issuance Expense

 

Unamortized Debt Discount

 

Total

Variable rate (4.240% at March 31, 2018) 2016 term loan facility, due December 2020 (1)

 

$

1,191 

 

$

(8)

 

$

−  

 

$

1,183 

4.05% Senior Notes due January 2020 (2)

 

 

92 

 

 

−  

 

 

−  

 

 

92 

4.10% Senior Notes due March 2022

 

 

1,000 

 

 

(6)

 

 

−  

 

 

994 

4.95% Senior Notes due January 2025 (2)

 

 

1,000 

 

 

(8)

 

 

(2)

 

 

990 

7.50 % Senior Notes due April 2026

 

 

650 

 

 

(9)

 

 

−  

 

 

641 

7.75 % Senior Notes due October 2027

 

 

500 

 

 

(7)

 

 

−  

 

 

493 

Total debt

 

$

4,433 

 

$

(38)

 

$

(2)

 

$

4,393 









 

 

 

 

 

 

 

 

 

 

 

 



 

December 31, 2017

(in millions)

 

Debt Instrument

 

Unamortized Issuance Expense

 

Unamortized Debt Discount

 

Total

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)

 

 

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 debt

 

$

4,433 

 

$

(40)

 

$

(2)

 

$

4,391 



(1)

Concurrent with the closing of the new 2018 credit facility agreement on April 26, 2018, the Company repaid the $1,191 million secured term loan balance with cash on hand and borrowings under the new credit facility.  The Company’s initial borrowings under the 2018 credit facility were $360  million, a portion of which related to other working capital needs.    See Note 16 – Subsequent Events for more information on the 2018 credit facility. 



(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 5.80% for the 2020 Notes and 6.70% for the 2025 Notes.